XML 96 R86.htm IDEA: XBRL DOCUMENT v3.19.2
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 29, 2019
Jun. 30, 2018
Jun. 29, 2019
Jun. 30, 2018
Net sales $ 827,324 $ 846,646 $ 1,662,428 $ 1,722,020
Costs and expenses:        
Cost of sales and operating expenses 644,716 652,239 1,295,629 1,330,800
Loss (gain) on disposal of property, plant, equipment and other assets (13,926) 762 (18,176) 300
Selling, general and administrative expenses 81,017 78,558 166,020 165,460
Restructuring and impairment charges 0 14,965 0 14,965
Depreciation and amortization 79,486 78,454 158,650 157,073
Total costs and expenses 791,293 824,978 1,602,123 1,668,598
Operating income 36,031 21,668 60,305 53,422
Interest expense (20,853) (23,016) (40,729) (46,140)
Debt extinguishment costs (12,126) (23,509) (12,126) (23,509)
Foreign currency loss (388) (3,495) (1,120) (4,976)
Loss on disposal of subsidiaries 0 (15,538) 0 (15,538)
Other expense, net (2,019) 1,199 (4,544) (1,317)
Equity in net income of unconsolidated subsidiaries 38,175 15,236 61,948 112,390
Earnings in investments in subsidiaries 0 0 0 0
Income/(loss) before taxes 38,820 (27,455) 63,734 74,332
Income tax expense 7,776 1,683 13,050 5,395
Net income attributable to noncontrolling interests (4,786) (1,282) (6,414) (2,052)
Net income/(loss) attributable to Darling 26,258 (30,420) 44,270 66,885
Parent [Member]        
Net sales 156,927 135,196 317,157 254,821
Costs and expenses:        
Cost of sales and operating expenses 125,586 102,171 253,910 198,290
Loss (gain) on disposal of property, plant, equipment and other assets (26) 50 42 (201)
Selling, general and administrative expenses 40,570 36,393 87,993 80,171
Restructuring and impairment charges   0   0
Depreciation and amortization 14,224 11,577 28,597 22,636
Total costs and expenses 180,354 150,191 370,542 300,896
Operating income (23,427) (14,995) (53,385) (46,075)
Interest expense (15,078) (14,193) (29,105) (28,557)
Debt extinguishment costs (12,126) (15,635) (12,126) (15,635)
Foreign currency loss 3 (414) (1) (437)
Loss on disposal of subsidiaries   (15,538)   (15,538)
Other expense, net (1,285) (10,204) (2,852) (13,614)
Equity in net income of unconsolidated subsidiaries (1,027) (577) (1,918) (1,075)
Earnings in investments in subsidiaries 68,680 34,159 123,307 179,039
Income/(loss) before taxes 15,740 (37,397) 23,920 58,108
Income tax expense (10,518) (6,977) (20,350) (8,777)
Net income attributable to noncontrolling interests 0 0 0 0
Net income/(loss) attributable to Darling 26,258 (30,420) 44,270 66,885
Guarantors [Member]        
Net sales 325,744 348,497 655,735 693,100
Costs and expenses:        
Cost of sales and operating expenses 268,582 275,696 540,253 547,061
Loss (gain) on disposal of property, plant, equipment and other assets (511) (87) (4,988) (215)
Selling, general and administrative expenses 10,776 12,425 22,723 25,262
Restructuring and impairment charges   0   0
Depreciation and amortization 25,165 25,942 51,277 52,233
Total costs and expenses 304,012 313,976 609,265 624,341
Operating income 21,732 34,521 46,470 68,759
Interest expense (24) 3,240 (56) 7,003
Debt extinguishment costs 0 0 0 0
Foreign currency loss 1 (31) 1 (94)
Loss on disposal of subsidiaries   0   0
Other expense, net (764) 1,810 (1,976) 484
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries 0 0 0 0
Income/(loss) before taxes 20,945 39,540 44,439 76,152
Income tax expense 4,126 4,192 9,099 5,527
Net income attributable to noncontrolling interests 0 0 0 0
Net income/(loss) attributable to Darling 16,819 35,348 35,340 70,625
Non-guarantors [Member]        
Net sales 399,339 423,466 803,250 891,274
Costs and expenses:        
Cost of sales and operating expenses 305,234 334,885 615,180 702,624
Loss (gain) on disposal of property, plant, equipment and other assets (13,389) 799 (13,230) 716
Selling, general and administrative expenses 29,671 29,740 55,304 60,027
Restructuring and impairment charges   14,965   14,965
Depreciation and amortization 40,097 40,935 78,776 82,204
Total costs and expenses 361,613 421,324 736,030 860,536
Operating income 37,726 2,142 67,220 30,738
Interest expense (5,751) (12,063) (11,568) (24,586)
Debt extinguishment costs 0 (7,874) 0 (7,874)
Foreign currency loss (392) (3,050) (1,120) (4,445)
Loss on disposal of subsidiaries   0   0
Other expense, net 30 9,593 284 11,813
Equity in net income of unconsolidated subsidiaries 39,202 15,813 63,866 113,465
Earnings in investments in subsidiaries 0 0 0 0
Income/(loss) before taxes 70,815 4,561 118,682 119,111
Income tax expense 14,168 4,468 24,301 8,645
Net income attributable to noncontrolling interests (4,786) (1,282) (6,414) (2,052)
Net income/(loss) attributable to Darling 51,861 (1,189) 87,967 108,414
Eliminations [Member]        
Costs and expenses:        
Debt extinguishment costs 0 0 0 0
Eliminations [Member]        
Net sales (54,686) (60,513) (113,714) (117,175)
Costs and expenses:        
Cost of sales and operating expenses (54,686) (60,513) (113,714) (117,175)
Loss (gain) on disposal of property, plant, equipment and other assets 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Restructuring and impairment charges   0   0
Depreciation and amortization 0 0 0 0
Total costs and expenses (54,686) (60,513) (113,714) (117,175)
Operating income 0 0 0 0
Interest expense 0 0 0 0
Foreign currency loss 0 0 0 0
Loss on disposal of subsidiaries   0   0
Other expense, net 0 0 0 0
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries (68,680) (34,159) (123,307) (179,039)
Income/(loss) before taxes (68,680) (34,159) (123,307) (179,039)
Income tax expense 0 0 0 0
Net income attributable to noncontrolling interests 0 0 0 0
Net income/(loss) attributable to Darling $ (68,680) $ (34,159) $ (123,307) $ (179,039)