XML 95 R85.htm IDEA: XBRL DOCUMENT v3.20.2
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 26, 2020
Sep. 28, 2019
Sep. 26, 2020
Sep. 28, 2019
Net sales $ 850,569 $ 842,049 $ 2,552,084 $ 2,504,477
Costs and expenses:        
Cost of sales and operating expenses 638,368 652,923 1,917,623 1,948,552
Loss (gain) on disposal of property, plant, equipment and other assets 122 (2,669) 210 (20,845)
Selling, general and administrative expenses 89,993 83,549 276,379 249,569
Depreciation and amortization 85,730 80,407 253,711 239,057
Total costs and expenses 814,213 814,210 2,447,923 2,416,333
Equity in net income of Diamond Green Diesel 91,099 32,020 252,411 94,390
Operating income 127,455 59,859 356,572 182,534
Interest expense (18,793) (19,359) (55,803) (60,088)
Foreign currency gain/(loss) (1,239) 466 (709) (654)
Other expense, net (1,912) (2,614) (5,278) (7,158)
Equity in net income/(loss) of other unconsolidated subsidiaries 906 (665) 2,467 (1,087)
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 106,417 37,687 297,249 101,421
Income tax expense 4,812 10,850 43,058 23,900
Net income attributable to noncontrolling interests (480) (1,116) (2,117) (7,530)
Net income attributable to Darling 101,125 25,721 252,074 69,991
Debt extinguishment costs 0 0 0 (12,126)
Parent [Member]        
Net sales 173,659 164,488 540,493 481,645
Costs and expenses:        
Cost of sales and operating expenses 134,887 130,498 419,771 384,408
Loss (gain) on disposal of property, plant, equipment and other assets 89 (86) 127 (44)
Selling, general and administrative expenses 42,103 41,225 135,114 129,218
Depreciation and amortization 17,167 15,071 51,428 43,668
Total costs and expenses 194,246 186,708 606,440 557,250
Equity in net income of Diamond Green Diesel 0 0 0 0
Operating income (20,587) (22,220) (65,947) (75,605)
Interest expense (13,152) (13,862) (39,378) (42,967)
Foreign currency gain/(loss) (93) (30) (603) (31)
Other expense, net (1,336) (2,026) (4,076) (4,878)
Equity in net income/(loss) of other unconsolidated subsidiaries 0 (1,172) 0 (3,090)
Earnings in investments in subsidiaries 135,357 52,697 346,144 176,004
Income before income taxes 100,189 13,387 236,140 37,307
Income tax expense (936) (12,334) (15,934) (32,684)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling 101,125 25,721 252,074 69,991
Debt extinguishment costs       (12,126)
Guarantors [Member]        
Net sales 309,837 330,655 930,788 986,390
Costs and expenses:        
Cost of sales and operating expenses 249,004 273,238 741,292 813,491
Loss (gain) on disposal of property, plant, equipment and other assets 119 (2,343) 174 (7,331)
Selling, general and administrative expenses 11,520 12,319 35,061 35,042
Depreciation and amortization 26,362 25,317 79,178 76,594
Total costs and expenses 287,005 308,531 855,705 917,796
Equity in net income of Diamond Green Diesel 0 0 0 0
Operating income 22,832 22,124 75,083 68,594
Interest expense (37) (52) (139) (108)
Foreign currency gain/(loss) 3 (4) (22) (3)
Other expense, net (562) (431) (1,191) (2,407)
Equity in net income/(loss) of other unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 22,236 21,637 73,731 66,076
Income tax expense 360 6,472 10,680 15,571
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling 21,876 15,165 63,051 50,505
Debt extinguishment costs       0
Non-guarantors [Member]        
Net sales 416,297 403,749 1,225,680 1,206,999
Costs and expenses:        
Cost of sales and operating expenses 303,701 306,030 901,437 921,210
Loss (gain) on disposal of property, plant, equipment and other assets (86) (240) (91) (13,470)
Selling, general and administrative expenses 36,370 30,005 106,204 85,309
Depreciation and amortization 42,201 40,019 123,105 118,795
Total costs and expenses 382,186 375,814 1,130,655 1,111,844
Equity in net income of Diamond Green Diesel 91,099 32,020 252,411 94,390
Operating income 125,210 59,955 347,436 189,545
Interest expense (5,604) (5,445) (16,286) (17,013)
Foreign currency gain/(loss) (1,149) 500 (84) (620)
Other expense, net (14) (157) (11) 127
Equity in net income/(loss) of other unconsolidated subsidiaries 906 507 2,467 2,003
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 119,349 55,360 333,522 174,042
Income tax expense 5,388 16,712 48,312 41,013
Net income attributable to noncontrolling interests (480) (1,116) (2,117) (7,530)
Net income attributable to Darling 113,481 37,532 283,093 125,499
Debt extinguishment costs       0
Eliminations [Member]        
Costs and expenses:        
Equity in net income of Diamond Green Diesel 0 0 0 0
Eliminations [Member]        
Net sales (49,224) (56,843) (144,877) (170,557)
Costs and expenses:        
Cost of sales and operating expenses (49,224) (56,843) (144,877) (170,557)
Loss (gain) on disposal of property, plant, equipment and other assets 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses (49,224) (56,843) (144,877) (170,557)
Operating income 0 0 0 0
Interest expense 0 0 0 0
Foreign currency gain/(loss) 0 0 0 0
Other expense, net 0 0 0 0
Equity in net income/(loss) of other unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries (135,357) (52,697) (346,144) (176,004)
Income before income taxes (135,357) (52,697) (346,144) (176,004)
Income tax expense 0 0 0 0
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling $ (135,357) $ (52,697) $ (346,144) (176,004)
Debt extinguishment costs       $ 0