XML 88 R78.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
 1 Months Ended 3 Months Ended 6 Months Ended
May 31, 2018
Jun. 30, 2018
Jul. 01, 2017
Jun. 30, 2018
Jul. 01, 2017
Net sales   $ 846,646 $ 894,930 $ 1,722,020 $ 1,773,440
Costs and expenses:          
Cost of sales and operating expenses   653,001 699,244 1,331,100 1,387,210
Selling, general and administrative expenses   78,558 84,532 165,460 171,455
Restructuring and impairment charges   14,965 0 14,965 0
Depreciation and amortization   78,454 72,990 157,073 144,104
Total costs and expenses   824,978 856,766 1,668,598 1,702,769
Operating income   21,668 38,164 53,422 70,671
Interest expense   (23,016) (22,446) (46,140) (44,126)
Debt extinguishment costs   (23,509) 0 (23,509) 0
Foreign currency loss   (3,495) (2,111) (4,976) (2,375)
Loss on sale of subsidiary $ (15,500) (15,538) 0 (15,538) 0
Other income/(expense), net   1,199 (3,797) (1,317) (5,850)
Equity in net income of unconsolidated subsidiaries   15,236 8,260 112,390 8,966
Earnings in investments in subsidiaries   0 0 0 0
Income before income taxes   (27,455) 18,070 74,332 27,286
Income tax expense   1,683 7,742 5,395 9,560
Net income attributable to noncontrolling interests   (1,282) (1,179) (2,052) (2,748)
Net income/(loss) attributable to Darling   (30,420) 9,149 66,885 14,978
Parent [Member]          
Net sales   135,196 135,896 254,821 272,053
Costs and expenses:          
Cost of sales and operating expenses   102,221 107,977 198,089 217,640
Selling, general and administrative expenses   36,393 35,105 80,171 74,074
Restructuring and impairment charges   0   0  
Depreciation and amortization   11,577 9,980 22,636 20,265
Total costs and expenses   150,191 153,062 300,896 311,979
Operating income   (14,995) (17,166) (46,075) (39,926)
Interest expense   (14,193) (14,247) (28,557) (27,833)
Debt extinguishment costs   (15,635)   (15,635)  
Foreign currency loss   (414) (178) (437) (184)
Loss on sale of subsidiary   (15,538)   (15,538)  
Other income/(expense), net   (10,204) (4,283) (13,614) (8,031)
Equity in net income of unconsolidated subsidiaries   (577) (393) (1,075) (766)
Earnings in investments in subsidiaries   34,159 26,513 179,039 64,831
Income before income taxes   (37,397) (9,754) 58,108 (11,909)
Income tax expense   (6,977) (18,903) (8,777) (26,887)
Net income attributable to noncontrolling interests   0 0 0 0
Net income/(loss) attributable to Darling   (30,420) 9,149 66,885 14,978
Guarantors [Member]          
Net sales   348,497 359,840 693,100 720,024
Costs and expenses:          
Cost of sales and operating expenses   275,609 290,511 546,846 583,282
Selling, general and administrative expenses   12,425 13,351 25,262 27,528
Restructuring and impairment charges   0   0  
Depreciation and amortization   25,942 25,876 52,233 51,312
Total costs and expenses   313,976 329,738 624,341 662,122
Operating income   34,521 30,102 68,759 57,902
Interest expense   3,240 3,968 7,003 7,991
Debt extinguishment costs   0   0  
Foreign currency loss   (31) 205 (94) 180
Loss on sale of subsidiary   0   0  
Other income/(expense), net   1,810 (1,590) 484 (1,558)
Equity in net income of unconsolidated subsidiaries   0 0 0 0
Earnings in investments in subsidiaries   0 0 0 0
Income before income taxes   39,540 32,685 76,152 64,515
Income tax expense   4,192 16,325 5,527 22,604
Net income attributable to noncontrolling interests   0 0 0 0
Net income/(loss) attributable to Darling   35,348 16,360 70,625 41,911
Non-guarantors [Member]          
Net sales   423,466 458,203 891,274 897,991
Costs and expenses:          
Cost of sales and operating expenses   335,684 359,765 703,340 702,916
Selling, general and administrative expenses   29,740 36,076 60,027 69,853
Restructuring and impairment charges   14,965   14,965  
Depreciation and amortization   40,935 37,134 82,204 72,527
Total costs and expenses   421,324 432,975 860,536 845,296
Operating income   2,142 25,228 30,738 52,695
Interest expense   (12,063) (12,167) (24,586) (24,284)
Debt extinguishment costs   (7,874)   (7,874)  
Foreign currency loss   (3,050) (2,138) (4,445) (2,371)
Loss on sale of subsidiary   0   0  
Other income/(expense), net   9,593 2,076 11,813 3,739
Equity in net income of unconsolidated subsidiaries   15,813 8,653 113,465 9,732
Earnings in investments in subsidiaries   0 0 0 0
Income before income taxes   4,561 21,652 119,111 39,511
Income tax expense   4,468 10,320 8,645 13,843
Net income attributable to noncontrolling interests   (1,282) (1,179) (2,052) (2,748)
Net income/(loss) attributable to Darling   (1,189) 10,153 108,414 22,920
Eliminations [Member]          
Costs and expenses:          
Restructuring and impairment charges   0   0  
Debt extinguishment costs   0   0  
Loss on sale of subsidiary   0   0  
Eliminations [Member]          
Net sales   (60,513) (59,009) (117,175) (116,628)
Costs and expenses:          
Cost of sales and operating expenses   (60,513) (59,009) (117,175) (116,628)
Selling, general and administrative expenses   0 0 0 0
Depreciation and amortization   0 0 0 0
Total costs and expenses   (60,513) (59,009) (117,175) (116,628)
Operating income   0 0 0 0
Interest expense   0 0 0 0
Foreign currency loss   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   (34,159) (26,513) (179,039) (64,831)
Income before income taxes   (34,159) (26,513) (179,039) (64,831)
Income tax expense   0 0 0 0
Net income attributable to noncontrolling interests   0 0 0 0
Net income/(loss) attributable to Darling   $ (34,159) $ (26,513) $ (179,039) $ (64,831)