XML 111 R116.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor Financial Information Condensed Consolidated Statements of Operations (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
May 31, 2018
Dec. 28, 2019
Sep. 28, 2019
Jun. 29, 2019
Mar. 30, 2019
Dec. 29, 2018
Sep. 29, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 28, 2019
Dec. 29, 2018
Dec. 30, 2017
Net sales   $ 859,428 $ 842,049 $ 827,324 $ 835,104 $ 853,130 $ 812,576 $ 846,646 $ 875,374 $ 3,363,905 $ 3,387,726 $ 3,662,251
Costs and expenses:                        
Cost of sales and operating expenses                   2,589,085 2,646,374 2,875,680
Loss/(gain) on sale of assets                   (20,582) 709 (237)
Selling, general and administrative expense                   358,523 309,264 343,502
Restructuring Costs and Asset Impairment Charges                   0 14,965 0
Depreciation and amortization                   325,510 321,192 302,100
Total costs and expenses                   3,252,536 3,292,504 3,521,045
Equity In Income (Loss) from Subsidiary, before Tax                   364,452 159,779 28,239
Operating income   293,287 59,859 74,124 48,551 73,738 15,556 36,754 128,953 475,821 255,001 169,445
Interest expense                   (78,674) (86,429) (88,926)
Gain (Loss) on Extinguishment of Debt                   (12,126) (23,509) 0
Foreign currency losses                   (1,311) (6,431) (6,898)
Gain (Loss) on Disposition of Business $ 15,600                 2,967 (12,545) (885)
Other expense, net                   (6,671) (7,562) (8,801)
Equity in net income of other unconsolidated subsidiaries                   428 (550) 265
Earnings in investments in subsidiaries                   0 0 0
Income from operations before income taxes   279,013 37,687 38,820 24,914 50,183 (6,540) (27,455) 101,787 380,434 117,975 64,200
Income taxes (benefit)                   59,467 12,031 (69,154)
Net income attributable to noncontrolling interests   (837) (1,116) (4,786) (1,628) (1,496) (900) (1,282) (770) (8,367) (4,448) (4,886)
Net income attributable to Darling   $ 242,609 $ 25,721 $ 26,258 $ 18,012 $ 40,648 $ (6,037) $ (30,420) $ 97,305 312,600 101,496 128,468
Parent Company [Member]                        
Net sales                   652,708 541,499 545,699
Costs and expenses:                        
Cost of sales and operating expenses                   515,286 422,028 429,983
Loss/(gain) on sale of assets                   (403) (86) (302)
Selling, general and administrative expense                   187,851 149,715 150,880
Restructuring Costs and Asset Impairment Charges                     0  
Depreciation and amortization                   61,777 48,941 42,366
Total costs and expenses                   764,511 620,598 622,927
Equity In Income (Loss) from Subsidiary, before Tax                   0 0 0
Operating income                   (111,803) (79,099) (77,228)
Interest expense                   (56,240) (56,832) (55,336)
Gain (Loss) on Extinguishment of Debt                   (12,126) (15,635)  
Foreign currency losses                   (306) (431) (234)
Gain (Loss) on Disposition of Business                   0 (15,583) 0
Other expense, net                   (5,828) (18,487) (14,651)
Equity in net income of other unconsolidated subsidiaries                   (2,425) (2,622) (1,847)
Earnings in investments in subsidiaries                   471,827 270,943 438,580
Income from operations before income taxes                   283,099 82,254 289,284
Income taxes (benefit)                   (29,501) (19,242) 160,816
Net income attributable to noncontrolling interests                   0 0 0
Net income attributable to Darling                   312,600 101,496 128,468
Guarantors [Member]                        
Net sales                   1,305,464 1,338,376 1,464,920
Costs and expenses:                        
Cost of sales and operating expenses                   1,078,247 1,080,420 1,198,528
Loss/(gain) on sale of assets                   (7,356) (184) (257)
Selling, general and administrative expense                   43,855 46,199 55,053
Restructuring Costs and Asset Impairment Charges                     0  
Depreciation and amortization                   104,247 107,581 106,406
Total costs and expenses                   1,218,993 1,234,016 1,359,730
Equity In Income (Loss) from Subsidiary, before Tax                   0 0 0
Operating income                   86,471 104,360 105,190
Interest expense                   (167) 7,397 15,818
Gain (Loss) on Extinguishment of Debt                   0 0  
Foreign currency losses                   4 (103) 114
Gain (Loss) on Disposition of Business                   0 0 0
Other expense, net                   (880) (1,019) 37
Equity in net income of other unconsolidated subsidiaries                   0 0 0
Earnings in investments in subsidiaries                   0 0 0
Income from operations before income taxes                   85,428 110,635 121,159
Income taxes (benefit)                   13,354 11,282 (130,508)
Net income attributable to noncontrolling interests                   0 0 0
Net income attributable to Darling                   72,074 99,353 251,667
Non-guarantors [Member]                        
Net sales                   1,637,861 1,738,427 1,893,304
Costs and expenses:                        
Cost of sales and operating expenses                   1,227,680 1,374,502 1,488,841
Loss/(gain) on sale of assets                   (12,823) 979 322
Selling, general and administrative expense                   126,817 113,350 137,569
Restructuring Costs and Asset Impairment Charges                     14,965  
Depreciation and amortization                   159,486 164,670 153,328
Total costs and expenses                   1,501,160 1,668,466 1,780,060
Equity In Income (Loss) from Subsidiary, before Tax                   364,452 159,779 28,239
Operating income                   501,153 229,740 141,483
Interest expense                   (22,267) (36,994) (49,408)
Gain (Loss) on Extinguishment of Debt                   0 (7,874)  
Foreign currency losses                   (1,009) (5,897) (6,778)
Gain (Loss) on Disposition of Business                   2,967 3,038 (885)
Other expense, net                   37 11,944 5,813
Equity in net income of other unconsolidated subsidiaries                   2,853 2,072 2,112
Earnings in investments in subsidiaries                   0 0 0
Income from operations before income taxes                   483,734 196,029 92,337
Income taxes (benefit)                   75,614 19,991 (99,462)
Net income attributable to noncontrolling interests                   (8,367) (4,448) (4,886)
Net income attributable to Darling                   399,753 171,590 186,913
Consolidation, Eliminations [Member]                        
Costs and expenses:                        
Restructuring Costs and Asset Impairment Charges                     0  
Equity In Income (Loss) from Subsidiary, before Tax                   0 0 0
Gain (Loss) on Extinguishment of Debt                   0 0  
Gain (Loss) on Disposition of Business                   0 0 0
Consolidation, Eliminations [Member]                        
Net sales                   (232,128) (230,576) (241,672)
Costs and expenses:                        
Cost of sales and operating expenses                   (232,128) (230,576) (241,672)
Loss/(gain) on sale of assets                   0 0 0
Selling, general and administrative expense                   0 0 0
Depreciation and amortization                   0 0 0
Total costs and expenses                   (232,128) (230,576) (241,672)
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 other unconsolidated subsidiaries                   0 0 0
Earnings in investments in subsidiaries                   (471,827) (270,943) (438,580)
Income from operations before income taxes                   (471,827) (270,943) (438,580)
Income taxes (benefit)                   0 0 0
Net income attributable to noncontrolling interests                   0 0 0
Net income attributable to Darling                   $ (471,827) $ (270,943) $ (438,580)