XML 79 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2017
Oct. 01, 2016
Sep. 30, 2017
Oct. 01, 2016
Net sales $ 937,681 $ 853,856 $ 2,714,101 $ 2,510,838
Costs and expenses:        
Cost of sales and operating expenses 744,028 671,167 2,134,419 1,947,175
Selling, general and administrative expenses 83,141 76,508 256,589 234,135
Acquisition and integration costs 0 0 0 401
Depreciation and amortization 77,202 70,653 221,306 212,440
Total costs and expenses 904,371 818,328 2,612,314 2,394,151
Operating income 33,310 35,528 101,787 116,687
Interest expense (22,531) (23,867) (66,657) (71,748)
Foreign currency gains/ (losses) (2,055) 354 (4,430) (2,241)
Other income/(expense), net (1,447) (2,007) (5,103) (5,685)
Equity in net income of unconsolidated subsidiaries 7,703 18,138 16,669 37,633
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 14,980 28,146 42,266 74,646
Income tax expense/(benefit) 6,296 (744) 15,856 9,102
Net income attributable to noncontrolling interests (923) (196) (3,671) (3,772)
Net income attributable to Darling 7,761 28,694 22,739 61,772
Parent [Member]        
Net sales 135,001 130,063 407,054 367,811
Costs and expenses:        
Cost of sales and operating expenses 103,591 99,705 321,231 288,976
Selling, general and administrative expenses 37,154 29,987 112,921 100,449
Acquisition and integration costs   0   0
Depreciation and amortization 10,485 9,622 30,750 30,459
Total costs and expenses 151,230 139,314 464,902 419,884
Operating income (16,229) (9,251) (57,848) (52,073)
Interest expense (14,076) (15,382) (41,909) (46,242)
Foreign currency gains/ (losses) (32) (11) (216) 32
Other income/(expense), net (4,305) (3,439) (10,643) (10,429)
Equity in net income of unconsolidated subsidiaries (487) (362) (1,253) (814)
Earnings in investments in subsidiaries 27,810 60,952 92,641 157,943
Income before income taxes (7,319) 32,507 (19,228) 48,417
Income tax expense/(benefit) (15,080) 3,813 (41,967) (13,355)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling 7,761 28,694 22,739 61,772
Guarantors [Member]        
Net sales 378,088 347,384 1,098,112 994,028
Costs and expenses:        
Cost of sales and operating expenses 315,847 286,919 899,129 796,001
Selling, general and administrative expenses 14,031 13,421 41,559 38,018
Acquisition and integration costs   0   0
Depreciation and amortization 26,949 24,813 78,261 75,723
Total costs and expenses 356,827 325,153 1,018,949 909,742
Operating income 21,261 22,231 79,163 84,286
Interest expense 4,009 4,437 12,000 13,391
Foreign currency gains/ (losses) 320 (152) 500 36
Other income/(expense), net 1,555 258 (3) 380
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 27,145 26,774 91,660 98,093
Income tax expense/(benefit) 11,782 (3,140) 34,386 11,961
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling 15,363 29,914 57,274 86,132
Non-guarantors [Member]        
Net sales 489,003 433,523 1,389,974 1,297,393
Costs and expenses:        
Cost of sales and operating expenses 389,001 341,657 1,095,098 1,010,592
Selling, general and administrative expenses 31,956 33,100 102,109 95,668
Acquisition and integration costs   0   401
Depreciation and amortization 39,768 36,218 112,295 106,258
Total costs and expenses 460,725 410,975 1,309,502 1,212,919
Operating income 28,278 22,548 80,472 84,474
Interest expense (12,464) (12,922) (36,748) (38,897)
Foreign currency gains/ (losses) (2,343) 517 (4,714) (2,309)
Other income/(expense), net 1,303 1,174 5,543 4,364
Equity in net income of unconsolidated subsidiaries 8,190 18,500 17,922 38,447
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 22,964 29,817 62,475 86,079
Income tax expense/(benefit) 9,594 (1,417) 23,437 10,496
Net income attributable to noncontrolling interests (923) (196) (3,671) (3,772)
Net income attributable to Darling 12,447 31,038 35,367 71,811
Eliminations [Member]        
Net sales (64,411) (57,114) (181,039) (148,394)
Costs and expenses:        
Cost of sales and operating expenses (64,411) (57,114) (181,039) (148,394)
Selling, general and administrative expenses 0 0 0 0
Acquisition and integration costs   0   0
Depreciation and amortization 0 0 0 0
Total costs and expenses (64,411) (57,114) (181,039) (148,394)
Operating income 0 0 0 0
Interest expense 0 0 0 0
Foreign currency gains/ (losses) 0 0 0 0
Other income/(expense), net 0 0 0 0
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries (27,810) (60,952) (92,641) (157,943)
Income before income taxes (27,810) (60,952) (92,641) (157,943)
Income tax expense/(benefit) 0 0 0 0
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling $ (27,810) $ (60,952) $ (92,641) $ (157,943)