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 9 Months Ended
May 31, 2018
Sep. 29, 2018
Sep. 30, 2017
Sep. 29, 2018
Sep. 30, 2017
Net sales   $ 812,576 $ 936,262 $ 2,534,596 $ 2,709,702
Costs and expenses:          
Cost of sales and operating expenses   648,101 742,511 1,979,201 2,129,721
Selling, general and administrative expenses   67,447 82,153 232,907 253,608
Restructuring and impairment charges   0 0 14,965 0
Depreciation and amortization   78,842 77,202 235,915 221,306
Total costs and expenses   794,390 901,866 2,462,988 2,604,635
Operating income   18,186 34,396 71,608 105,067
Interest expense   (20,080) (22,531) (66,220) (66,657)
Debt extinguishment costs   0 0 (23,509) 0
Foreign currency loss   (2,106) (2,055) (7,082) (4,430)
Gain/(loss) on disposal of subsidiaries $ (15,500) 3,038 0 (12,500) 0
Other expense, net   (2,786) (2,533) (4,103) (8,383)
Equity in net income/(loss) of unconsolidated subsidiaries   (2,792) 7,703 109,598 16,669
Earnings in investments in subsidiaries   0 0 0 0
Income before income taxes   (6,540) 14,980 67,792 42,266
Income tax expense/(benefit)   (1,403) 6,296 3,992 15,856
Net income attributable to noncontrolling interests   (900) (923) (2,952) (3,671)
Net income/(loss) attributable to Darling   (6,037) 7,761 60,848 22,739
Parent [Member]          
Net sales   136,460 135,001 391,281 407,054
Costs and expenses:          
Cost of sales and operating expenses   107,979 103,591 306,068 321,231
Selling, general and administrative expenses   34,967 36,307 115,138 110,381
Restructuring and impairment charges       0  
Depreciation and amortization   12,036 10,485 34,672 30,750
Total costs and expenses   154,982 150,383 455,878 462,362
Operating income   (18,522) (15,382) (64,597) (55,308)
Interest expense   (13,823) (14,076) (42,380) (41,909)
Debt extinguishment costs       (15,635)  
Foreign currency loss   (4) (32) (441) (216)
Gain/(loss) on disposal of subsidiaries   0   (15,538)  
Other expense, net   (1,791) (5,152) (15,405) (13,183)
Equity in net income/(loss) of unconsolidated subsidiaries   (732) (487) (1,807) (1,253)
Earnings in investments in subsidiaries   28,438 27,810 207,477 92,641
Income before income taxes   (6,434) (7,319) 51,674 (19,228)
Income tax expense/(benefit)   (397) (15,080) (9,174) (41,967)
Net income attributable to noncontrolling interests   0 0 0 0
Net income/(loss) attributable to Darling   (6,037) 7,761 60,848 22,739
Guarantors [Member]          
Net sales   328,148 378,088 1,021,248 1,098,112
Costs and expenses:          
Cost of sales and operating expenses   274,147 315,847 820,993 899,129
Selling, general and administrative expenses   7,457 14,031 32,719 41,559
Restructuring and impairment charges       0  
Depreciation and amortization   25,322 26,949 77,555 78,261
Total costs and expenses   306,926 356,827 931,267 1,018,949
Operating income   21,222 21,261 89,981 79,163
Interest expense   190 4,009 7,193 12,000
Debt extinguishment costs       0  
Foreign currency loss   (2) 320 (96) 500
Gain/(loss) on disposal of subsidiaries   0   0  
Other expense, net   (656) 1,555 (172) (3)
Equity in net income/(loss) of unconsolidated subsidiaries   0 0 0 0
Earnings in investments in subsidiaries   0 0 0 0
Income before income taxes   20,754 27,145 96,906 91,660
Income tax expense/(benefit)   179 11,782 5,706 34,386
Net income attributable to noncontrolling interests   0 0 0 0
Net income/(loss) attributable to Darling   20,575 15,363 91,200 57,274
Non-guarantors [Member]          
Net sales   410,936 487,584 1,302,210 1,385,575
Costs and expenses:          
Cost of sales and operating expenses   328,943 387,484 1,032,283 1,090,400
Selling, general and administrative expenses   25,023 31,815 85,050 101,668
Restructuring and impairment charges       14,965  
Depreciation and amortization   41,484 39,768 123,688 112,295
Total costs and expenses   395,450 459,067 1,255,986 1,304,363
Operating income   15,486 28,517 46,224 81,212
Interest expense   (6,447) (12,464) (31,033) (36,748)
Debt extinguishment costs       (7,874)  
Foreign currency loss   (2,100) (2,343) (6,545) (4,714)
Gain/(loss) on disposal of subsidiaries   3,038   3,038  
Other expense, net   (339) 1,064 11,474 4,803
Equity in net income/(loss) of unconsolidated subsidiaries   (2,060) 8,190 111,405 17,922
Earnings in investments in subsidiaries   0 0 0 0
Income before income taxes   7,578 22,964 126,689 62,475
Income tax expense/(benefit)   (1,185) 9,594 7,460 23,437
Net income attributable to noncontrolling interests   (900) (923) (2,952) (3,671)
Net income/(loss) attributable to Darling   7,863 12,447 116,277 35,367
Eliminations [Member]          
Costs and expenses:          
Restructuring and impairment charges       0  
Debt extinguishment costs       0  
Gain/(loss) on disposal of subsidiaries   0   0  
Eliminations [Member]          
Net sales   (62,968) (64,411) (180,143) (181,039)
Costs and expenses:          
Cost of sales and operating expenses   (62,968) (64,411) (180,143) (181,039)
Selling, general and administrative expenses   0 0 0 0
Depreciation and amortization   0 0 0 0
Total costs and expenses   (62,968) (64,411) (180,143) (181,039)
Operating income   0 0 0 0
Interest expense   0 0 0 0
Foreign currency loss   0 0 0 0
Other expense, net   0 0 0 0
Equity in net income/(loss) of unconsolidated subsidiaries   0 0 0 0
Earnings in investments in subsidiaries   (28,438) (27,810) (207,477) (92,641)
Income before income taxes   (28,438) (27,810) (207,477) (92,641)
Income tax expense/(benefit)   0 0 0 0
Net income attributable to noncontrolling interests   0 0 0 0
Net income/(loss) attributable to Darling   $ (28,438) $ (27,810) $ (207,477) $ (92,641)