XML 124 R106.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Financial Information Condensed Consolidated Statements of Operations (Details) - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Dec. 31, 2016
Oct. 01, 2016
Jul. 02, 2016
Apr. 02, 2016
Jan. 02, 2016
Oct. 03, 2015
Jul. 04, 2015
Apr. 04, 2015
Dec. 31, 2016
Jan. 02, 2016
Jan. 03, 2015
Net Sales $ 887,277 $ 853,856 $ 877,341 $ 779,641 $ 809,675 $ 853,762 $ 859,315 $ 874,694 $ 3,398,115 $ 3,397,446 $ 3,956,443
Costs and expenses:                      
Cost of sales and operating expenses                 2,641,734 2,654,025 3,123,171
Selling, general and administrative expense                 314,005 322,574 374,580
Depreciation and amortization                 289,908 269,904 269,517
Acquisition and integration costs     100 300 500 1,300 1,200 5,300 401 8,299 24,667
Total costs and expenses                 3,246,048 3,254,802 3,791,935
Operating income 35,380 35,528 54,467 26,692 32,719 38,808 39,292 31,825 152,067 142,644 164,508
Interest expense                 (94,187) (105,530) (135,416)
Foreign currency losses                 (1,854) (4,911) (13,548)
Other income/(expense), net                 (3,866) (6,839) 299
Equity in net income of unconsolidated subsidiaries                 70,379 73,416 65,609
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes 47,893 28,146 41,974 4,526 84,737 502 9,602 3,939 122,539 98,780 81,452
Income taxes (benefit)                 15,315 13,501 13,141
Net income attributable to noncontrolling interests (1,139) (196) (1,992) (1,584) (1,446) (1,730) (1,857) (1,715) (4,911) (6,748) (4,096)
Net income attributable to Darling $ 40,541 $ 28,694 $ 31,999 $ 1,079 $ 84,429 $ (9,087) $ 3,080 $ 109 102,313 78,531 64,215
Issuer [Member]                      
Net Sales                 501,856 475,213 557,316
Costs and expenses:                      
Cost of sales and operating expenses                 392,876 369,928 421,883
Selling, general and administrative expense                 130,573 122,509 145,258
Depreciation and amortization                 41,106 34,889 31,183
Acquisition and integration costs                 0 3,177 20,410
Total costs and expenses                 564,555 530,503 618,734
Operating income                 (62,699) (55,290) (61,418)
Interest expense                 (60,971) (60,945) (97,912)
Foreign currency losses                 122 (123) (12,244)
Other income/(expense), net                 (13,538) (22,455) (3,717)
Equity in net income of unconsolidated subsidiaries                 (1,236) 0 0
Earnings in investments in subsidiaries                 223,347 198,371 223,790
Income from operations before income taxes                 85,025 59,558 48,499
Income taxes (benefit)                 (17,288) (18,973) (15,716)
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Darling                 102,313 78,531 64,215
Guarantors [Member]                      
Net Sales                 1,341,925 1,363,279 1,620,054
Costs and expenses:                      
Cost of sales and operating expenses                 1,085,582 1,108,864 1,330,038
Selling, general and administrative expense                 51,029 55,691 54,070
Depreciation and amortization                 105,261 98,400 83,957
Acquisition and integration costs                 0 0 0
Total costs and expenses                 1,241,872 1,262,955 1,468,065
Operating income                 100,053 100,324 151,989
Interest expense                 17,492 18,839 21,231
Foreign currency losses                 (283) (1,649) (417)
Other income/(expense), net                 106 435 (19)
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 117,368 117,949 172,784
Income taxes (benefit)                 14,669 16,121 17,534
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Darling                 102,699 101,828 155,250
Non-guarantors [Member]                      
Net Sales                 1,752,844 1,759,800 2,063,310
Costs and expenses:                      
Cost of sales and operating expenses                 1,361,786 1,376,079 1,655,487
Selling, general and administrative expense                 132,403 144,374 175,252
Depreciation and amortization                 143,541 136,615 154,377
Acquisition and integration costs                 401 5,122 4,257
Total costs and expenses                 1,638,131 1,662,190 1,989,373
Operating income                 114,713 97,610 73,937
Interest expense                 (50,708) (63,424) (58,554)
Foreign currency losses                 (1,693) (3,139) (887)
Other income/(expense), net                 9,566 15,181 3,854
Equity in net income of unconsolidated subsidiaries                 71,615 73,416 65,609
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 143,493 119,644 83,959
Income taxes (benefit)                 17,934 16,353 11,323
Net income attributable to noncontrolling interests                 (4,911) (6,748) (4,096)
Net income attributable to Darling                 120,648 96,543 68,540
Eliminations [Member]                      
Net Sales                 (198,510) (200,846) (284,237)
Costs and expenses:                      
Cost of sales and operating expenses                 (198,510) (200,846) (284,237)
Selling, general and administrative expense                 0 0 0
Depreciation and amortization                 0 0 0
Acquisition and integration costs                 0 0 0
Total costs and expenses                 (198,510) (200,846) (284,237)
Operating income                 0 0 0
Interest expense                 0 0 (181)
Foreign currency losses                 0 0 0
Other income/(expense), net                 0 0 181
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 (223,347) (198,371) (223,790)
Income from operations before income taxes                 (223,347) (198,371) (223,790)
Income taxes (benefit)                 0 0 0
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Darling                 $ (223,347) $ (198,371) $ (223,790)