These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
(Mark One)
|
/X/ QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
|
SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended July 2, 2016
|
OR
|
|
/ / TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
|
SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from _______ to _______
|
Delaware
|
|
36-2495346
|
(State or other jurisdiction
|
|
(I.R.S. Employer
|
of incorporation or organization)
|
|
Identification Number)
|
|
|
|
251 O'Connor Ridge Blvd., Suite 300
|
|
|
Irving, Texas
|
|
75038
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
|
X
|
|
Accelerated filer
|
|
|
Non-accelerated filer
|
|
|
Smaller reporting company
|
|
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Page No.
|
|
|
|
|
|
|
|
||
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 2,
2016 |
|
January 2,
2016 |
||||
ASSETS
|
(unaudited)
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
157,815
|
|
|
$
|
156,884
|
|
Restricted cash
|
312
|
|
|
331
|
|
||
Accounts receivable, net
|
399,877
|
|
|
371,392
|
|
||
Inventories
|
364,362
|
|
|
344,583
|
|
||
Prepaid expenses
|
43,131
|
|
|
36,175
|
|
||
Income taxes refundable
|
12,839
|
|
|
11,963
|
|
||
Other current assets
|
25,822
|
|
|
10,460
|
|
||
Total current assets
|
1,004,158
|
|
|
931,788
|
|
||
Property, plant and equipment, less accumulated depreciation of
$756,440 at July 2, 2016 and $652,875 at January 2, 2016
|
1,528,387
|
|
|
1,508,167
|
|
||
Intangible assets, less accumulated amortization of
$267,226 at July 2, 2016 and $252,719 at January 2, 2016
|
769,427
|
|
|
782,349
|
|
||
Goodwill
|
1,258,480
|
|
|
1,233,102
|
|
||
Investment in unconsolidated subsidiaries
|
243,801
|
|
|
247,238
|
|
||
Other assets
|
38,592
|
|
|
41,623
|
|
||
Deferred income taxes
|
17,049
|
|
|
16,352
|
|
||
|
$
|
4,859,894
|
|
|
$
|
4,760,619
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|
||
Current portion of long-term debt
|
$
|
30,842
|
|
|
$
|
45,166
|
|
Accounts payable, principally trade
|
177,303
|
|
|
149,998
|
|
||
Income taxes payable
|
9,118
|
|
|
6,679
|
|
||
Accrued expenses
|
249,435
|
|
|
239,825
|
|
||
Total current liabilities
|
466,698
|
|
|
441,668
|
|
||
Long-term debt, net of current portion
|
1,874,492
|
|
|
1,885,851
|
|
||
Other non-current liabilities
|
93,692
|
|
|
97,809
|
|
||
Deferred income taxes
|
366,936
|
|
|
360,681
|
|
||
Total liabilities
|
2,801,818
|
|
|
2,786,009
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Stockholders’ equity:
|
|
|
|
|
|
||
Common stock, $0.01 par value; 250,000,000 shares authorized;
167,617,151 and 167,070,983 shares issued at July 2, 2016
and at January 2, 2016, respectively
|
1,676
|
|
|
1,671
|
|
||
Additional paid-in capital
|
1,494,075
|
|
|
1,488,783
|
|
||
Treasury stock, at cost; 3,026,816 and 2,335,607 shares at
July 2, 2016 and at January 2, 2016, respectively
|
(40,878
|
)
|
|
(34,316
|
)
|
||
Accumulated other comprehensive loss
|
(282,226
|
)
|
|
(335,918
|
)
|
||
Retained earnings
|
783,567
|
|
|
750,489
|
|
||
Total Darling's stockholders’ equity
|
1,956,214
|
|
|
1,870,709
|
|
||
Noncontrolling interests
|
101,862
|
|
|
103,901
|
|
||
Total stockholders' equity
|
$
|
2,058,076
|
|
|
$
|
1,974,610
|
|
|
$
|
4,859,894
|
|
|
$
|
4,760,619
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
July 2,
2016 |
|
July 4,
2015 |
|
July 2,
2016 |
|
July 4,
2015 |
||||||||
Net sales
|
$
|
877,341
|
|
|
$
|
859,315
|
|
|
$
|
1,656,982
|
|
|
$
|
1,734,009
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||
Cost of sales and operating expenses
|
677,115
|
|
|
668,276
|
|
|
1,276,008
|
|
|
1,352,797
|
|
||||
Selling, general and administrative expenses
|
76,158
|
|
|
84,294
|
|
|
157,627
|
|
|
170,925
|
|
||||
Acquisition and integration costs
|
70
|
|
|
1,208
|
|
|
401
|
|
|
6,527
|
|
||||
Depreciation and amortization
|
69,531
|
|
|
66,245
|
|
|
141,787
|
|
|
132,643
|
|
||||
Total costs and expenses
|
822,874
|
|
|
820,023
|
|
|
1,575,823
|
|
|
1,662,892
|
|
||||
Operating income
|
54,467
|
|
|
39,292
|
|
|
81,159
|
|
|
71,117
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other expense:
|
|
|
|
|
|
|
|
|
|
||||||
Interest expense
|
(23,980
|
)
|
|
(34,285
|
)
|
|
(47,881
|
)
|
|
(57,394
|
)
|
||||
Foreign currency gain/(loss)
|
8
|
|
|
1,622
|
|
|
(2,595
|
)
|
|
(838
|
)
|
||||
Other expense, net
|
(2,373
|
)
|
|
(1,199
|
)
|
|
(3,678
|
)
|
|
(1,708
|
)
|
||||
Total other expense
|
(26,345
|
)
|
|
(33,862
|
)
|
|
(54,154
|
)
|
|
(59,940
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Equity in net income of unconsolidated subsidiaries
|
13,852
|
|
|
4,172
|
|
|
19,495
|
|
|
2,364
|
|
||||
Income before income taxes
|
41,974
|
|
|
9,602
|
|
|
46,500
|
|
|
13,541
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense
|
7,983
|
|
|
4,665
|
|
|
9,846
|
|
|
6,780
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income
|
33,991
|
|
|
4,937
|
|
|
36,654
|
|
|
6,761
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling interests
|
(1,992
|
)
|
|
(1,857
|
)
|
|
(3,576
|
)
|
|
(3,572
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to Darling
|
$
|
31,999
|
|
|
$
|
3,080
|
|
|
$
|
33,078
|
|
|
$
|
3,189
|
|
|
|
|
|
|
|
|
|
||||||||
Basic income per share
|
$
|
0.19
|
|
|
$
|
0.02
|
|
|
$
|
0.20
|
|
|
$
|
0.02
|
|
Diluted income per share
|
$
|
0.19
|
|
|
$
|
0.02
|
|
|
$
|
0.20
|
|
|
$
|
0.02
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
July 2, 2016
|
|
July 4, 2015
|
|
July 2, 2016
|
|
July 4, 2015
|
||||||||
Net income
|
$
|
33,991
|
|
|
$
|
4,937
|
|
|
$
|
36,654
|
|
|
$
|
6,761
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation
|
(8,008
|
)
|
|
7,443
|
|
|
49,523
|
|
|
(85,872
|
)
|
||||
Pension adjustments
|
651
|
|
|
778
|
|
|
1,377
|
|
|
1,547
|
|
||||
Corn option derivative adjustments
|
1,227
|
|
|
(1,325
|
)
|
|
521
|
|
|
(1,287
|
)
|
||||
Total other comprehensive income/(loss), net of tax
|
(6,130
|
)
|
|
6,896
|
|
|
51,421
|
|
|
(85,612
|
)
|
||||
Total comprehensive income/(loss)
|
$
|
27,861
|
|
|
$
|
11,833
|
|
|
$
|
88,075
|
|
|
$
|
(78,851
|
)
|
Comprehensive income attributable to noncontrolling interests
|
1,725
|
|
|
848
|
|
|
1,305
|
|
|
7,890
|
|
||||
Comprehensive income/(loss) attributable to Darling
|
$
|
26,136
|
|
|
$
|
10,985
|
|
|
$
|
86,770
|
|
|
$
|
(86,741
|
)
|
|
July 2,
2016 |
|
July 4,
2015 |
||||
Cash flows from operating activities:
|
|
|
|
||||
Net Income
|
$
|
36,654
|
|
|
$
|
6,761
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
141,787
|
|
|
132,643
|
|
||
Loss on disposal of property, plant, equipment and other assets
|
827
|
|
|
233
|
|
||
Gain on insurance proceeds from insurance settlements
|
(356
|
)
|
|
(341
|
)
|
||
Deferred taxes
|
(1,812
|
)
|
|
(3,225
|
)
|
||
Increase/(decrease) in long-term pension liability
|
(1,596
|
)
|
|
350
|
|
||
Stock-based compensation expense
|
5,067
|
|
|
4,642
|
|
||
Write-off deferred loan costs
|
57
|
|
|
10,633
|
|
||
Deferred loan cost amortization
|
5,600
|
|
|
4,868
|
|
||
Equity in net income of unconsolidated subsidiaries
|
(19,495
|
)
|
|
(2,364
|
)
|
||
Distributions of earnings from unconsolidated subsidiaries
|
25,994
|
|
|
26,155
|
|
||
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
Accounts receivable
|
(20,081
|
)
|
|
22,582
|
|
||
Income taxes refundable/payable
|
1,559
|
|
|
(1,368
|
)
|
||
Inventories and prepaid expenses
|
(19,501
|
)
|
|
(21,451
|
)
|
||
Accounts payable and accrued expenses
|
30,989
|
|
|
(1,505
|
)
|
||
Other
|
(17,460
|
)
|
|
8,937
|
|
||
Net cash provided by operating activities
|
168,233
|
|
|
187,550
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(109,406
|
)
|
|
(98,722
|
)
|
||
Acquisitions, net of cash acquired
|
(8,511
|
)
|
|
—
|
|
||
Gross proceeds from disposal of property, plant and equipment and other assets
|
2,404
|
|
|
1,484
|
|
||
Proceeds from insurance settlement
|
1,537
|
|
|
341
|
|
||
Payments related to routes and other intangibles
|
—
|
|
|
(2,242
|
)
|
||
Net cash used by investing activities
|
(113,976
|
)
|
|
(99,139
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from long-term debt
|
17,277
|
|
|
579,974
|
|
||
Payments on long-term debt
|
(59,255
|
)
|
|
(583,736
|
)
|
||
Borrowings from revolving credit facility
|
41,000
|
|
|
41,244
|
|
||
Payments on revolving credit facility
|
(47,207
|
)
|
|
(83,506
|
)
|
||
Net cash overdraft financing
|
—
|
|
|
(880
|
)
|
||
Deferred loan costs
|
—
|
|
|
(11,629
|
)
|
||
Issuance of common stock
|
143
|
|
|
171
|
|
||
Repurchase of treasury stock
|
(5,000
|
)
|
|
—
|
|
||
Minimum withholding taxes paid on stock awards
|
(1,812
|
)
|
|
(4,775
|
)
|
||
Excess tax benefits from stock-based compensation
|
(413
|
)
|
|
(12
|
)
|
||
Distributions to noncontrolling interests
|
—
|
|
|
(1,866
|
)
|
||
Net cash used by financing activities
|
(55,267
|
)
|
|
(65,015
|
)
|
||
Effect of exchange rate changes on cash
|
1,941
|
|
|
(6,160
|
)
|
||
Net increase in cash and cash equivalents
|
931
|
|
|
17,236
|
|
||
Cash and cash equivalents at beginning of period
|
156,884
|
|
|
108,784
|
|
||
Cash and cash equivalents at end of period
|
$
|
157,815
|
|
|
$
|
126,020
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Accrued capital expenditures
|
$
|
(3,684
|
)
|
|
$
|
274
|
|
Cash paid during the period for:
|
|
|
|
||||
Interest, net of capitalized interest
|
$
|
41,813
|
|
|
$
|
37,524
|
|
Income taxes, net of refunds
|
$
|
11,799
|
|
|
$
|
11,436
|
|
Non-cash financing activities
|
|
|
|
||||
Debt issued for assets
|
$
|
10
|
|
|
$
|
2,521
|
|
Contribution of assets to unconsolidated subsidiary
|
$
|
2,674
|
|
|
$
|
—
|
|
(1)
|
General
|
(2)
|
Summary of Significant Accounting Policies
|
(a)
|
Basis of Presentation
|
(b)
|
Fiscal Periods
|
(c)
|
Revenue Recognition
|
(d)
|
Foreign Currency Translation and Remeasurement
|
(e)
|
Reclassifications
|
(f)
|
Earnings Per Share
|
|
Net Income per Common Share (in thousands, except per share data)
|
||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||
|
|
|
July 2, 2016
|
|
|
|
|
|
July 4, 2015
|
|
|
||||||||||
|
Income
|
|
Shares
|
|
Per Share
|
|
Income
|
|
Shares
|
|
Per Share
|
||||||||||
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income attributable to Darling
|
$
|
31,999
|
|
|
164,634
|
|
|
$
|
0.19
|
|
|
$
|
3,080
|
|
|
165,228
|
|
|
$
|
0.02
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add: Option shares in the money and dilutive effect of non-vested stock awards
|
|
|
|
1,793
|
|
|
|
|
|
|
|
|
188
|
|
|
|
|
||||
Less: Pro forma treasury shares
|
|
|
|
(953
|
)
|
|
|
|
|
|
|
|
(118
|
)
|
|
|
|
||||
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income attributable to Darling
|
$
|
31,999
|
|
|
165,474
|
|
|
$
|
0.19
|
|
|
$
|
3,080
|
|
|
165,298
|
|
|
$
|
0.02
|
|
|
Net Income per Common Share (in thousands, except per share data)
|
||||||||||||||||||||
|
Six Months Ended
|
||||||||||||||||||||
|
|
|
July 2, 2016
|
|
|
|
|
|
July 4, 2015
|
|
|
||||||||||
|
Income
|
|
Shares
|
|
Per Share
|
|
Income
|
|
Shares
|
|
Per Share
|
||||||||||
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income attributable to Darling
|
$
|
33,078
|
|
|
164,534
|
|
|
$
|
0.20
|
|
|
$
|
3,189
|
|
|
165,077
|
|
|
$
|
0.02
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add: Option shares in the money and dilutive effect of non-vested stock awards
|
|
|
|
975
|
|
|
|
|
|
|
|
|
303
|
|
|
|
|
||||
Less: Pro forma treasury shares
|
|
|
|
(496
|
)
|
|
|
|
|
|
|
|
(136
|
)
|
|
|
|
||||
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income/(loss) attributable to Darling
|
$
|
33,078
|
|
|
165,013
|
|
|
$
|
0.20
|
|
|
$
|
3,189
|
|
|
165,244
|
|
|
$
|
0.02
|
|
(3)
|
Inventories
|
|
July 2, 2016
|
|
January 2, 2016
|
||||
Finished product
|
$
|
182,292
|
|
|
$
|
164,428
|
|
Work in process
|
91,626
|
|
|
84,474
|
|
||
Raw material
|
40,034
|
|
|
48,401
|
|
||
Supplies and other
|
50,410
|
|
|
47,280
|
|
||
|
$
|
364,362
|
|
|
$
|
344,583
|
|
(4)
|
Intangible Assets
|
|
July 2, 2016
|
|
January 2, 2016
|
||||
Indefinite Lived Intangible Assets
|
|
|
|
||||
Trade names
|
$
|
53,002
|
|
|
$
|
52,466
|
|
|
53,002
|
|
|
52,466
|
|
||
Finite Lived Intangible Assets:
|
|
|
|
|
|
||
Routes
|
387,321
|
|
|
390,888
|
|
||
Permits
|
502,203
|
|
|
494,754
|
|
||
Non-compete agreements
|
3,745
|
|
|
6,996
|
|
||
Trade names
|
76,331
|
|
|
75,825
|
|
||
Royalty, consulting, land use rights and leasehold
|
14,051
|
|
|
14,139
|
|
||
|
983,651
|
|
|
982,602
|
|
||
Accumulated Amortization:
|
|
|
|
||||
Routes
|
(93,074
|
)
|
|
(99,819
|
)
|
||
Permits
|
(153,877
|
)
|
|
(134,752
|
)
|
||
Non-compete agreements
|
(1,547
|
)
|
|
(4,628
|
)
|
||
Trade names
|
(16,757
|
)
|
|
(11,959
|
)
|
||
Royalty, consulting, land use rights and leasehold
|
(1,971
|
)
|
|
(1,561
|
)
|
||
|
(267,226
|
)
|
|
(252,719
|
)
|
||
Total Intangible assets, less accumulated amortization
|
$
|
769,427
|
|
|
$
|
782,349
|
|
(5)
|
Goodwill
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Total
|
||||||||
Balance at January 2, 2016
|
|
|
|
|
||||||||
Goodwill
|
$
|
812,797
|
|
$
|
323,385
|
|
$
|
112,834
|
|
$
|
1,249,016
|
|
Accumulated impairment losses
|
(15,914
|
)
|
—
|
|
—
|
|
(15,914
|
)
|
||||
|
796,883
|
|
323,385
|
|
112,834
|
|
1,233,102
|
|
||||
Goodwill acquired during year
|
827
|
|
—
|
|
2
|
|
829
|
|
||||
Foreign currency translation
|
16,255
|
|
4,387
|
|
3,907
|
|
24,549
|
|
||||
Balance at July 2, 2016
|
|
|
|
|
|
|
|
|||||
Goodwill
|
829,879
|
|
327,772
|
|
116,743
|
|
1,274,394
|
|
||||
Accumulated impairment losses
|
(15,914
|
)
|
—
|
|
—
|
|
(15,914
|
)
|
||||
|
$
|
813,965
|
|
$
|
327,772
|
|
$
|
116,743
|
|
$
|
1,258,480
|
|
(6)
|
Investment in Unconsolidated Subsidiaries
|
(in thousands)
|
|
June 30, 2016
|
December 31, 2015
|
||||
Assets:
|
|
|
|
||||
Total current assets
|
|
$
|
175,782
|
|
$
|
261,444
|
|
Property, plant and equipment, net
|
|
355,809
|
|
356,230
|
|
||
Other assets
|
|
17,070
|
|
3,034
|
|
||
Total assets
|
|
$
|
548,661
|
|
$
|
620,708
|
|
Liabilities and members' equity:
|
|
|
|
||||
Total current portion of long term debt
|
|
$
|
17,023
|
|
$
|
62,023
|
|
Total other current liabilities
|
|
22,785
|
|
19,935
|
|
||
Total long term debt
|
|
68,564
|
|
86,819
|
|
||
Total other long term liabilities
|
|
400
|
|
380
|
|
||
Total members' equity
|
|
439,889
|
|
451,551
|
|
||
Total liabilities and member's equity
|
|
$
|
548,661
|
|
$
|
620,708
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||
(in thousands)
|
|
June 30, 2016
|
June 30, 2015
|
|
June 30, 2016
|
June 30, 2015
|
||||||||
Revenues:
|
|
|
|
|
|
|
||||||||
Operating revenues
|
|
$
|
132,226
|
|
$
|
156,160
|
|
|
$
|
203,994
|
|
$
|
272,888
|
|
Expenses:
|
|
|
|
|
|
|
||||||||
Total costs and expenses less depreciation, amortization and accretion expense
|
|
95,565
|
|
140,343
|
|
|
148,074
|
|
252,378
|
|
||||
Depreciation, amortization and accretion expense
|
|
7,547
|
|
4,956
|
|
|
12,925
|
|
9,965
|
|
||||
Total costs and expenses
|
|
103,112
|
|
145,299
|
|
|
160,999
|
|
262,343
|
|
||||
Operating income
|
|
29,114
|
|
10,861
|
|
|
42,995
|
|
10,545
|
|
||||
Other income
|
|
70
|
|
32
|
|
|
85
|
|
52
|
|
||||
Interest and debt expense, net
|
|
(1,928
|
)
|
(3,352
|
)
|
|
(4,742
|
)
|
(7,508
|
)
|
||||
Net income
|
|
$
|
27,256
|
|
$
|
7,541
|
|
|
$
|
38,338
|
|
$
|
3,089
|
|
(7)
|
Debt
|
|
July 2, 2016
|
|
January 2, 2016
|
||||
Amended Credit Agreement:
|
|
|
|
||||
Revolving Credit Facility ($3.9 million and $9.4 million denominated in CAD at July 2, 2016 and January 2, 2016, respectively)
|
$
|
3,869
|
|
|
$
|
9,358
|
|
Term Loan A ($100.1 million and $97.1 million denominated in CAD at July 2, 2016 and January 2, 2016, respectively)
|
248,371
|
|
|
277,181
|
|
||
Less unamortized deferred loan costs
|
(1,230
|
)
|
|
(1,552
|
)
|
||
Carrying value Term Loan A
|
247,141
|
|
|
275,629
|
|
||
|
|
|
|
||||
Term Loan B
|
586,500
|
|
|
589,500
|
|
||
Less unamortized deferred loan costs
|
(7,040
|
)
|
|
(7,774
|
)
|
||
Carrying value Term Loan B
|
579,460
|
|
|
581,726
|
|
||
|
|
|
|
||||
5.375% Senior Notes due 2022 with effective interest of 5.72%
|
500,000
|
|
|
500,000
|
|
||
Less unamortized deferred loan costs
|
(8,318
|
)
|
|
(8,952
|
)
|
||
Carrying value 5.375% Senior Notes due 2022
|
491,682
|
|
|
491,048
|
|
||
|
|
|
|
||||
4.75% Senior Notes due 2022 - Denominated in euro with effective interest of 5.10%
|
572,654
|
|
|
560,912
|
|
||
Less unamortized deferred loan costs - Denominated in euro
|
(10,189
|
)
|
|
(10,705
|
)
|
||
Carrying value 4.75% Senior Notes due 2022
|
562,465
|
|
|
550,207
|
|
||
|
|
|
|
||||
Other Notes and Obligations
|
20,717
|
|
|
23,049
|
|
||
|
1,905,334
|
|
|
1,931,017
|
|
||
Less Current Maturities
|
30,842
|
|
|
45,166
|
|
||
|
$
|
1,874,492
|
|
|
$
|
1,885,851
|
|
(8)
|
Income Taxes
|
(9)
|
Other Comprehensive Income
|
|
Three Months Ended
|
|||||||||||||||||
|
Before-Tax
|
Tax (Expense)
|
Net-of-Tax
|
|||||||||||||||
|
Amount
|
or Benefit
|
Amount
|
|||||||||||||||
|
July 2, 2016
|
July 4, 2015
|
July 2, 2016
|
July 4, 2015
|
July 2, 2016
|
July 4, 2015
|
||||||||||||
Defined benefit pension plans
|
|
|
|
|
|
|
||||||||||||
Amortization of prior service cost/(benefit)
|
$
|
7
|
|
$
|
(20
|
)
|
$
|
(2
|
)
|
$
|
10
|
|
$
|
5
|
|
$
|
(10
|
)
|
Amortization of actuarial loss
|
1,166
|
|
1,284
|
|
(445
|
)
|
(496
|
)
|
721
|
|
788
|
|
||||||
Amortization of settlement
|
(123
|
)
|
—
|
|
48
|
|
—
|
|
(75
|
)
|
—
|
|
||||||
Total defined benefit pension plans
|
1,050
|
|
1,264
|
|
(399
|
)
|
(486
|
)
|
651
|
|
778
|
|
||||||
Corn option derivatives
|
|
|
|
|
|
|
||||||||||||
Loss/(gain) reclassified to net income
|
(869
|
)
|
(347
|
)
|
337
|
|
134
|
|
(532
|
)
|
(213
|
)
|
||||||
Gain/(loss) activity recognized in other comprehensive income (loss)
|
2,875
|
|
(1,819
|
)
|
(1,116
|
)
|
707
|
|
1,759
|
|
(1,112
|
)
|
||||||
Total corn option derivatives
|
2,006
|
|
(2,166
|
)
|
(779
|
)
|
841
|
|
1,227
|
|
(1,325
|
)
|
||||||
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation
|
(8,008
|
)
|
7,443
|
|
—
|
|
—
|
|
(8,008
|
)
|
7,443
|
|
||||||
|
|
|
|
|
|
|
||||||||||||
Other comprehensive income (loss)
|
$
|
(4,952
|
)
|
$
|
6,541
|
|
$
|
(1,178
|
)
|
$
|
355
|
|
$
|
(6,130
|
)
|
$
|
6,896
|
|
|
Six Months Ended
|
|||||||||||||||||
|
Before-Tax
|
Tax (Expense)
|
Net-of-Tax
|
|||||||||||||||
|
Amount
|
or Benefit
|
Amount
|
|||||||||||||||
|
July 2, 2016
|
July 4, 2015
|
July 2, 2016
|
July 4, 2015
|
July 2, 2016
|
July 4, 2015
|
||||||||||||
Defined benefit pension plans
|
|
|
|
|
|
|
||||||||||||
Amortization of prior service cost/(benefit)
|
$
|
14
|
|
$
|
(40
|
)
|
$
|
(5
|
)
|
$
|
20
|
|
$
|
9
|
|
$
|
(20
|
)
|
Amortization of actuarial loss
|
2,334
|
|
2,569
|
|
(891
|
)
|
(1,002
|
)
|
1,443
|
|
1,567
|
|
||||||
Amortization of settlement
|
(123
|
)
|
—
|
|
48
|
|
—
|
|
(75
|
)
|
—
|
|
||||||
Total defined benefit pension plans
|
2,225
|
|
2,529
|
|
(848
|
)
|
(982
|
)
|
1,377
|
|
1,547
|
|
||||||
Corn option derivatives
|
|
|
|
|
|
|
||||||||||||
Loss/(gain) reclassified to net income
|
(2,343
|
)
|
(581
|
)
|
909
|
|
225
|
|
(1,434
|
)
|
(356
|
)
|
||||||
Gain/(loss) activity recognized in other comprehensive income (loss)
|
3,195
|
|
(1,523
|
)
|
(1,240
|
)
|
592
|
|
1,955
|
|
(931
|
)
|
||||||
Total corn option derivatives
|
852
|
|
(2,104
|
)
|
(331
|
)
|
817
|
|
521
|
|
(1,287
|
)
|
||||||
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation
|
49,523
|
|
(85,872
|
)
|
—
|
|
—
|
|
49,523
|
|
(85,872
|
)
|
||||||
|
|
|
|
|
|
|
||||||||||||
Other Comprehensive income (loss)
|
$
|
52,600
|
|
$
|
(85,447
|
)
|
$
|
(1,179
|
)
|
$
|
(165
|
)
|
$
|
51,421
|
|
$
|
(85,612
|
)
|
|
Three Months Ended
|
Six Months Ended
|
|
||||||||||
|
July 2, 2016
|
July 4, 2015
|
July 2, 2016
|
July 4, 2015
|
Statement of Operations Classification
|
||||||||
Derivative instruments
|
|
|
|
|
|
||||||||
Corn option derivatives
|
$
|
869
|
|
$
|
347
|
|
$
|
2,343
|
|
$
|
581
|
|
Cost of sales and operating expenses
|
|
869
|
|
347
|
|
2,343
|
|
581
|
|
Total before tax
|
||||
|
(337
|
)
|
(134
|
)
|
(909
|
)
|
(225
|
)
|
Income taxes
|
||||
|
532
|
|
213
|
|
1,434
|
|
356
|
|
Net of tax
|
||||
Defined benefit pension plans
|
|
|
|
|
|
||||||||
Amortization of prior service (cost)/benefit
|
$
|
(7
|
)
|
$
|
20
|
|
$
|
(14
|
)
|
$
|
40
|
|
(a)
|
Amortization of actuarial loss
|
(1,166
|
)
|
(1,284
|
)
|
(2,334
|
)
|
(2,569
|
)
|
(a)
|
||||
Amortization of settlement
|
123
|
|
—
|
|
123
|
|
—
|
|
(a)
|
||||
|
(1,050
|
)
|
(1,264
|
)
|
(2,225
|
)
|
(2,529
|
)
|
Total before tax
|
||||
|
399
|
|
486
|
|
848
|
|
982
|
|
Income taxes
|
||||
|
(651
|
)
|
(778
|
)
|
(1,377
|
)
|
(1,547
|
)
|
Net of tax
|
||||
Total reclassifications
|
$
|
(119
|
)
|
$
|
(565
|
)
|
$
|
57
|
|
$
|
(1,191
|
)
|
Net of tax
|
(a)
|
These items are included in the computation of net periodic pension cost. See Note 11 Employee Benefit Plans for additional information.
|
|
|
Six Months Ended July 2, 2016
|
|||||||||||
|
|
Foreign Currency
|
Derivative
|
Defined Benefit
|
|
||||||||
|
|
Translation
|
Instruments
|
Pension Plans
|
Total
|
||||||||
Accumulated Other Comprehensive Income (loss) January 2, 2016, attributable to Darling, net of tax
|
|
$
|
(305,213
|
)
|
$
|
1,843
|
|
$
|
(32,548
|
)
|
$
|
(335,918
|
)
|
Other comprehensive gain before reclassifications
|
|
49,523
|
|
1,955
|
|
—
|
|
51,478
|
|
||||
Amounts reclassified from accumulated other comprehensive income/(loss)
|
|
—
|
|
(1,434
|
)
|
1,377
|
|
(57
|
)
|
||||
Net current-period other comprehensive income
|
|
49,523
|
|
521
|
|
1,377
|
|
51,421
|
|
||||
Noncontrolling interest
|
|
(2,271
|
)
|
—
|
|
—
|
|
(2,271
|
)
|
||||
Accumulated Other Comprehensive Income (loss) July 2, 2016, attributable to Darling, net of tax
|
|
(253,419
|
)
|
$
|
2,364
|
|
$
|
(31,171
|
)
|
$
|
(282,226
|
)
|
|
Pension Benefits
|
|
Pension Benefits
|
||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||
|
July 2,
2016 |
July 4,
2015 |
|
July 2,
2016 |
July 4,
2015 |
||||||||
Service cost
|
$
|
685
|
|
$
|
1,667
|
|
|
$
|
1,322
|
|
$
|
3,345
|
|
Interest cost
|
1,770
|
|
2,638
|
|
|
3,515
|
|
5,285
|
|
||||
Expected return on plan assets
|
(1,890
|
)
|
(3,051
|
)
|
|
(3,775
|
)
|
(6,116
|
)
|
||||
Amortization of prior service cost
|
7
|
|
(20
|
)
|
|
14
|
|
(40
|
)
|
||||
Amortization of net loss
|
1,166
|
|
1,284
|
|
|
2,334
|
|
2,569
|
|
||||
Curtailment gain
|
—
|
|
—
|
|
|
(1,223
|
)
|
—
|
|
||||
Settlement gain
|
(123
|
)
|
—
|
|
|
(123
|
)
|
—
|
|
||||
Net pension cost
|
$
|
1,615
|
|
$
|
2,518
|
|
|
$
|
2,064
|
|
$
|
5,043
|
|
(12)
|
Derivatives
|
Functional Currency
|
|
Contract Currency
|
||||
Type
|
Amount
|
|
Type
|
Amount
|
||
Brazilian real
|
33,438
|
|
|
Euro
|
7,650
|
|
Brazilian real
|
81,823
|
|
|
U.S. dollar
|
20,975
|
|
Euro
|
231,536
|
|
|
U.S. dollar
|
264,696
|
|
Euro
|
10,761
|
|
|
Polish zloty
|
47,000
|
|
Euro
|
2,351
|
|
|
Japanese yen
|
291,389
|
|
Euro
|
34,263
|
|
|
Chinese renminbi
|
254,639
|
|
Euro
|
10,286
|
|
|
Australian dollar
|
15,900
|
|
Polish zloty
|
19,974
|
|
|
Euro
|
4,522
|
|
Japanese yen
|
21,775
|
|
|
U.S. dollar
|
184
|
|
Derivatives Designated
|
Balance Sheet
|
Asset Derivatives Fair Value
|
|||||
as Hedges
|
Location
|
July 2, 2016
|
January 2, 2016
|
||||
Corn options
|
Other current assets
|
$
|
4,554
|
|
$
|
3,215
|
|
|
|
|
|
||||
Total asset derivatives designated as hedges
|
$
|
4,554
|
|
$
|
3,215
|
|
|
|
|
|
|
||||
Derivatives Not
Designated as
Hedges
|
|
|
|
|
|
||
Foreign currency contracts
|
Other current assets
|
$
|
11,888
|
|
$
|
644
|
|
Corn options and futures
|
Other current assets
|
1,244
|
|
599
|
|
||
|
|
|
|
||||
Total asset derivatives not designated as hedges
|
$
|
13,132
|
|
$
|
1,243
|
|
|
|
|
|
|
||||
Total asset derivatives
|
|
$
|
17,686
|
|
$
|
4,458
|
|
|
Balance Sheet
|
Liability Derivatives Fair Value
|
|||||
|
Location
|
July 2, 2016
|
January 2, 2016
|
||||
|
|
|
|
||||
Derivatives Not
Designated as
Hedges
|
|
|
|
|
|
||
Foreign currency contracts
|
Accrued expenses
|
$
|
975
|
|
$
|
4,435
|
|
Heating oil swaps and options
|
Accrued expenses
|
49
|
|
—
|
|
||
Corn options and futures
|
Accrued expenses
|
454
|
|
2
|
|
||
|
|
|
|
||||
Total liability derivatives not designated as hedges
|
$
|
1,478
|
|
$
|
4,437
|
|
|
|
|
|
|
||||
Total liability derivatives
|
$
|
1,478
|
|
$
|
4,437
|
|
Derivatives
Designated as
Cash Flow Hedges
|
Gain or (Loss)
Recognized in Other Comprehensive Income (“OCI”)
on Derivatives
(Effective Portion) (a)
|
Gain or (Loss)
Reclassified from
Accumulated OCI
into Income
(Effective Portion) (b)
|
Gain or (Loss)
Recognized in Income
on Derivatives
(Ineffective Portion and
Amount Excluded from
Effectiveness Testing) (c)
|
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Corn options
|
$
|
2,875
|
|
$
|
(1,819
|
)
|
$
|
869
|
|
$
|
347
|
|
$
|
162
|
|
$
|
(672
|
)
|
|
|
|
|
|
|
|
||||||||||||
Total
|
$
|
2,875
|
|
$
|
(1,819
|
)
|
$
|
869
|
|
$
|
347
|
|
$
|
162
|
|
$
|
(672
|
)
|
(a)
|
Amount recognized in accumulated OCI (effective portion) is reported as accumulated other comprehensive income/(loss) of approximately $
2.9 million
and $
(1.8) million
recorded net of taxes of approximately $
(1.1) million
and $
0.7 million
as of
July 2, 2016
and
July 4, 2015
, respectively.
|
(b)
|
Gains and (losses) reclassified from accumulated OCI into income (effective portion) for corn options are included in cost of sales, respectively, in the Company’s consolidated statements of operations.
|
(c)
|
Gains and (losses) recognized in income on derivatives (ineffective portion) for corn options are included in other income/ (expense), net in the Company’s consolidated statements of operations.
|
Derivatives Designated as Cash Flow Hedges |
Gain or (Loss) Recognized in Other Comprehensive Income (“OCI”) on Derivatives (Effective Portion) (a) |
Gain or (Loss)
Reclassified from Accumulated OCI into Income (Effective Portion) (b) |
Gain or (Loss)
Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing) (c) |
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Corn options
|
$
|
3,195
|
|
$
|
(1,523
|
)
|
$
|
2,343
|
|
$
|
581
|
|
$
|
214
|
|
$
|
(727
|
)
|
|
|
|
|
|
|
|
||||||||||||
Total
|
$
|
3,195
|
|
$
|
(1,523
|
)
|
$
|
2,343
|
|
$
|
581
|
|
$
|
214
|
|
$
|
(727
|
)
|
(a)
|
Amount recognized in accumulated OCI (effective portion) is reported as accumulated other comprehensive income/(loss) of approximately $
3.2 million
and $
(1.5) million
recorded net of taxes of approximately $
(1.2) million
and $
0.6 million
as of
July 2, 2016
and
July 4, 2015
, respectively.
|
(b)
|
Gains and (losses) reclassified from accumulated OCI into income (effective portion) for corn options are included in cost of sales, respectively, in the Company’s consolidated statements of operations.
|
(c)
|
Gains and (losses) recognized in income on derivatives (ineffective portion) for corn options are included in other income/ (expense), net in the Company’s consolidated statements of operations.
|
|
|
|
|
Loss or (Gain) Recognized in Income on Derivatives Not Designated as Hedges
|
|||||||||||
|
|
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||
Derivatives not designated as hedging instruments
|
|
Location
|
|
July 2, 2016
|
July 4, 2015
|
July 2, 2016
|
July 4, 2015
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Foreign Exchange
|
|
Foreign currency loss/(gain)
|
|
$
|
(7,204
|
)
|
$
|
1,637
|
|
$
|
4,083
|
|
$
|
(21,407
|
)
|
Foreign Exchange
|
|
Selling, general and administrative expense
|
|
(3,868
|
)
|
(348
|
)
|
(6,779
|
)
|
2,991
|
|
||||
Corn options and futures
|
|
Net sales
|
|
344
|
|
81
|
|
345
|
|
70
|
|
||||
Corn options and futures
|
|
Cost of sales and operating expenses
|
|
(81
|
)
|
633
|
|
(613
|
)
|
378
|
|
||||
Heating Oil swaps and options
|
|
Net sales
|
|
226
|
|
—
|
|
153
|
|
—
|
|
||||
Heating Oil swaps and options
|
|
Cost of sales and operating expenses
|
|
—
|
|
35
|
|
—
|
|
130
|
|
||||
Soybean Meal
|
|
Net sales
|
|
7
|
|
—
|
|
7
|
|
—
|
|
||||
Total
|
|
|
|
$
|
(10,576
|
)
|
$
|
2,038
|
|
$
|
(2,804
|
)
|
$
|
(17,838
|
)
|
|
|
Fair Value Measurements at July 2, 2016 Using
|
||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
Significant Other
Observable
Inputs
|
Significant
Unobservable
Inputs
|
||||||||
(In thousands of dollars)
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||
Assets:
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
17,686
|
|
$
|
—
|
|
$
|
17,686
|
|
$
|
—
|
|
Total Assets
|
$
|
17,686
|
|
$
|
—
|
|
$
|
17,686
|
|
$
|
—
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
1,478
|
|
$
|
—
|
|
$
|
1,478
|
|
$
|
—
|
|
5.375% Senior notes
|
515,000
|
|
—
|
|
515,000
|
|
—
|
|
||||
4.75% Senior notes
|
578,381
|
|
—
|
|
578,381
|
|
—
|
|
||||
Term loan A
|
248,992
|
|
—
|
|
248,992
|
|
—
|
|
||||
Term loan B
|
588,318
|
|
—
|
|
588,318
|
|
—
|
|
||||
Revolver debt
|
3,811
|
|
—
|
|
3,811
|
|
—
|
|
||||
Total Liabilities
|
$
|
1,935,980
|
|
$
|
—
|
|
$
|
1,935,980
|
|
$
|
—
|
|
|
|
Fair Value Measurements at January 2, 2016 Using
|
||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
Significant Other
Observable
Inputs
|
Significant
Unobservable
Inputs
|
||||||||
(In thousands of dollars)
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||
Assets:
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
4,458
|
|
$
|
—
|
|
$
|
4,458
|
|
$
|
—
|
|
Total Assets
|
$
|
4,458
|
|
$
|
—
|
|
$
|
4,458
|
|
$
|
—
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
4,437
|
|
$
|
—
|
|
$
|
4,437
|
|
$
|
—
|
|
5.375% Senior notes
|
495,000
|
|
—
|
|
495,000
|
|
—
|
|
||||
4.75% Senior notes
|
541,280
|
|
—
|
|
541,280
|
|
—
|
|
||||
Term loan A
|
277,874
|
|
—
|
|
277,874
|
|
—
|
|
||||
Term loan B
|
577,710
|
|
—
|
|
577,710
|
|
—
|
|
||||
Revolver debt
|
9,218
|
|
—
|
|
9,218
|
|
—
|
|
||||
Total Liabilities
|
$
|
1,905,519
|
|
$
|
—
|
|
$
|
1,905,519
|
|
$
|
—
|
|
(14)
|
Contingencies
|
(15)
|
Business Segments
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Three Months Ended July 2, 2016
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
542,955
|
|
$
|
272,120
|
|
$
|
62,266
|
|
$
|
—
|
|
$
|
877,341
|
|
Cost of sales and operating expenses
|
416,145
|
|
214,279
|
|
46,691
|
|
—
|
|
677,115
|
|
|||||
Gross Margin
|
126,810
|
|
57,841
|
|
15,575
|
|
—
|
|
200,226
|
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
43,319
|
|
20,455
|
|
1,804
|
|
10,580
|
|
76,158
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
70
|
|
70
|
|
|||||
Depreciation and amortization
|
42,119
|
|
17,736
|
|
7,184
|
|
2,492
|
|
69,531
|
|
|||||
Segment operating income/(loss)
|
41,372
|
|
19,650
|
|
6,587
|
|
(13,142
|
)
|
54,467
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
224
|
|
—
|
|
13,628
|
|
—
|
|
13,852
|
|
|||||
Segment income/(loss)
|
41,596
|
|
19,650
|
|
20,215
|
|
(13,142
|
)
|
68,319
|
|
|||||
|
|
|
|
|
|
||||||||||
Total other expense
|
|
|
|
|
(26,345
|
)
|
|||||||||
Income before income taxes
|
|
|
|
|
$
|
41,974
|
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Three Months Ended July 4, 2015
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
529,429
|
|
$
|
283,354
|
|
$
|
46,532
|
|
$
|
—
|
|
$
|
859,315
|
|
Cost of sales and operating expenses
|
404,899
|
|
223,190
|
|
40,190
|
|
(3
|
)
|
668,276
|
|
|||||
Gross Margin
|
124,530
|
|
60,164
|
|
6,342
|
|
3
|
|
191,039
|
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
48,656
|
|
27,867
|
|
(2,295
|
)
|
10,066
|
|
84,294
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
1,208
|
|
1,208
|
|
|||||
Depreciation and amortization
|
40,485
|
|
16,785
|
|
6,599
|
|
2,376
|
|
66,245
|
|
|||||
Segment operating income/(loss)
|
35,389
|
|
15,512
|
|
2,038
|
|
(13,647
|
)
|
39,292
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
402
|
|
—
|
|
3,770
|
|
—
|
|
4,172
|
|
|||||
Segment income/(loss)
|
35,791
|
|
15,512
|
|
5,808
|
|
(13,647
|
)
|
43,464
|
|
|||||
|
|
|
|
|
|
||||||||||
Total other expense
|
|
|
|
|
(33,862
|
)
|
|||||||||
Income before income taxes
|
|
|
|
|
$
|
9,602
|
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Six Months Ended July 2, 2016
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
1,019,126
|
|
$
|
520,017
|
|
$
|
117,839
|
|
$
|
—
|
|
$
|
1,656,982
|
|
Cost of sales and operating expenses
|
788,802
|
|
399,833
|
|
87,373
|
|
—
|
|
1,276,008
|
|
|||||
Gross Margin
|
230,324
|
|
120,184
|
|
30,466
|
|
—
|
|
380,974
|
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
88,570
|
|
44,214
|
|
3,654
|
|
21,189
|
|
157,627
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
401
|
|
401
|
|
|||||
Depreciation and amortization
|
86,496
|
|
34,440
|
|
14,103
|
|
6,748
|
|
141,787
|
|
|||||
Segment operating income/(loss)
|
55,258
|
|
41,530
|
|
12,709
|
|
(28,338
|
)
|
81,159
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
326
|
|
—
|
|
19,169
|
|
—
|
|
19,495
|
|
|||||
Segment income/(loss)
|
55,584
|
|
41,530
|
|
31,878
|
|
(28,338
|
)
|
100,654
|
|
|||||
|
|
|
|
|
|
||||||||||
Total other expense
|
|
|
|
|
(54,154
|
)
|
|||||||||
Income before income taxes
|
|
|
|
|
$
|
46,500
|
|
||||||||
|
|
|
|
|
|
||||||||||
Segment assets at July 2, 2016
|
$
|
2,507,473
|
|
$
|
1,477,927
|
|
$
|
638,764
|
|
$
|
235,730
|
|
$
|
4,859,894
|
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Six Months Ended July 4, 2015
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
1,076,927
|
|
$
|
553,511
|
|
$
|
103,571
|
|
$
|
—
|
|
$
|
1,734,009
|
|
Cost of sales and operating expenses
|
828,905
|
|
439,827
|
|
84,065
|
|
—
|
|
1,352,797
|
|
|||||
Gross Margin
|
248,022
|
|
113,684
|
|
19,506
|
|
—
|
|
381,212
|
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
96,679
|
|
53,342
|
|
1,745
|
|
19,159
|
|
170,925
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
6,527
|
|
6,527
|
|
|||||
Depreciation and amortization
|
80,539
|
|
33,982
|
|
13,230
|
|
4,892
|
|
132,643
|
|
|||||
Segment operating income/(loss)
|
70,804
|
|
26,360
|
|
4,531
|
|
(30,578
|
)
|
71,117
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
819
|
|
—
|
|
1,545
|
|
—
|
|
2,364
|
|
|||||
Segment income/(loss)
|
71,623
|
|
26,360
|
|
6,076
|
|
(30,578
|
)
|
73,481
|
|
|||||
|
|
|
|
|
|
||||||||||
Total other expense
|
|
|
|
|
(59,940
|
)
|
|||||||||
Income before income taxes
|
|
|
|
|
$
|
13,541
|
|
||||||||
|
|
|
|
|
|
||||||||||
Segment assets at January 2, 2016
|
$
|
2,438,869
|
|
$
|
1,448,014
|
|
$
|
631,968
|
|
$
|
241,768
|
|
$
|
4,760,619
|
|
(16)
|
Related Party Transactions
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
ASSETS
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
1,229
|
|
$
|
600
|
|
$
|
155,986
|
|
$
|
—
|
|
$
|
157,815
|
|
Restricted cash
|
102
|
|
—
|
|
210
|
|
—
|
|
312
|
|
|||||
Accounts receivable
|
126,999
|
|
96,382
|
|
351,682
|
|
(175,186
|
)
|
399,877
|
|
|||||
Inventories
|
16,250
|
|
99,575
|
|
248,537
|
|
—
|
|
364,362
|
|
|||||
Income taxes refundable
|
10,007
|
|
—
|
|
2,832
|
|
—
|
|
12,839
|
|
|||||
Prepaid expenses
|
14,148
|
|
2,675
|
|
26,308
|
|
—
|
|
43,131
|
|
|||||
Other current assets
|
7,554
|
|
244
|
|
23,643
|
|
(5,619
|
)
|
25,822
|
|
|||||
Total current assets
|
176,289
|
|
199,476
|
|
809,198
|
|
(180,805
|
)
|
1,004,158
|
|
|||||
Investment in subsidiaries
|
4,169,845
|
|
1,141,644
|
|
837,603
|
|
(6,149,092
|
)
|
—
|
|
|||||
Property, plant and equipment, net
|
220,126
|
|
487,904
|
|
820,357
|
|
—
|
|
1,528,387
|
|
|||||
Intangible assets, net
|
15,751
|
|
308,891
|
|
444,785
|
|
—
|
|
769,427
|
|
|||||
Goodwill
|
21,860
|
|
549,690
|
|
686,930
|
|
—
|
|
1,258,480
|
|
|||||
Investment in unconsolidated subsidiaries
|
2,222
|
|
—
|
|
241,579
|
|
—
|
|
243,801
|
|
|||||
Other assets
|
32,068
|
|
499,298
|
|
323,245
|
|
(816,019
|
)
|
38,592
|
|
|||||
Deferred taxes
|
—
|
|
—
|
|
17,049
|
|
—
|
|
17,049
|
|
|||||
|
$
|
4,638,161
|
|
$
|
3,186,903
|
|
$
|
4,180,746
|
|
$
|
(7,145,916
|
)
|
$
|
4,859,894
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|||||||
Current portion of long-term debt
|
$
|
5,718
|
|
$
|
—
|
|
$
|
30,743
|
|
$
|
(5,619
|
)
|
$
|
30,842
|
|
Accounts payable
|
42,317
|
|
173,115
|
|
121,370
|
|
(159,499
|
)
|
177,303
|
|
|||||
Income taxes payable
|
(384
|
)
|
374
|
|
9,128
|
|
—
|
|
9,118
|
|
|||||
Accrued expenses
|
83,167
|
|
27,830
|
|
154,123
|
|
(15,685
|
)
|
249,435
|
|
|||||
Total current liabilities
|
130,818
|
|
201,319
|
|
315,364
|
|
(180,803
|
)
|
466,698
|
|
|||||
Long-term debt, net of current portion
|
1,214,335
|
|
—
|
|
1,476,179
|
|
(816,022
|
)
|
1,874,492
|
|
|||||
Other noncurrent liabilities
|
56,972
|
|
—
|
|
36,720
|
|
—
|
|
93,692
|
|
|||||
Deferred income taxes
|
150,086
|
|
—
|
|
216,850
|
|
—
|
|
366,936
|
|
|||||
Total liabilities
|
1,552,211
|
|
201,319
|
|
2,045,113
|
|
(996,825
|
)
|
2,801,818
|
|
|||||
Total stockholders’ equity
|
3,085,950
|
|
2,985,584
|
|
2,135,633
|
|
(6,149,091
|
)
|
2,058,076
|
|
|||||
|
$
|
4,638,161
|
|
$
|
3,186,903
|
|
$
|
4,180,746
|
|
$
|
(7,145,916
|
)
|
$
|
4,859,894
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
ASSETS
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
3,443
|
|
$
|
3,993
|
|
$
|
149,448
|
|
$
|
—
|
|
$
|
156,884
|
|
Restricted cash
|
102
|
|
—
|
|
229
|
|
—
|
|
331
|
|
|||||
Accounts receivable
|
184,472
|
|
81,644
|
|
310,932
|
|
(205,656
|
)
|
371,392
|
|
|||||
Inventories
|
13,564
|
|
89,078
|
|
241,941
|
|
—
|
|
344,583
|
|
|||||
Income taxes refundable
|
7,695
|
|
—
|
|
4,268
|
|
—
|
|
11,963
|
|
|||||
Prepaid expenses
|
13,322
|
|
2,262
|
|
20,591
|
|
—
|
|
36,175
|
|
|||||
Other current assets
|
5,273
|
|
24
|
|
22,852
|
|
(17,689
|
)
|
10,460
|
|
|||||
Total current assets
|
227,871
|
|
177,001
|
|
750,261
|
|
(223,345
|
)
|
931,788
|
|
|||||
Investment in subsidiaries
|
4,072,855
|
|
1,141,644
|
|
837,604
|
|
(6,052,103
|
)
|
—
|
|
|||||
Property, plant and equipment, net
|
224,208
|
|
477,446
|
|
806,513
|
|
—
|
|
1,508,167
|
|
|||||
Intangible assets, net
|
17,794
|
|
326,231
|
|
438,324
|
|
—
|
|
782,349
|
|
|||||
Goodwill
|
21,860
|
|
549,690
|
|
661,552
|
|
—
|
|
1,233,102
|
|
|||||
Investment in unconsolidated subsidiary
|
—
|
|
—
|
|
247,238
|
|
—
|
|
247,238
|
|
|||||
Other assets
|
36,488
|
|
499,764
|
|
314,893
|
|
(809,522
|
)
|
41,623
|
|
|||||
Deferred income taxes
|
—
|
|
—
|
|
16,352
|
|
—
|
|
16,352
|
|
|||||
|
$
|
4,601,076
|
|
$
|
3,171,776
|
|
$
|
4,072,737
|
|
$
|
(7,084,970
|
)
|
$
|
4,760,619
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|||||||
Current portion of long-term debt
|
$
|
20,328
|
|
$
|
—
|
|
$
|
42,527
|
|
$
|
(17,689
|
)
|
$
|
45,166
|
|
Accounts payable
|
6,981
|
|
210,926
|
|
122,136
|
|
(190,045
|
)
|
149,998
|
|
|||||
Income taxes payable
|
(383
|
)
|
373
|
|
6,689
|
|
—
|
|
6,679
|
|
|||||
Accrued expenses
|
82,854
|
|
29,037
|
|
143,547
|
|
(15,613
|
)
|
239,825
|
|
|||||
Total current liabilities
|
109,780
|
|
240,336
|
|
314,899
|
|
(223,347
|
)
|
441,668
|
|
|||||
Long-term debt, net of current portion
|
1,234,002
|
|
—
|
|
1,461,371
|
|
(809,522
|
)
|
1,885,851
|
|
|||||
Other noncurrent liabilities
|
57,578
|
|
1,999
|
|
38,232
|
|
—
|
|
97,809
|
|
|||||
Deferred income taxes
|
147,416
|
|
—
|
|
213,265
|
|
—
|
|
360,681
|
|
|||||
Total liabilities
|
1,548,776
|
|
242,335
|
|
2,027,767
|
|
(1,032,869
|
)
|
2,786,009
|
|
|||||
Total stockholders’ equity
|
3,052,300
|
|
2,929,441
|
|
2,044,970
|
|
(6,052,101
|
)
|
1,974,610
|
|
|||||
|
$
|
4,601,076
|
|
$
|
3,171,776
|
|
$
|
4,072,737
|
|
$
|
(7,084,970
|
)
|
$
|
4,760,619
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net sales
|
$
|
129,377
|
|
$
|
342,879
|
|
$
|
452,833
|
|
$
|
(47,748
|
)
|
$
|
877,341
|
|
Cost and expenses:
|
|
|
|
|
|
||||||||||
Cost of sales and operating expenses
|
99,788
|
|
272,746
|
|
352,329
|
|
(47,748
|
)
|
677,115
|
|
|||||
Selling, general and administrative expenses
|
34,569
|
|
11,461
|
|
30,128
|
|
—
|
|
76,158
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
70
|
|
—
|
|
70
|
|
|||||
Depreciation and amortization
|
9,412
|
|
24,102
|
|
36,017
|
|
—
|
|
69,531
|
|
|||||
Total costs and expenses
|
143,769
|
|
308,309
|
|
418,544
|
|
(47,748
|
)
|
822,874
|
|
|||||
Operating income/(loss)
|
(14,392
|
)
|
34,570
|
|
34,289
|
|
—
|
|
54,467
|
|
|||||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
(15,338
|
)
|
4,577
|
|
(13,219
|
)
|
—
|
|
(23,980
|
)
|
|||||
Foreign currency gains/(losses)
|
74
|
|
23
|
|
(89
|
)
|
—
|
|
8
|
|
|||||
Other expense, net
|
(3,665
|
)
|
127
|
|
1,165
|
|
—
|
|
(2,373
|
)
|
|||||
Equity in net income/(loss) of unconsolidated subsidiaries
|
(355
|
)
|
—
|
|
14,207
|
|
—
|
|
13,852
|
|
|||||
Earnings in investments in subsidiaries
|
68,020
|
|
—
|
|
—
|
|
(68,020
|
)
|
—
|
|
|||||
Income/(loss) before taxes
|
34,344
|
|
39,297
|
|
36,353
|
|
(68,020
|
)
|
41,974
|
|
|||||
Income taxes (benefit)
|
2,345
|
|
1,920
|
|
3,718
|
|
—
|
|
7,983
|
|
|||||
Net income attributable to noncontrolling interests
|
—
|
|
—
|
|
(1,992
|
)
|
—
|
|
(1,992
|
)
|
|||||
Net income/(loss) attributable to Darling
|
$
|
31,999
|
|
$
|
37,377
|
|
$
|
30,643
|
|
$
|
(68,020
|
)
|
$
|
31,999
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net sales
|
$
|
237,748
|
|
$
|
646,644
|
|
$
|
863,870
|
|
$
|
(91,280
|
)
|
$
|
1,656,982
|
|
Cost and expenses:
|
|
|
|
|
|
||||||||||
Cost of sales and operating expenses
|
189,271
|
|
509,082
|
|
668,935
|
|
(91,280
|
)
|
1,276,008
|
|
|||||
Selling, general and administrative expenses
|
70,462
|
|
24,597
|
|
62,568
|
|
—
|
|
157,627
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
401
|
|
—
|
|
401
|
|
|||||
Depreciation and amortization
|
20,837
|
|
50,910
|
|
70,040
|
|
—
|
|
141,787
|
|
|||||
Total costs and expenses
|
280,570
|
|
584,589
|
|
801,944
|
|
(91,280
|
)
|
1,575,823
|
|
|||||
Operating income/(loss)
|
(42,822
|
)
|
62,055
|
|
61,926
|
|
—
|
|
81,159
|
|
|||||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
(30,860
|
)
|
8,954
|
|
(25,975
|
)
|
—
|
|
(47,881
|
)
|
|||||
Foreign currency gains/(losses)
|
43
|
|
188
|
|
(2,826
|
)
|
—
|
|
(2,595
|
)
|
|||||
Other expense, net
|
(6,990
|
)
|
122
|
|
3,190
|
|
—
|
|
(3,678
|
)
|
|||||
Equity in net income/(loss) of unconsolidated subsidiaries
|
(452
|
)
|
—
|
|
19,947
|
|
—
|
|
19,495
|
|
|||||
Earnings in investments in subsidiaries
|
96,991
|
|
—
|
|
—
|
|
(96,991
|
)
|
—
|
|
|||||
Income/(loss) before taxes
|
15,910
|
|
71,319
|
|
56,262
|
|
(96,991
|
)
|
46,500
|
|
|||||
Income taxes (benefit)
|
(17,168
|
)
|
15,101
|
|
11,913
|
|
—
|
|
9,846
|
|
|||||
Net income attributable to noncontrolling interests
|
—
|
|
—
|
|
(3,576
|
)
|
—
|
|
(3,576
|
)
|
|||||
Net income/(loss) attributable to Darling
|
$
|
33,078
|
|
$
|
56,218
|
|
$
|
40,773
|
|
$
|
(96,991
|
)
|
$
|
33,078
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net sales
|
$
|
121,270
|
|
$
|
345,030
|
|
$
|
437,136
|
|
$
|
(44,121
|
)
|
$
|
859,315
|
|
Cost and expenses:
|
|
|
|
|
|
||||||||||
Cost of sales and operating expenses
|
89,321
|
|
278,873
|
|
344,203
|
|
(44,121
|
)
|
668,276
|
|
|||||
Selling, general and administrative expenses
|
35,124
|
|
13,169
|
|
36,001
|
|
—
|
|
84,294
|
|
|||||
Acquisition and integration costs
|
603
|
|
—
|
|
605
|
|
—
|
|
1,208
|
|
|||||
Depreciation and amortization
|
7,983
|
|
23,833
|
|
34,429
|
|
—
|
|
66,245
|
|
|||||
Total costs and expenses
|
133,031
|
|
315,875
|
|
415,238
|
|
(44,121
|
)
|
820,023
|
|
|||||
Operating income/(loss)
|
(11,761
|
)
|
29,155
|
|
21,898
|
|
—
|
|
39,292
|
|
|||||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
(15,069
|
)
|
4,851
|
|
(24,067
|
)
|
—
|
|
(34,285
|
)
|
|||||
Foreign currency gains/(losses)
|
2
|
|
(93
|
)
|
1,713
|
|
—
|
|
1,622
|
|
|||||
Other expense, net
|
(1,224
|
)
|
(582
|
)
|
607
|
|
—
|
|
(1,199
|
)
|
|||||
Equity in net income of unconsolidated subsidiaries
|
—
|
|
—
|
|
4,172
|
|
—
|
|
4,172
|
|
|||||
Earnings in investments in subsidiaries
|
18,444
|
|
—
|
|
—
|
|
(18,444
|
)
|
—
|
|
|||||
Income/(loss) before taxes
|
(9,608
|
)
|
33,331
|
|
4,323
|
|
(18,444
|
)
|
9,602
|
|
|||||
Income taxes (benefit)
|
(12,688
|
)
|
15,221
|
|
2,132
|
|
—
|
|
4,665
|
|
|||||
Net income attributable to noncontrolling interests
|
—
|
|
—
|
|
(1,857
|
)
|
—
|
|
(1,857
|
)
|
|||||
Net income/(loss) attributable to Darling
|
$
|
3,080
|
|
$
|
18,110
|
|
$
|
334
|
|
$
|
(18,444
|
)
|
$
|
3,080
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net sales
|
$
|
247,064
|
|
$
|
703,737
|
|
$
|
885,979
|
|
$
|
(102,771
|
)
|
$
|
1,734,009
|
|
Cost and expenses:
|
|
|
|
|
|
||||||||||
Cost of sales and operating expenses
|
192,937
|
|
563,376
|
|
699,255
|
|
(102,771
|
)
|
1,352,797
|
|
|||||
Selling, general and administrative expenses
|
68,254
|
|
28,037
|
|
74,634
|
|
—
|
|
170,925
|
|
|||||
Acquisition costs
|
2,576
|
|
—
|
|
3,951
|
|
—
|
|
6,527
|
|
|||||
Depreciation and amortization
|
16,154
|
|
47,432
|
|
69,057
|
|
—
|
|
132,643
|
|
|||||
Total costs and expenses
|
279,921
|
|
638,845
|
|
846,897
|
|
(102,771
|
)
|
1,662,892
|
|
|||||
Operating income/(loss)
|
(32,857
|
)
|
64,892
|
|
39,082
|
|
—
|
|
71,117
|
|
|||||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
(30,229
|
)
|
9,699
|
|
(36,864
|
)
|
—
|
|
(57,394
|
)
|
|||||
Foreign currency gains/(losses)
|
(9
|
)
|
(397
|
)
|
(432
|
)
|
—
|
|
(838
|
)
|
|||||
Other expense, net
|
(2,405
|
)
|
(371
|
)
|
1,068
|
|
—
|
|
(1,708
|
)
|
|||||
Equity in net income of unconsolidated subsidiaries
|
—
|
|
—
|
|
2,364
|
|
—
|
|
2,364
|
|
|||||
Earnings in investments in subsidiaries
|
35,893
|
|
—
|
|
—
|
|
(35,893
|
)
|
—
|
|
|||||
Income/(loss) before taxes
|
(29,607
|
)
|
73,823
|
|
5,218
|
|
(35,893
|
)
|
13,541
|
|
|||||
Income taxes
|
(32,796
|
)
|
36,963
|
|
2,613
|
|
—
|
|
6,780
|
|
|||||
Net income attributable to noncontrolling interests
|
—
|
|
—
|
|
(3,572
|
)
|
—
|
|
(3,572
|
)
|
|||||
Net income/(loss)
|
$
|
3,189
|
|
$
|
36,860
|
|
$
|
(967
|
)
|
$
|
(35,893
|
)
|
$
|
3,189
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net income/(loss)
|
$
|
33,991
|
|
$
|
37,377
|
|
$
|
30,643
|
|
$
|
(68,020
|
)
|
$
|
33,991
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
||||||||||
Foreign currency translation
|
—
|
|
—
|
|
(8,008
|
)
|
—
|
|
(8,008
|
)
|
|||||
Pension adjustments
|
658
|
|
(75
|
)
|
68
|
|
—
|
|
651
|
|
|||||
Corn option derivative adjustments
|
1,227
|
|
—
|
|
—
|
|
—
|
|
1,227
|
|
|||||
Total other comprehensive income/(loss), net of tax
|
1,885
|
|
(75
|
)
|
(7,940
|
)
|
—
|
|
(6,130
|
)
|
|||||
Total comprehensive income/(loss)
|
35,876
|
|
37,302
|
|
22,703
|
|
(68,020
|
)
|
27,861
|
|
|||||
Total comprehensive income attributable to noncontrolling interest
|
—
|
|
—
|
|
1,725
|
|
—
|
|
1,725
|
|
|||||
Total comprehensive income/(loss) attributable to Darling
|
$
|
35,876
|
|
$
|
37,302
|
|
$
|
20,978
|
|
$
|
(68,020
|
)
|
$
|
26,136
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net income/(loss)
|
$
|
36,654
|
|
$
|
56,218
|
|
$
|
40,773
|
|
$
|
(96,991
|
)
|
$
|
36,654
|
|
Other comprehensive income/ (loss), net of tax:
|
|
|
|
|
|
||||||||||
Foreign currency translation
|
—
|
|
—
|
|
49,523
|
|
—
|
|
49,523
|
|
|||||
Pension adjustments
|
1,316
|
|
(75
|
)
|
136
|
|
—
|
|
1,377
|
|
|||||
Corn option derivative adjustments
|
521
|
|
—
|
|
—
|
|
—
|
|
521
|
|
|||||
Total other comprehensive income, net of tax
|
1,837
|
|
(75
|
)
|
49,659
|
|
—
|
|
51,421
|
|
|||||
Total comprehensive income/(loss)
|
38,491
|
|
56,143
|
|
90,432
|
|
(96,991
|
)
|
88,075
|
|
|||||
Total comprehensive income attributable to noncontrolling interest
|
—
|
|
—
|
|
1,305
|
|
—
|
|
1,305
|
|
|||||
Total comprehensive income/(loss) attributable to Darling
|
$
|
38,491
|
|
$
|
56,143
|
|
$
|
89,127
|
|
$
|
(96,991
|
)
|
$
|
86,770
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net income/(loss)
|
$
|
4,937
|
|
$
|
18,110
|
|
$
|
334
|
|
$
|
(18,444
|
)
|
$
|
4,937
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
||||||||||
Foreign currency translation
|
—
|
|
—
|
|
7,443
|
|
—
|
|
7,443
|
|
|||||
Pension adjustments
|
729
|
|
—
|
|
49
|
|
—
|
|
778
|
|
|||||
Corn option derivative adjustments
|
(1,325
|
)
|
—
|
|
—
|
|
—
|
|
(1,325
|
)
|
|||||
Total other comprehensive income/(loss), net of tax
|
(596
|
)
|
—
|
|
7,492
|
|
—
|
|
6,896
|
|
|||||
Total comprehensive income/(loss)
|
4,341
|
|
18,110
|
|
7,826
|
|
(18,444
|
)
|
11,833
|
|
|||||
Total comprehensive income attributable to noncontrolling interest
|
—
|
|
—
|
|
848
|
|
—
|
|
848
|
|
|||||
Total comprehensive income/(loss) attributable to Darling
|
$
|
4,341
|
|
$
|
18,110
|
|
$
|
6,978
|
|
$
|
(18,444
|
)
|
$
|
10,985
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Net income/(loss)
|
$
|
6,761
|
|
$
|
36,860
|
|
$
|
(967
|
)
|
$
|
(35,893
|
)
|
$
|
6,761
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
||||||||||
Foreign currency translation
|
—
|
|
—
|
|
(85,872
|
)
|
—
|
|
(85,872
|
)
|
|||||
Pension adjustments
|
1,458
|
|
—
|
|
89
|
|
—
|
|
1,547
|
|
|||||
Corn option derivative adjustments
|
(1,287
|
)
|
—
|
|
—
|
|
—
|
|
(1,287
|
)
|
|||||
Total other comprehensive income, net of tax
|
171
|
|
—
|
|
(85,783
|
)
|
—
|
|
(85,612
|
)
|
|||||
Total comprehensive income/(loss)
|
6,932
|
|
36,860
|
|
(86,750
|
)
|
(35,893
|
)
|
(78,851
|
)
|
|||||
Total comprehensive income attributable to noncontrolling interest
|
—
|
|
—
|
|
7,890
|
|
—
|
|
7,890
|
|
|||||
Total comprehensive income/(loss) attributable to Darling
|
$
|
6,932
|
|
$
|
36,860
|
|
$
|
(94,640
|
)
|
$
|
(35,893
|
)
|
$
|
(86,741
|
)
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
||||||||||
Net income/(loss)
|
$
|
36,654
|
|
$
|
56,218
|
|
$
|
40,773
|
|
$
|
(96,991
|
)
|
$
|
36,654
|
|
Earnings in investments in subsidiaries
|
(96,991
|
)
|
—
|
|
—
|
|
96,991
|
|
—
|
|
|||||
Other operating cash flows
|
121,503
|
|
(16,111
|
)
|
26,187
|
|
—
|
|
131,579
|
|
|||||
Net cash provided by operating activities
|
61,166
|
|
40,107
|
|
66,960
|
|
—
|
|
168,233
|
|
|||||
|
|
|
|
|
|
||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||||||
Capital expenditures
|
(21,542
|
)
|
(43,883
|
)
|
(43,981
|
)
|
—
|
|
(109,406
|
)
|
|||||
Acquisitions
|
—
|
|
—
|
|
(8,511
|
)
|
—
|
|
(8,511
|
)
|
|||||
Gross proceeds from sale of property, plant and equipment and other assets
|
1,009
|
|
383
|
|
1,012
|
|
—
|
|
2,404
|
|
|||||
Proceeds from insurance settlements
|
—
|
|
—
|
|
1,537
|
|
—
|
|
1,537
|
|
|||||
Net cash used in investing activities
|
(20,533
|
)
|
(43,500
|
)
|
(49,943
|
)
|
—
|
|
(113,976
|
)
|
|||||
|
|
|
|
|
|
||||||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||||||
Proceeds for long-term debt
|
—
|
|
—
|
|
17,277
|
|
—
|
|
17,277
|
|
|||||
Payments on long-term debt
|
(35,890
|
)
|
—
|
|
(23,365
|
)
|
—
|
|
(59,255
|
)
|
|||||
Borrowings from revolving facilities
|
41,000
|
|
—
|
|
—
|
|
—
|
|
41,000
|
|
|||||
Payments on revolving facilities
|
(41,000
|
)
|
—
|
|
(6,207
|
)
|
—
|
|
(47,207
|
)
|
|||||
Issuances of common stock
|
143
|
|
—
|
|
—
|
|
—
|
|
143
|
|
|||||
Repurchase of treasury stock
|
(5,000
|
)
|
—
|
|
—
|
|
—
|
|
(5,000
|
)
|
|||||
Minimum withholding taxes paid on stock awards
|
(1,687
|
)
|
—
|
|
(125
|
)
|
—
|
|
(1,812
|
)
|
|||||
Excess tax benefits from stock-based compensation
|
(413
|
)
|
—
|
|
—
|
|
—
|
|
(413
|
)
|
|||||
Net cash used in financing activities
|
(42,847
|
)
|
—
|
|
(12,420
|
)
|
—
|
|
(55,267
|
)
|
|||||
|
|
|
|
|
|
||||||||||
Effect of exchange rate changes on cash
|
—
|
|
—
|
|
1,941
|
|
—
|
|
1,941
|
|
|||||
|
|
|
|
|
|
||||||||||
Net increase/(decrease) in cash and cash equivalents
|
(2,214
|
)
|
(3,393
|
)
|
6,538
|
|
—
|
|
931
|
|
|||||
Cash and cash equivalents at beginning of year
|
3,443
|
|
3,993
|
|
149,448
|
|
—
|
|
156,884
|
|
|||||
Cash and cash equivalents at end of year
|
$
|
1,229
|
|
$
|
600
|
|
$
|
155,986
|
|
$
|
—
|
|
$
|
157,815
|
|
|
Parent
|
Guarantors
|
Non-guarantors
|
Eliminations
|
Consolidated
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||||||
Net income/(loss)
|
$
|
6,761
|
|
$
|
36,860
|
|
$
|
(967
|
)
|
$
|
(35,893
|
)
|
$
|
6,761
|
|
Earnings in investments in subsidiaries
|
(35,893
|
)
|
—
|
|
—
|
|
35,893
|
|
—
|
|
|||||
Other operating cash flows
|
100,687
|
|
(32,359
|
)
|
112,461
|
|
—
|
|
180,789
|
|
|||||
Net cash provided by operating activities
|
71,555
|
|
4,501
|
|
111,494
|
|
—
|
|
187,550
|
|
|||||
|
|
|
|
|
|
||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||||||
Capital expenditures
|
(21,187
|
)
|
(38,383
|
)
|
(39,152
|
)
|
—
|
|
(98,722
|
)
|
|||||
Investment in subsidiaries and affiliates
|
(20
|
)
|
(29,541
|
)
|
29,541
|
|
20
|
|
—
|
|
|||||
Note receivable from affiliates
|
—
|
|
51,019
|
|
(51,019
|
)
|
—
|
|
—
|
|
|||||
Gross proceeds from sale of property, plant and equipment and other assets
|
705
|
|
545
|
|
234
|
|
—
|
|
1,484
|
|
|||||
Proceeds from insurance settlements
|
71
|
|
270
|
|
—
|
|
—
|
|
341
|
|
|||||
Payments related to routes and other intangibles
|
—
|
|
—
|
|
(2,242
|
)
|
—
|
|
(2,242
|
)
|
|||||
Net cash used in investing activities
|
(20,431
|
)
|
(16,090
|
)
|
(62,638
|
)
|
20
|
|
(99,139
|
)
|
|||||
|
|
|
|
|
|
||||||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||||||
Proceeds for long-term debt
|
—
|
|
—
|
|
579,974
|
|
—
|
|
579,974
|
|
|||||
Payments on long-term debt
|
(8,067
|
)
|
(41
|
)
|
(575,628
|
)
|
—
|
|
(583,736
|
)
|
|||||
Borrowings from revolving credit facility
|
8,000
|
|
—
|
|
33,244
|
|
—
|
|
41,244
|
|
|||||
Payments on revolving credit facility
|
(52,000
|
)
|
—
|
|
(31,506
|
)
|
—
|
|
(83,506
|
)
|
|||||
Net cash overdraft financing
|
—
|
|
—
|
|
(880
|
)
|
—
|
|
(880
|
)
|
|||||
Deferred loan costs
|
(1,525
|
)
|
—
|
|
(10,104
|
)
|
—
|
|
(11,629
|
)
|
|||||
Issuances of common stock
|
171
|
|
—
|
|
—
|
|
—
|
|
171
|
|
|||||
Contributions from parent
|
—
|
|
—
|
|
20
|
|
(20
|
)
|
—
|
|
|||||
Minimum withholding taxes paid on stock awards
|
(4,775
|
)
|
—
|
|
—
|
|
—
|
|
(4,775
|
)
|
|||||
Excess tax benefits from stock-based compensation
|
(12
|
)
|
—
|
|
—
|
|
—
|
|
(12
|
)
|
|||||
Distributions to noncontolling interests
|
—
|
|
—
|
|
(1,866
|
)
|
—
|
|
(1,866
|
)
|
|||||
Net cash used in financing activities
|
(58,208
|
)
|
(41
|
)
|
(6,746
|
)
|
(20
|
)
|
(65,015
|
)
|
|||||
|
|
|
|
|
|
||||||||||
Effect of exchange rate changes on cash
|
—
|
|
—
|
|
(6,160
|
)
|
—
|
|
(6,160
|
)
|
|||||
|
|
|
|
|
|
||||||||||
Net increase/(decrease) in cash and cash equivalents
|
(7,084
|
)
|
(11,630
|
)
|
35,950
|
|
—
|
|
17,236
|
|
|||||
Cash and cash equivalents at beginning of year
|
10,447
|
|
14,460
|
|
83,877
|
|
—
|
|
108,784
|
|
|||||
Cash and cash equivalents at end of year
|
$
|
3,363
|
|
$
|
2,830
|
|
$
|
119,827
|
|
$
|
—
|
|
$
|
126,020
|
|
•
|
No material items for three months ended July 2, 2016 were noted.
|
•
|
$1.2 million or $0.7 million, net of tax ($0.00 per diluted share) associated with the integration of VION Ingredients and Rothsay and the implementation of internal controls over financial reporting per the Sarbanes-Oxley Act of 2002 for VION Ingredients; and
|
•
|
$10.6 million or $5.8 million, net of tax ($0.4 per diluted share) related to the write-off of deferred loan costs associated with the retirement of the Company's European portion of the its term loan B term note on June 3, 2015.
|
|
Three Months Ended
|
|||||
(dollars in thousands)
|
July 2,
2016 |
July 4,
2015 |
||||
Net income/(loss) attributable to Darling
|
$
|
31,999
|
|
$
|
3,080
|
|
Depreciation and amortization
|
69,531
|
|
66,245
|
|
||
Interest expense
|
23,980
|
|
34,285
|
|
||
Income tax expense/(benefit)
|
7,983
|
|
4,665
|
|
||
Foreign currency loss/(gain)
|
(8
|
)
|
(1,622
|
)
|
||
Other expense/(income), net
|
2,373
|
|
1,199
|
|
||
Equity in net (income)/loss of unconsolidated subsidiaries
|
(13,852
|
)
|
(4,172
|
)
|
||
Net (loss)/income attributable to non-controlling interests
|
1,992
|
|
1,857
|
|
||
Adjusted EBITDA
|
$
|
123,998
|
|
$
|
105,537
|
|
|
|
|
||||
Acquisition and integration-related expenses
|
70
|
|
1,208
|
|
||
Pro forma Adjusted EBITDA (Non-GAAP)
|
$
|
124,068
|
|
$
|
106,745
|
|
|
|
|
||||
Foreign currency exchange impact (1)
|
(743
|
)
|
—
|
|
||
Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP)
|
$
|
123,325
|
|
$
|
106,745
|
|
|
|
|
||||
DGD Joint Venture Adjusted EBITDA (Darling's Share)
|
$
|
18,331
|
|
$
|
7,909
|
|
|
Three Months Ended
|
|||||
(dollars in thousands)
|
July 2,
2016 |
April 2,
2016 |
||||
Net income/(loss) attributable to Darling
|
$
|
31,999
|
|
$
|
1,079
|
|
Depreciation and amortization
|
69,531
|
|
72,256
|
|
||
Interest expense
|
23,980
|
|
23,901
|
|
||
Income tax expense/(benefit)
|
7,983
|
|
1,863
|
|
||
Foreign currency loss/(gain)
|
(8
|
)
|
2,603
|
|
||
Other expense/(income), net
|
2,373
|
|
1,305
|
|
||
Equity in net (income)/loss of unconsolidated subsidiaries
|
(13,852
|
)
|
(5,643
|
)
|
||
Net (loss)/income attributable to non-controlling interests
|
1,992
|
|
1,584
|
|
||
Adjusted EBITDA
|
$
|
123,998
|
|
$
|
98,948
|
|
|
|
|
||||
Acquisition and integration-related expenses
|
70
|
|
331
|
|
||
Pro forma Adjusted EBITDA (Non-GAAP)
|
$
|
124,068
|
|
$
|
99,279
|
|
|
|
|
||||
Foreign currency exchange impact (1)
|
(2,182
|
)
|
—
|
|
||
Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP)
|
$
|
121,886
|
|
$
|
99,279
|
|
|
|
|
||||
DGD Joint Venture Adjusted EBITDA (Darling's Share)
|
$
|
18,331
|
|
$
|
9,629
|
|
•
|
Finished product commodity prices
|
•
|
Segment operating income
|
•
|
Raw material processed
|
•
|
Gross margin percentages
|
•
|
Foreign currency
|
•
|
Corporate activities
|
|
Avg. Price
2nd Quarter
2016
|
Avg. Price
2nd Quarter
2015
|
Increase/(Decrease)
|
%
Increase/(Decrease)
|
|
Jacobsen:
|
|
|
|
|
|
MBM (Illinois)
|
$ 328.26/ton
|
$ 348.88/ton
|
$ (20.62)/ton
|
(5.9
|
)%
|
Feed Grade PM (Mid-South)
|
$ 305.58/ton
|
$ 426.94/ton
|
$ (121.36)/ton
|
(28.4
|
)%
|
Pet Food PM (Mid-South)
|
$ 557.81/ton
|
$ 521.50/ton
|
$ 36.31/ton
|
7.0
|
%
|
Feathermeal (Mid-South)
|
$ 358.91/ton
|
$ 499.13/ton
|
$ (140.22)/ton
|
(28.1
|
)%
|
BFT (Chicago)
|
$ 32.57/cwt
|
$ 29.18/cwt
|
$ 3.39/cwt
|
11.6
|
%
|
YG (Illinois)
|
$ 26.77/cwt
|
$ 23.24/cwt
|
$ 3.53/cwt
|
15.2
|
%
|
Corn (Illinois)
|
$ 3.99/bushel
|
$ 3.80/bushel
|
$ 0.19/bushel
|
5.0
|
%
|
Reuters:
|
|
|
|
|
|
Palm Oil (CIF Rotterdam)
|
$ 702.00/MT
|
$ 650.00/MT
|
$ 52.00/MT
|
8.0
|
%
|
Soy meal (CIF Rotterdam)
|
$ 409.00/MT
|
$ 396.00/MT
|
$ 13.00/MT
|
3.3
|
%
|
|
Avg. Price
2nd Quarter
2016
|
Avg. Price
1st Quarter
2016
|
Increase/(Decrease)
|
%
Increase/(Decrease)
|
|
Jacobsen:
|
|
|
|
|
|
MBM (Illinois)
|
$ 328.26/ton
|
$ 220.98/ton
|
$ 107.28/ton
|
48.5
|
%
|
Feed Grade PM (Mid-South)
|
$ 305.58/ton
|
$ 249.10/ton
|
$ 56.48/ton
|
22.7
|
%
|
Pet Food PM (Mid-South)
|
$ 557.81/ton
|
$ 506.31/ton
|
$ 51.50/ton
|
10.2
|
%
|
Feathermeal (Mid-South)
|
$ 358.91/ton
|
$ 277.21/ton
|
$ 81.70/ton
|
29.5
|
%
|
BFT (Chicago)
|
$ 32.57/cwt
|
$ 27.07/cwt
|
$ 5.50/cwt
|
20.3
|
%
|
YG (Illinois)
|
$ 26.77/cwt
|
$ 21.25/cwt
|
$ 5.52/cwt
|
26.0
|
%
|
Corn (Illinois)
|
$ 3.99/bushel
|
$ 3.81/bushel
|
$ 0.18/bushel
|
4.7
|
%
|
Reuters:
|
|
|
|
|
|
Palm Oil (CIF Rotterdam)
|
$ 702.00/MT
|
$ 632.00/MT
|
$ 70.00/MT
|
11.1
|
%
|
Soy meal (CIF Rotterdam)
|
$ 409.00/MT
|
$ 328.00/MT
|
$ 81.00/MT
|
24.7
|
%
|
|
Fats
|
Proteins
|
Other Rendering
|
Total Rendering
|
Used Cooking Oil
|
Bakery
|
Other
|
Total
|
||||||||||||||||
Net sales three months ended July 4, 2015
|
$
|
139.9
|
|
$
|
209.9
|
|
$
|
60.1
|
|
$
|
409.9
|
|
$
|
43.1
|
|
$
|
54.3
|
|
$
|
22.1
|
|
$
|
529.4
|
|
Increase/(decrease) in sales volumes
|
8.1
|
|
24.6
|
|
—
|
|
32.7
|
|
0.1
|
|
1.0
|
|
—
|
|
33.8
|
|
||||||||
Increase/(decrease) in finished product prices
|
5.0
|
|
(36.0
|
)
|
—
|
|
(31.0
|
)
|
(1.4
|
)
|
1.1
|
|
—
|
|
(31.3
|
)
|
||||||||
Increase/(decrease) due to currency exchange rates
|
(0.1
|
)
|
0.6
|
|
0.8
|
|
1.3
|
|
(0.1
|
)
|
—
|
|
—
|
|
1.2
|
|
||||||||
Other change
|
—
|
|
—
|
|
9.5
|
|
9.5
|
|
—
|
|
—
|
|
0.4
|
|
9.9
|
|
||||||||
Total change
|
13.0
|
|
(10.8
|
)
|
10.3
|
|
12.5
|
|
(1.4
|
)
|
2.1
|
|
0.4
|
|
13.6
|
|
||||||||
Net sales three months ended July 2, 2016
|
$
|
152.9
|
|
$
|
199.1
|
|
$
|
70.4
|
|
$
|
422.4
|
|
$
|
41.7
|
|
$
|
56.4
|
|
$
|
22.5
|
|
$
|
543.0
|
|
(in thousands, except percentages)
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Three Months Ended July 2, 2016
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
542,955
|
|
$
|
272,120
|
|
$
|
62,266
|
|
$
|
—
|
|
$
|
877,341
|
|
Cost of sales and operating expenses
|
416,145
|
|
214,279
|
|
46,691
|
|
—
|
|
677,115
|
|
|||||
Gross Margin
|
126,810
|
|
57,841
|
|
15,575
|
|
—
|
|
200,226
|
|
|||||
|
|
|
|
|
|
||||||||||
Gross Margin %
|
23.4
|
%
|
21.3
|
%
|
25.0
|
%
|
—
|
%
|
22.8
|
%
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
43,319
|
|
20,455
|
|
1,804
|
|
10,580
|
|
76,158
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
70
|
|
70
|
|
|||||
Depreciation and amortization
|
42,119
|
|
17,736
|
|
7,184
|
|
2,492
|
|
69,531
|
|
|||||
Segment operating income/(loss)
|
41,372
|
|
19,650
|
|
6,587
|
|
(13,142
|
)
|
54,467
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
224
|
|
—
|
|
13,628
|
|
—
|
|
13,852
|
|
|||||
Segment income/(loss)
|
41,596
|
|
19,650
|
|
20,215
|
|
(13,142
|
)
|
68,319
|
|
(in thousands, except percentages)
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Three Months Ended July 4, 2015
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
529,429
|
|
$
|
283,354
|
|
$
|
46,532
|
|
$
|
—
|
|
$
|
859,315
|
|
Cost of sales and operating expenses
|
404,899
|
|
223,190
|
|
40,190
|
|
(3
|
)
|
668,276
|
|
|||||
Gross Margin
|
124,530
|
|
60,164
|
|
6,342
|
|
3
|
|
191,039
|
|
|||||
|
|
|
|
|
|
||||||||||
Gross Margin %
|
23.5
|
%
|
21.2
|
%
|
13.6
|
%
|
—
|
%
|
22.2
|
%
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
48,656
|
|
27,867
|
|
(2,295
|
)
|
10,066
|
|
84,294
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
1,208
|
|
1,208
|
|
|||||
Depreciation and amortization
|
40,485
|
|
16,785
|
|
6,599
|
|
2,376
|
|
66,245
|
|
|||||
Segment operating income/(loss)
|
35,389
|
|
15,512
|
|
2,038
|
|
(13,647
|
)
|
39,292
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
402
|
|
—
|
|
3,770
|
|
—
|
|
4,172
|
|
|||||
Segment income/(loss)
|
35,791
|
|
15,512
|
|
5,808
|
|
(13,647
|
)
|
43,464
|
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
|||||
Three Months Ended July 2, 2016
|
|
|
|
|
|
|||||
Gross Margin %
|
23.4
|
%
|
21.3
|
%
|
25.0
|
%
|
—
|
%
|
22.8
|
%
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
|||||
Three Months Ended July 4, 2015
|
|
|
|
|
|
|||||
Gross Margin %
|
23.5
|
%
|
21.2
|
%
|
13.6
|
%
|
—
|
%
|
22.2
|
%
|
•
|
$0.4 million or $0.3 million, net of tax ($0.00 per diluted share) associated with ERP integration at the Company's Canadian subsidiary. The integration is complete and further expenditures are not anticipated.
|
•
|
$6.5 million or $3.5 million, net of tax ($0.02 per diluted share) associated with the integration of VION Ingredients and Rothsay related to a staff reduction in Angoulême, France and the implementation of internal controls over financial reporting per the Sarbanes-Oxley Act of 2002 during the first six months of fiscal 2015.
|
•
|
$10.6 million or $5.8 million, net of tax ($0.04 per diluted share) related to the write-off of deferred loan costs associated with the retirement of the Company's European portion of its term loan B note on June 3, 2015.
|
|
Six Months Ended
|
|||||
(dollars in thousands)
|
July 2,
2016 |
July 4,
2015 |
||||
Net income/(loss) attributable to Darling
|
$
|
33,078
|
|
$
|
3,189
|
|
Depreciation and amortization
|
141,787
|
|
132,643
|
|
||
Interest expense
|
47,881
|
|
57,394
|
|
||
Income tax expense/(benefit)
|
9,846
|
|
6,780
|
|
||
Foreign currency loss/(gain)
|
2,595
|
|
838
|
|
||
Other expense/(income), net
|
3,678
|
|
1,708
|
|
||
Equity in net (income)/loss of unconsolidated subsidiaries
|
(19,495
|
)
|
(2,364
|
)
|
||
Net (loss)/income attributable to non-controlling interests
|
3,576
|
|
3,572
|
|
||
Adjusted EBITDA
|
$
|
222,946
|
|
$
|
203,760
|
|
|
|
|
||||
Acquisition and integration-related expenses
|
401
|
|
6,527
|
|
||
Pro forma Adjusted EBITDA (Non-GAAP)
|
$
|
223,347
|
|
$
|
210,287
|
|
|
|
|
||||
Foreign currency exchange impact (1)
|
1,517
|
|
—
|
|
||
Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP)
|
$
|
224,864
|
|
$
|
210,287
|
|
|
|
|
||||
DGD Joint Venture Adjusted EBITDA (Darling's Share)
|
$
|
27,960
|
|
$
|
10,255
|
|
•
|
Finished product commodity prices
|
•
|
Segment operating income
|
•
|
Raw material processed
|
•
|
Gross margin percentages
|
•
|
Foreign currency
|
•
|
Corporate activities
|
|
Avg. Price
First Six Months
2016
|
Avg. Price
First Six Months
2015
|
Increase/(Decrease)
|
%
Increase/(Decrease)
|
|
Jacobsen:
|
|
|
|
|
|
MBM (Illinois)
|
$ 274.62/ton
|
$ 367.00/ton
|
$ (92.38)/ton
|
(25.2
|
)%
|
Feed Grade PM (Mid-South)
|
$ 277.34/ton
|
$ 445.97/ton
|
$ (168.63)/ton
|
(37.8
|
)%
|
Pet Food PM (Mid-South)
|
$ 532.06/ton
|
$ 588.31/ton
|
$ (56.25)/ton
|
(9.6
|
)%
|
Feathermeal (Mid-South)
|
$ 318.06/ton
|
$ 511.45/ton
|
$ (193.39)/ton
|
(37.8
|
)%
|
BFT (Chicago)
|
$ 29.82/cwt
|
$ 29.42/cwt
|
$ 0.40/cwt
|
1.4
|
%
|
YG (Illinois)
|
$ 24.01/cwt
|
$ 23.91/cwt
|
$ 0.10/cwt
|
0.4
|
%
|
Corn (Illinois)
|
$ 3.90/bushel
|
$ 3.85/bushel
|
$ 0.05/bushel
|
1.3
|
%
|
Reuters:
|
|
|
|
|
|
Palm Oil (CIF Rotterdam)
|
$ 667.00/MT
|
$ 653.00/MT
|
$ 14.00/MT
|
2.1
|
%
|
Soy meal (CIF Rotterdam)
|
$ 369.00/MT
|
$ 416.00/MT
|
$ (47.00)/MT
|
(11.3
|
)%
|
|
Fats
|
Proteins
|
Other Rendering
|
Total Rendering
|
Used Cooking Oil
|
Bakery
|
Other
|
Total
|
||||||||||||||||
Net sales first six months ended July 4, 2015
|
$
|
286.6
|
|
$
|
429.9
|
|
$
|
127.8
|
|
$
|
844.3
|
|
$
|
79.2
|
|
$
|
108.1
|
|
$
|
45.3
|
|
$
|
1,076.9
|
|
Increase/(decrease) in sales volumes
|
12.5
|
|
34.5
|
|
—
|
|
47.0
|
|
1.5
|
|
2.7
|
|
—
|
|
51.2
|
|
||||||||
Increase/(decrease) in finished product prices
|
(19.3
|
)
|
(91.4
|
)
|
—
|
|
(110.7
|
)
|
(4.5
|
)
|
0.1
|
|
—
|
|
(115.1
|
)
|
||||||||
Increase/(decrease) due to currency exchange rates
|
(1.6
|
)
|
(1.9
|
)
|
(0.3
|
)
|
(3.8
|
)
|
(0.2
|
)
|
—
|
|
(0.1
|
)
|
(4.1
|
)
|
||||||||
Other change
|
—
|
|
—
|
|
9.5
|
|
9.5
|
|
—
|
|
—
|
|
0.7
|
|
10.2
|
|
||||||||
Total change
|
(8.4
|
)
|
(58.8
|
)
|
9.2
|
|
(58.0
|
)
|
(3.2
|
)
|
2.8
|
|
0.6
|
|
(57.8
|
)
|
||||||||
Net sales first six months ended July 2, 2016
|
$
|
278.2
|
|
$
|
371.1
|
|
$
|
137.0
|
|
$
|
786.3
|
|
$
|
76.0
|
|
$
|
110.9
|
|
$
|
45.9
|
|
$
|
1,019.1
|
|
(in thousands, except percentages)
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Six Months Ended July 2, 2016
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
1,019,126
|
|
$
|
520,017
|
|
$
|
117,839
|
|
$
|
—
|
|
$
|
1,656,982
|
|
Cost of sales and operating expenses
|
788,802
|
|
399,833
|
|
87,373
|
|
—
|
|
1,276,008
|
|
|||||
Gross Margin
|
230,324
|
|
120,184
|
|
30,466
|
|
—
|
|
380,974
|
|
|||||
|
|
|
|
|
|
||||||||||
Gross Margin %
|
22.6
|
%
|
23.1
|
%
|
25.9
|
%
|
—
|
%
|
23.0
|
%
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
88,570
|
|
44,214
|
|
3,654
|
|
21,189
|
|
157,627
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
401
|
|
401
|
|
|||||
Depreciation and amortization
|
86,496
|
|
34,440
|
|
14,103
|
|
6,748
|
|
141,787
|
|
|||||
Segment operating income/(loss)
|
55,258
|
|
41,530
|
|
12,709
|
|
(28,338
|
)
|
81,159
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
326
|
|
—
|
|
19,169
|
|
—
|
|
19,495
|
|
|||||
Segment income/(loss)
|
55,584
|
|
41,530
|
|
31,878
|
|
(28,338
|
)
|
100,654
|
|
(in thousands, except percentages)
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
||||||||||
Six Months Ended July 4, 2015
|
|
|
|
|
|
||||||||||
Net Sales
|
$
|
1,076,927
|
|
$
|
553,511
|
|
$
|
103,571
|
|
$
|
—
|
|
$
|
1,734,009
|
|
Cost of sales and operating expenses
|
828,905
|
|
439,827
|
|
84,065
|
|
—
|
|
1,352,797
|
|
|||||
Gross Margin
|
248,022
|
|
113,684
|
|
19,506
|
|
—
|
|
381,212
|
|
|||||
|
|
|
|
|
|
||||||||||
Gross Margin %
|
23.0
|
%
|
20.5
|
%
|
18.8
|
%
|
—
|
%
|
22.0
|
%
|
|||||
|
|
|
|
|
|
||||||||||
Selling, general and administrative expense
|
96,679
|
|
53,342
|
|
1,745
|
|
19,159
|
|
170,925
|
|
|||||
Acquisition and integration costs
|
—
|
|
—
|
|
—
|
|
6,527
|
|
6,527
|
|
|||||
Depreciation and amortization
|
80,539
|
|
33,982
|
|
13,230
|
|
4,892
|
|
132,643
|
|
|||||
Segment operating income/(loss)
|
70,804
|
|
26,360
|
|
4,531
|
|
(30,578
|
)
|
71,117
|
|
|||||
|
|
|
|
|
|
||||||||||
Equity in net income of unconsolidated subsidiaries
|
819
|
|
—
|
|
1,545
|
|
—
|
|
2,364
|
|
|||||
Segment income/(loss)
|
71,623
|
|
26,360
|
|
6,076
|
|
(30,578
|
)
|
73,481
|
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
|||||
Six Months Ended July 2, 2016
|
|
|
|
|
|
|||||
Gross Margin %
|
22.6
|
%
|
23.1
|
%
|
25.9
|
%
|
—
|
%
|
23.0
|
%
|
|
Feed Ingredients
|
Food Ingredients
|
Fuel Ingredients
|
Corporate
|
Total
|
|||||
Six Months Ended July 4, 2015
|
|
|
|
|
|
|||||
Gross Margin %
|
23.0
|
%
|
20.5
|
%
|
18.8
|
%
|
—
|
%
|
22.0
|
%
|
Senior Notes:
|
|
||
5.375 % Notes due 2022
|
$
|
500,000
|
|
Less unamortized deferred loan costs
|
(8,318
|
)
|
|
Carrying value of 5.375% Notes due 2022
|
$
|
491,682
|
|
|
|
||
4.75 % Notes due 2022 - Denominated in euros
|
$
|
572,654
|
|
Less unamortized deferred loan costs
|
(10,189
|
)
|
|
Carrying value of 4.75% Notes due 2022
|
$
|
562,465
|
|
|
|
||
Amended Credit Agreement:
|
|
||
Term Loan A
|
$
|
248,371
|
|
Less unamortized deferred loan costs
|
(1,230
|
)
|
|
Carrying value of Term Loan A
|
247,141
|
|
|
|
|
||
Term Loan B
|
$
|
586,500
|
|
Less unamortized deferred loan costs
|
(7,040
|
)
|
|
Carrying value of Term Loan B
|
$
|
579,460
|
|
|
|
||
Revolving Credit Facility:
|
|
||
Maximum availability
|
$
|
1,000,000
|
|
Borrowings outstanding
|
3,869
|
|
|
Letters of credit issued
|
26,272
|
|
|
Availability
|
$
|
969,859
|
|
•
|
As of
July 2, 2016
, the Company had availability of $
969.9 million
under the revolving loan facility, taking into account an aggregate of $
3.9 million
of outstanding borrowings and letters of credit issued of $
26.3 million
. The revolving loan facility will mature on September 27, 2018.
|
•
|
As of
July 2, 2016
, the Company has borrowed all $
350.0 million
under the term loan A facility and repaid approximately CAD$
20.6 million
and $
51.8 million
, which when repaid, cannot be reborrowed. The term loan A facility is repayable in quarterly installments as follows: for the first eight quarters following January 6, 2014,
1.25%
of the original principal amount of the term loan A facility, for the ninth through sixteenth quarters following January 6, 2014,
1.875%
of the original principal amount of the term loan A facility, and for each quarterly installment after such sixteenth installment until September 27, 2018,
3.75%
of the original principal amount of the term loan A facility. The term loan A facility will mature on September 27, 2018.
|
•
|
As of
July 2, 2016
, the Company has borrowed all $
1.3 billion
under the terms of the term loan B facility and repaid approximately €
510.0 million
and $
13.5 million
, which when repaid, cannot be reborrowed. The term loan B facility is repayable in quarterly installments of
0.25%
of the aggregate principal amount of the relevant term loan B facility on the last day of each March, June, September and December of each year commencing on the last day of each month falling on or after the last day of the first full quarter following January 6, 2014, and continuing until the last day of each quarter period ending immediately prior to January 7, 2021; and one final installment in the amount of the relevant term loan B facility then outstanding, due on January 7, 2021. The term loan B facility will mature on January 7, 2021.
|
•
|
The interest rate applicable to any borrowings under the term loan A facility and the revolving loan facility will equal either LIBOR/euro interbank offered rate/CDOR plus
2.75%
per annum or base rate/Canadian prime rate plus
1.75%
per annum, subject to certain step-downs based on the Company's total leverage ratio. The interest rate applicable to any borrowings under the term loan B facility will equal (a) for U.S. dollar term loans, either the base rate plus
1.50%
or LIBOR plus
2.50%
, and (b) for euro term loans, the euro interbank offered rate plus
2.75%
, in each case subject to a step-down based on Darling’s total leverage ratio. For term loan B loans, the LIBOR rate shall not be less than
0.75%
.
|
Other commercial commitments:
|
|
||
Standby letters of credit
|
$
|
26,272
|
|
Foreign bank guarantees
|
9,681
|
|
|
Total other commercial commitments:
|
$
|
35,953
|
|
Functional Currency
|
|
Contract Currency
|
|
Range of
|
U.S.
|
||||||
Type
|
Amount
|
|
Type
|
Amount
|
|
Hedge rates
|
Equivalent
|
||||
Brazilian real
|
33,438
|
|
|
Euro
|
7,650
|
|
|
4.10 - 4.83
|
$
|
10,375
|
|
Brazilian real
|
81,823
|
|
|
U.S. dollar
|
20,975
|
|
|
3.28 - 4.38
|
20,975
|
|
|
Euro
|
231,536
|
|
|
U.S. dollar
|
264,696
|
|
|
1.10 - 1.15
|
264,696
|
|
|
Euro
|
10,761
|
|
|
Polish zloty
|
47,000
|
|
|
4.30 - 4.40
|
11,966
|
|
|
Euro
|
2,351
|
|
|
Japanese yen
|
291,389
|
|
|
118.98 - 125.27
|
2,614
|
|
|
Euro
|
34,263
|
|
|
Chinese renminbi
|
254,639
|
|
|
7.39 - 7.44
|
38,099
|
|
|
Euro
|
10,286
|
|
|
Australian dollar
|
15,900
|
|
|
1.52 - 1.55
|
11,438
|
|
|
Polish zloty
|
19,974
|
|
|
Euro
|
4,522
|
|
|
4.31 - 4.48
|
5,051
|
|
|
Japanese yen
|
21,775
|
|
|
U.S. dollar
|
184
|
|
|
116.51 - 120.18
|
184
|
|
|
|
|
|
|
|
|
|
$
|
365,398
|
|
|
31.1
|
Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, of Randall C. Stuewe, the Chief Executive Officer of the Company.
|
||
|
31.2
|
Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, of John O. Muse, the Chief Financial Officer of the Company.
|
||
|
32
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Randall C. Stuewe, the Chief Executive Officer of the Company, and of John O. Muse, the Chief Financial Officer of the Company.
|
||
|
101
|
Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of July 2, 2016 and January 2, 2016; (ii) Consolidated Statements of Operations for the three and six months ended July 2, 2016 and July 4, 2015; (iii) Consolidated Statements of Comprehensive Income for the three and six months ended July 2, 2016 and July 4, 2015; (iv) Consolidated Statements of Cash Flows for the six months ended July 2, 2016 and July 4, 2015; (v) Notes to the Consolidated Financial Statements.
|
|
|
DARLING INGREDIENTS INC.
|
|
|
|
|
|
|
|
|
|
Date:
|
August 11, 2016
|
By:
|
/s/ Randall C. Stuewe
|
|
|
|
Randall C. Stuewe
|
|
|
|
Chairman and
|
|
|
|
Chief Executive Officer
|
Date:
|
August 11, 2016
|
By:
|
/s/ John O. Muse
|
|
|
|
John O. Muse
|
|
|
|
Executive Vice President
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
Abbott Laboratories | ABT |
No Suppliers Found
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|