XML 127 R112.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 12 Months Ended
May 31, 2018
Dec. 29, 2018
Sep. 29, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2016
Oct. 01, 2016
Jul. 02, 2016
Apr. 02, 2016
Dec. 29, 2018
Dec. 30, 2017
Dec. 31, 2016
Net sales   $ 853,130 $ 812,576 $ 846,646 $ 875,374 $ 952,549 $ 936,262 $ 894,930 $ 878,510 $ 3,387,726 $ 3,662,251 $ 3,391,928
Costs and expenses:                        
Cost of sales and operating expenses                   2,647,083 2,875,443 2,635,333
Selling, general and administrative expense                   309,264 343,502 311,552
Restructuring Costs and Asset Impairment Charges                   14,965 0 0
Depreciation and amortization                   321,192 302,100 289,908
Acquisition and integration costs                   0 0 401
Total costs and expenses                   3,292,504 3,521,045 3,237,194
Operating income   23,614 18,186 21,668 31,754 36,139 34,396 38,164 32,507 95,222 141,206 154,734
Interest expense                   (86,429) (88,926) (94,187)
Gain (Loss) on Extinguishment of Debt                   (23,509) 0 0
Foreign currency losses                   (6,431) (6,898) (1,854)
Gain (Loss) on Disposition of Business $ 15,600                 (12,545) (885) 0
Other expense, net                   (7,562) (8,801) (6,533)
Equity in net income of unconsolidated subsidiaries                   159,229 28,504 70,379
Earnings in investments in subsidiaries                   0 0 0
Income from operations before income taxes   50,183 (6,540) (27,455) 101,787 21,934 14,980 18,070 9,216 117,975 64,200 122,539
Income taxes (benefit)                   12,031 (69,154) 15,315
Net income attributable to noncontrolling interests   (1,496) (900) (1,282) (770) (1,215) (923) (1,179) (1,569) (4,448) (4,886) (4,911)
Net income attributable to Darling   $ 40,648 $ (6,037) $ (30,420) $ 97,305 $ 105,729 $ 7,761 $ 9,149 $ 5,829 101,496 128,468 102,313
Parent Company [Member]                        
Net sales                   541,499 545,699 501,856
Costs and expenses:                        
Cost of sales and operating expenses                   421,942 429,681 392,876
Selling, general and administrative expense                   149,715 150,880 129,612
Restructuring Costs and Asset Impairment Charges                   0    
Depreciation and amortization                   48,941 42,366 41,106
Acquisition and integration costs                     0 0
Total costs and expenses                   620,598 622,927 563,594
Operating income                   (79,099) (77,228) (61,738)
Interest expense                   (56,832) (55,336) (60,971)
Gain (Loss) on Extinguishment of Debt                   (15,635)    
Foreign currency losses                   (431) (234) 122
Gain (Loss) on Disposition of Business                   (15,583) 0  
Other expense, net                   (18,487) (14,651) (14,499)
Equity in net income of unconsolidated subsidiaries                   (2,622) (1,847) (1,236)
Earnings in investments in subsidiaries                   270,943 438,580 223,347
Income from operations before income taxes                   82,254 289,284 85,025
Income taxes (benefit)                   (19,242) 160,816 (17,288)
Net income attributable to noncontrolling interests                   0 0 0
Net income attributable to Darling                   101,496 128,468 102,313
Guarantors [Member]                        
Net sales                   1,338,376 1,464,920 1,341,925
Costs and expenses:                        
Cost of sales and operating expenses                   1,080,236 1,198,271 1,085,582
Selling, general and administrative expense                   46,199 55,053 49,697
Restructuring Costs and Asset Impairment Charges                   0    
Depreciation and amortization                   107,581 106,406 105,261
Acquisition and integration costs                     0 0
Total costs and expenses                   1,234,016 1,359,730 1,240,540
Operating income                   104,360 105,190 101,385
Interest expense                   7,397 15,818 17,492
Gain (Loss) on Extinguishment of Debt                   0    
Foreign currency losses                   (103) 114 (283)
Gain (Loss) on Disposition of Business                   0 0  
Other expense, net                   (1,019) 37 (1,226)
Equity in net income of unconsolidated subsidiaries                   0 0 0
Earnings in investments in subsidiaries                   0 0 0
Income from operations before income taxes                   110,635 121,159 117,368
Income taxes (benefit)                   11,282 (130,508) 14,669
Net income attributable to noncontrolling interests                   0 0 0
Net income attributable to Darling                   99,353 251,667 102,699
Non-guarantors [Member]                        
Net sales                   1,738,427 1,893,304 1,746,657
Costs and expenses:                        
Cost of sales and operating expenses                   1,375,481 1,489,163 1,355,385
Selling, general and administrative expense                   113,350 137,569 132,243
Restructuring Costs and Asset Impairment Charges                   14,965    
Depreciation and amortization                   164,670 153,328 143,541
Acquisition and integration costs                     0 401
Total costs and expenses                   1,668,466 1,780,060 1,631,570
Operating income                   69,961 113,244 115,087
Interest expense                   (36,994) (49,408) (50,708)
Gain (Loss) on Extinguishment of Debt                   (7,874)    
Foreign currency losses                   (5,897) (6,778) (1,693)
Gain (Loss) on Disposition of Business                   3,038 (885)  
Other expense, net                   11,944 5,813 9,192
Equity in net income of unconsolidated subsidiaries                   161,851 30,351 71,615
Earnings in investments in subsidiaries                   0 0 0
Income from operations before income taxes                   196,029 92,337 143,493
Income taxes (benefit)                   19,991 (99,462) 17,934
Net income attributable to noncontrolling interests                   (4,448) (4,886) (4,911)
Net income attributable to Darling                   171,590 186,913 120,648
Eliminations [Member]                        
Costs and expenses:                        
Restructuring Costs and Asset Impairment Charges                   0    
Gain (Loss) on Extinguishment of Debt                   0    
Gain (Loss) on Disposition of Business                   0 0  
Eliminations [Member]                        
Net sales                   (230,576) (241,672) (198,510)
Costs and expenses:                        
Cost of sales and operating expenses                   (230,576) (241,672) (198,510)
Selling, general and administrative expense                   0 0 0
Depreciation and amortization                   0 0 0
Acquisition and integration costs                     0 0
Total costs and expenses                   (230,576) (241,672) (198,510)
Operating income                   0 0 0
Interest expense                   0 0 0
Foreign currency losses                   0 0 0
Other expense, net                   0 0 0
Equity in net income of unconsolidated subsidiaries                   0 0 0
Earnings in investments in subsidiaries                   (270,943) (438,580) (223,347)
Income from operations before income taxes                   (270,943) (438,580) (223,347)
Income taxes (benefit)                   0 0 0
Net income attributable to noncontrolling interests                   0 0 0
Net income attributable to Darling                   $ (270,943) $ (438,580) $ (223,347)