XML 121 R105.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information Condensed Consolidated Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 30, 2017
Sep. 30, 2017
Jul. 01, 2017
Apr. 01, 2017
Dec. 31, 2016
Oct. 01, 2016
Jul. 02, 2016
Apr. 02, 2016
Dec. 30, 2017
Dec. 31, 2016
Jan. 02, 2016
Net Sales $ 952,549 $ 936,262 $ 894,930 $ 878,510 $ 885,758 $ 852,018 $ 875,777 $ 778,375 $ 3,662,251 $ 3,391,928 $ 3,391,255
Costs and expenses:                      
Cost of sales and operating expenses                 2,875,851 2,635,547 2,654,025
Selling, general and administrative expense                 347,487 314,005 316,383
Depreciation and amortization                 302,100 289,908 269,904
Acquisition and integration costs                 0 401 8,299
Total costs and expenses                 3,525,438 3,239,861 3,248,611
Operating income 35,026 33,310 37,063 31,414 35,380 35,528 54,467 26,692 136,813 152,067 142,644
Interest expense                 (88,926) (94,187) (105,530)
Foreign currency losses                 (6,898) (1,854) (4,911)
Other expense, net                 (5,293) (3,866) (6,839)
Equity in net income of unconsolidated subsidiaries                 28,504 70,379 73,416
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes 21,934 14,980 18,070 9,216 47,893 28,146 41,974 4,526 64,200 122,539 98,780
Income taxes (benefit)                 (69,154) 15,315 13,501
Net income attributable to noncontrolling interests (1,215) (923) (1,179) (1,569) (1,139) (196) (1,992) (1,584) (4,886) (4,911) (6,748)
Net income attributable to Darling $ 105,729 $ 7,761 $ 9,149 $ 5,829 $ 40,541 $ 28,694 $ 31,999 $ 1,079 128,468 102,313 78,531
Parent Company [Member]                      
Net Sales                 545,699 501,856 475,213
Costs and expenses:                      
Cost of sales and operating expenses                 429,681 392,876 369,928
Selling, general and administrative expense                 151,896 130,573 122,509
Depreciation and amortization                 42,366 41,106 34,889
Acquisition and integration costs                   0 3,177
Total costs and expenses                 623,943 564,555 530,503
Operating income                 (78,244) (62,699) (55,290)
Interest expense                 (55,336) (60,971) (60,945)
Foreign currency losses                 (234) 122 (123)
Other expense, net                 (13,635) (13,538) (22,455)
Equity in net income of unconsolidated subsidiaries                 (1,847) (1,236) 0
Earnings in investments in subsidiaries                 438,580 223,347 198,371
Income from operations before income taxes                 289,284 85,025 59,558
Income taxes (benefit)                 160,816 (17,288) (18,973)
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Darling                 128,468 102,313 78,531
Guarantors [Member]                      
Net Sales                 1,464,920 1,341,925 1,363,279
Costs and expenses:                      
Cost of sales and operating expenses                 1,198,271 1,085,582 1,108,864
Selling, general and administrative expense                 55,053 51,029 55,691
Depreciation and amortization                 106,406 105,261 98,400
Acquisition and integration costs                   0 0
Total costs and expenses                 1,359,730 1,241,872 1,262,955
Operating income                 105,190 100,053 100,324
Interest expense                 15,818 17,492 18,839
Foreign currency losses                 114 (283) (1,649)
Other expense, net                 37 106 435
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 121,159 117,368 117,949
Income taxes (benefit)                 (130,508) 14,669 16,121
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Darling                 251,667 102,699 101,828
Non-guarantors [Member]                      
Net Sales                 1,893,304 1,746,657 1,753,609
Costs and expenses:                      
Cost of sales and operating expenses                 1,489,571 1,355,599 1,376,079
Selling, general and administrative expense                 140,538 132,403 138,183
Depreciation and amortization                 153,328 143,541 136,615
Acquisition and integration costs                   401 5,122
Total costs and expenses                 1,783,437 1,631,944 1,655,999
Operating income                 109,867 114,713 97,610
Interest expense                 (49,408) (50,708) (63,424)
Foreign currency losses                 (6,778) (1,693) (3,139)
Other expense, net                 8,305 9,566 15,181
Equity in net income of unconsolidated subsidiaries                 30,351 71,615 73,416
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 92,337 143,493 119,644
Income taxes (benefit)                 (99,462) 17,934 16,353
Net income attributable to noncontrolling interests                 (4,886) (4,911) (6,748)
Net income attributable to Darling                 186,913 120,648 96,543
Eliminations [Member]                      
Net Sales                 (241,672) (198,510) (200,846)
Costs and expenses:                      
Cost of sales and operating expenses                 (241,672) (198,510) (200,846)
Selling, general and administrative expense                 0 0 0
Depreciation and amortization                 0 0 0
Acquisition and integration costs                   0 0
Total costs and expenses                 (241,672) (198,510) (200,846)
Operating income                 0 0 0
Interest expense                 0 0 0
Foreign currency losses                 0 0 0
Other expense, net                 0 0 0
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 (438,580) (223,347) (198,371)
Income from operations before income taxes                 (438,580) (223,347) (198,371)
Income taxes (benefit)                 0 0 0
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Darling                 $ (438,580) $ (223,347) $ (198,371)