XML 80 R68.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
 3 Months Ended
Apr. 01, 2017
Apr. 02, 2016
Net sales $ 880,072 $ 779,641
Costs and expenses:    
Cost of sales and operating expenses 689,627 598,893
Selling, general and administrative expenses 87,917 81,469
Acquisition and integration costs 0 331
Depreciation and amortization 71,114 72,256
Total costs and expenses 848,658 752,949
Operating income 31,414 26,692
Interest expense (21,680) (23,901)
Foreign currency gains/ (losses) (264) (2,603)
Other expense, net (960) (1,305)
Equity in net income of unconsolidated subsidiaries 706 5,643
Earnings in investments in subsidiaries 0 0
Income before income taxes 9,216 4,526
Income tax expense 1,818 1,863
Net income attributable to noncontrolling interests (1,569) (1,584)
Net income attributable to Darling 5,829 1,079
Parent [Member]    
Net sales 136,157 108,371
Costs and expenses:    
Cost of sales and operating expenses 109,663 89,483
Selling, general and administrative expenses 39,816 35,893
Acquisition and integration costs 0 0
Depreciation and amortization 10,285 11,425
Total costs and expenses 159,764 136,801
Operating income (23,607) (28,430)
Interest expense (13,586) (15,522)
Foreign currency gains/ (losses) (6) (31)
Other expense, net (2,901) (3,325)
Equity in net income of unconsolidated subsidiaries (373) (97)
Earnings in investments in subsidiaries 38,318 28,971
Income before income taxes (2,155) (18,434)
Income tax expense (7,984) (19,513)
Net income attributable to noncontrolling interests 0 0
Net income attributable to Darling 5,829 1,079
Guarantors [Member]    
Net sales 360,184 303,765
Costs and expenses:    
Cost of sales and operating expenses 292,771 236,336
Selling, general and administrative expenses 14,177 13,136
Acquisition and integration costs 0 0
Depreciation and amortization 25,436 26,808
Total costs and expenses 332,384 276,280
Operating income 27,800 27,485
Interest expense 4,023 4,377
Foreign currency gains/ (losses) (25) 165
Other expense, net 32 (5)
Equity in net income of unconsolidated subsidiaries 0 0
Earnings in investments in subsidiaries 0 0
Income before income taxes 31,830 32,022
Income tax expense 6,279 13,181
Net income attributable to noncontrolling interests 0 0
Net income attributable to Darling 25,551 18,841
Non-guarantors [Member]    
Net sales 441,350 411,037
Costs and expenses:    
Cost of sales and operating expenses 344,812 316,606
Selling, general and administrative expenses 33,924 32,440
Acquisition and integration costs 0 331
Depreciation and amortization 35,393 34,023
Total costs and expenses 414,129 383,400
Operating income 27,221 27,637
Interest expense (12,117) (12,756)
Foreign currency gains/ (losses) (233) (2,737)
Other expense, net 1,909 2,025
Equity in net income of unconsolidated subsidiaries 1,079 5,740
Earnings in investments in subsidiaries 0 0
Income before income taxes 17,859 19,909
Income tax expense 3,523 8,195
Net income attributable to noncontrolling interests (1,569) (1,584)
Net income attributable to Darling 12,767 10,130
Eliminations [Member]    
Net sales (57,619) (43,532)
Costs and expenses:    
Cost of sales and operating expenses (57,619) (43,532)
Selling, general and administrative expenses 0 0
Acquisition and integration costs 0 0
Depreciation and amortization 0 0
Total costs and expenses (57,619) (43,532)
Operating income 0 0
Interest expense 0 0
Foreign currency gains/ (losses) 0 0
Other expense, net 0 0
Equity in net income of unconsolidated subsidiaries 0 0
Earnings in investments in subsidiaries (38,318) (28,971)
Income before income taxes (38,318) (28,971)
Income tax expense 0 0
Net income attributable to noncontrolling interests 0 0
Net income attributable to Darling $ (38,318) $ (28,971)