Guarantor Financial Information | Guarantor Financial Information The Company's 5.375% Notes and 4.75% Notes (see Note 7) are guaranteed on a senior unsecured basis by the following Notes Guarantors, each of which is a 100% directly or indirectly owned subsidiary of Darling and which constitute all of Darling's existing restricted subsidiaries that are Credit Agreement Guarantors (other than Darling's foreign subsidiaries, Darling Global Finance B.V., which issued the 4.75% Notes and is discussed further below, or any receivables entity): Darling National, Griffin and its subsidiary Craig Protein, Darling AWS LLC, Terra Holding Company, Darling Global Holdings Inc., Darling Northstar LLC, TRS, EV Acquisition, Inc., Rousselot Inc., Rousselot Dubuque Inc., Sonac USA LLC and Rousselot Peabody Inc. In addition, the 4.75% Notes, which were issued by Darling Global Finance B.V., a wholly-owned indirect subsidiary of Darling, are guaranteed on a senior unsecured basis by Darling. The Notes Guarantors, and Darling in the case of the 4.75% Notes, fully and unconditionally guaranteed the 5.375% Notes and 4.75% Notes on a joint and several basis. The following financial statements present condensed consolidating financial data for (i) Darling, (ii) the combined Notes Guarantors, (iii) the combined other subsidiaries of the Company that did not guarantee the 5.375% Notes or the 4.75% Notes (the “Non-guarantors”), and (iv) eliminations necessary to arrive at the Company's consolidated financial statements, which include condensed consolidated balance sheets as of October 1, 2016 and January 2, 2016 , and the condensed consolidating statements of operations, the condensed consolidating statements of comprehensive income and the condensed consolidating statements of cash flows for the three and nine months ended October 1, 2016 and October 3, 2015 . Separate financial information is not presented for Darling Global Finance B.V. since it was formed as a special purpose finance subsidiary for the purpose of issuing the 4.75% Notes and therefore does not have any substantial operations or assets. Condensed Consolidating Balance Sheet As of October 1, 2016 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated ASSETS Cash and cash equivalents $ 1,377 $ 1,742 $ 145,466 $ — $ 148,585 Restricted cash 103 — 191 — 294 Accounts receivable 33,178 91,987 354,447 (96,755 ) 382,857 Inventories 21,154 97,957 239,984 — 359,095 Income taxes refundable 8,933 — 4,289 — 13,222 Prepaid expenses 14,365 2,623 23,353 — 40,341 Other current assets 7,481 2,038 14,235 (5,145 ) 18,609 Total current assets 86,591 196,347 781,965 (101,900 ) 963,003 Investment in subsidiaries 4,230,796 1,141,644 803,728 (6,176,168 ) — Property, plant and equipment, net 223,556 495,111 816,518 — 1,535,185 Intangible assets, net 14,732 300,222 432,568 — 747,522 Goodwill 21,860 549,690 684,826 — 1,256,376 Investment in unconsolidated subsidiaries 1,861 — 259,829 — 261,690 Other assets 30,210 446,233 306,849 (747,380 ) 35,912 Deferred taxes — — 17,196 — 17,196 $ 4,609,606 $ 3,129,247 $ 4,103,479 $ (7,025,448 ) $ 4,816,884 LIABILITIES AND STOCKHOLDERS’ EQUITY Current portion of long-term debt $ 5,729 $ — $ 26,585 $ (5,145 ) $ 27,169 Accounts payable 39,588 82,352 120,465 (73,849 ) 168,556 Income taxes payable (383 ) 373 9,384 — 9,374 Accrued expenses 79,242 31,024 167,200 (22,905 ) 254,561 Total current liabilities 124,176 113,749 323,634 (101,899 ) 459,660 Long-term debt, net of current portion 1,163,790 — 1,401,951 (747,380 ) 1,818,361 Other noncurrent liabilities 54,228 — 35,289 — 89,517 Deferred income taxes 148,518 — 215,431 — 363,949 Total liabilities 1,490,712 113,749 1,976,305 (849,279 ) 2,731,487 Total stockholders’ equity 3,118,894 3,015,498 2,127,174 (6,176,169 ) 2,085,397 $ 4,609,606 $ 3,129,247 $ 4,103,479 $ (7,025,448 ) $ 4,816,884 Condensed Consolidating Balance Sheet As of January 2, 2016 (in thousands) 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 Condensed Consolidating Statements of Operations For the three months ended October 1, 2016 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net sales $ 130,063 $ 347,384 $ 433,523 $ (57,114 ) $ 853,856 Cost and expenses: Cost of sales and operating expenses 99,705 286,919 341,657 (57,114 ) 671,167 Selling, general and administrative expenses 29,987 13,421 33,100 — 76,508 Acquisition and integration costs — — — — — Depreciation and amortization 9,622 24,813 36,218 — 70,653 Total costs and expenses 139,314 325,153 410,975 (57,114 ) 818,328 Operating income/(loss) (9,251 ) 22,231 22,548 — 35,528 Interest expense (15,382 ) 4,437 (12,922 ) — (23,867 ) Foreign currency gains/(losses) (11 ) (152 ) 517 — 354 Other expense, net (3,439 ) 258 1,174 — (2,007 ) Equity in net income/(loss) of unconsolidated subsidiaries (362 ) — 18,500 — 18,138 Earnings in investments in subsidiaries 60,952 — — (60,952 ) — Income/(loss) before taxes 32,507 26,774 29,817 (60,952 ) 28,146 Income taxes (benefit) 3,813 (3,140 ) (1,417 ) — (744 ) Net income attributable to noncontrolling interests — — (196 ) — (196 ) Net income/(loss) attributable to Darling $ 28,694 $ 29,914 $ 31,038 $ (60,952 ) $ 28,694 Condensed Consolidating Statements of Operations For the nine months ended October 1, 2016 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net sales $ 367,811 $ 994,028 $ 1,297,393 $ (148,394 ) $ 2,510,838 Cost and expenses: Cost of sales and operating expenses 288,976 796,001 1,010,592 (148,394 ) 1,947,175 Selling, general and administrative expenses 100,449 38,018 95,668 — 234,135 Acquisition and integration costs — — 401 — 401 Depreciation and amortization 30,459 75,723 106,258 — 212,440 Total costs and expenses 419,884 909,742 1,212,919 (148,394 ) 2,394,151 Operating income/(loss) (52,073 ) 84,286 84,474 — 116,687 Interest expense (46,242 ) 13,391 (38,897 ) — (71,748 ) Foreign currency gains/(losses) 32 36 (2,309 ) — (2,241 ) Other expense, net (10,429 ) 380 4,364 — (5,685 ) Equity in net income/(loss) of unconsolidated subsidiaries (814 ) — 38,447 — 37,633 Earnings in investments in subsidiaries 157,943 — — (157,943 ) — Income/(loss) before taxes 48,417 98,093 86,079 (157,943 ) 74,646 Income taxes (benefit) (13,355 ) 11,961 10,496 — 9,102 Net income attributable to noncontrolling interests — — (3,772 ) — (3,772 ) Net income/(loss) attributable to Darling $ 61,772 $ 86,132 $ 71,811 $ (157,943 ) $ 61,772 Condensed Consolidating Statements of Operations For the three months ended October 3, 2015 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net sales $ 122,670 $ 341,936 $ 437,905 $ (48,749 ) $ 853,762 Cost and expenses: Cost of sales and operating expenses 92,188 282,218 345,664 (48,749 ) 671,321 Selling, general and administrative expenses 23,651 14,285 37,090 — 75,026 Acquisition and integration costs 764 — 516 — 1,280 Depreciation and amortization 8,074 24,409 34,844 — 67,327 Total costs and expenses 124,677 320,912 418,114 (48,749 ) 814,954 Operating income/(loss) (2,007 ) 21,024 19,791 — 38,808 Interest expense (15,339 ) 4,635 (14,124 ) — (24,828 ) Foreign currency gains/(losses) 1 (561 ) (1,901 ) — (2,461 ) Other expense, net (1,282 ) 1,488 798 — 1,004 Equity in net loss of unconsolidated subsidiaries — — (12,021 ) — (12,021 ) Earnings in investments in subsidiaries (45,361 ) — — 45,361 — Income/(loss) before taxes (63,988 ) 26,586 (7,457 ) 45,361 502 Income taxes (benefit) (54,901 ) 67,707 (4,947 ) — 7,859 Net income attributable to noncontrolling interests — — (1,730 ) — (1,730 ) Net income/(loss) attributable to Darling $ (9,087 ) $ (41,121 ) $ (4,240 ) $ 45,361 $ (9,087 ) Condensed Consolidating Statements of Operations For the nine months ended October 3, 2015 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net sales $ 369,734 $ 1,045,673 $ 1,323,884 $ (151,520 ) $ 2,587,771 Cost and expenses: Cost of sales and operating expenses 285,125 845,594 1,044,919 (151,520 ) 2,024,118 Selling, general and administrative expenses 91,905 42,322 111,724 — 245,951 Acquisition costs 3,340 — 4,467 — 7,807 Depreciation and amortization 24,228 71,841 103,901 — 199,970 Total costs and expenses 404,598 959,757 1,265,011 (151,520 ) 2,477,846 Operating income/(loss) (34,864 ) 85,916 58,873 — 109,925 Interest expense (45,568 ) 14,334 (50,988 ) — (82,222 ) Foreign currency gains/(losses) (8 ) (958 ) (2,333 ) — (3,299 ) Other expense, net (3,687 ) 1,117 1,866 — (704 ) Equity in net loss of unconsolidated subsidiaries — — (9,657 ) — (9,657 ) Earnings in investments in subsidiaries (9,468 ) — — 9,468 — Income/(loss) before taxes (93,595 ) 100,409 (2,239 ) 9,468 14,043 Income taxes (benefit) (87,697 ) 104,670 (2,334 ) — 14,639 Net income attributable to noncontrolling interests — — (5,302 ) — (5,302 ) Net income/(loss) attributable to Darling $ (5,898 ) $ (4,261 ) $ (5,207 ) $ 9,468 $ (5,898 ) Condensed Consolidating Statements of Comprehensive Income/(Loss) For the three months ended October 1, 2016 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net income/(loss) $ 28,890 $ 29,914 $ 31,038 $ (60,952 ) $ 28,890 Other comprehensive income/(loss), net of tax: Foreign currency translation — — (5,839 ) — (5,839 ) Pension adjustments 659 — 68 — 727 Corn option derivative adjustments 734 — — — 734 Total other comprehensive income/(loss), net of tax 1,393 — (5,771 ) — (4,378 ) Total comprehensive income/(loss) 30,283 29,914 25,267 (60,952 ) 24,512 Total comprehensive income attributable to noncontrolling interest — — (94 ) — (94 ) Total comprehensive income/(loss) attributable to Darling $ 30,283 $ 29,914 $ 25,361 $ (60,952 ) $ 24,606 Condensed Consolidating Statements of Comprehensive Income/(Loss) For the nine months ended October 1, 2016 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net income/(loss) $ 65,544 $ 86,132 $ 71,811 $ (157,943 ) $ 65,544 Other comprehensive income/ (loss), net of tax: Foreign currency translation — — 43,684 — 43,684 Pension adjustments 1,975 (75 ) 204 — 2,104 Corn option derivative adjustments 1,255 — — — 1,255 Total other comprehensive income, net of tax 3,230 (75 ) 43,888 — 47,043 Total comprehensive income/(loss) 68,774 86,057 115,699 (157,943 ) 112,587 Total comprehensive income attributable to noncontrolling interest — — 1,211 — 1,211 Total comprehensive income/(loss) attributable to Darling $ 68,774 $ 86,057 $ 114,488 $ (157,943 ) $ 111,376 Condensed Consolidating Statements of Comprehensive Income/(Loss) For the three months ended October 3, 2015 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net income/(loss) $ (7,357 ) $ (41,121 ) $ (4,240 ) $ 45,361 $ (7,357 ) Other comprehensive income/(loss), net of tax: Foreign currency translation — — (43,295 ) — (43,295 ) Pension adjustments 730 — 50 — 780 Corn option derivative adjustments 1,861 — — — 1,861 Total other comprehensive income/(loss), net of tax 2,591 — (43,245 ) — (40,654 ) Total comprehensive income/(loss) (4,766 ) (41,121 ) (47,485 ) 45,361 (48,011 ) Total comprehensive income attributable to noncontrolling interest — — 39 — 39 Total comprehensive income/(loss) attributable to Darling $ (4,766 ) $ (41,121 ) $ (47,524 ) $ 45,361 $ (48,050 ) Condensed Consolidating Statements of Comprehensive Income/(Loss) For the nine months ended October 3, 2015 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Net income/(loss) $ (596 ) $ (4,261 ) $ (5,207 ) $ 9,468 $ (596 ) Other comprehensive income/(loss), net of tax: Foreign currency translation — — (129,167 ) — (129,167 ) Pension adjustments 2,188 — 139 — 2,327 Corn option derivative adjustments 574 — — — 574 Total other comprehensive income, net of tax 2,762 — (129,028 ) — (126,266 ) Total comprehensive income/(loss) 2,166 (4,261 ) (134,235 ) 9,468 (126,862 ) Total comprehensive income attributable to noncontrolling interest — — 7,929 — 7,929 Total comprehensive income/(loss) attributable to Darling $ 2,166 $ (4,261 ) $ (142,164 ) $ 9,468 $ (134,791 ) Condensed Consolidating Statements of Cash Flows For the nine months ended October 1, 2016 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Cash flows from operating activities: Net income/(loss) $ 65,544 $ 86,132 $ 71,811 $ (157,943 ) $ 65,544 Earnings in investments in subsidiaries (157,943 ) — — 157,943 — Other operating cash flows 215,375 (74,110 ) 73,753 — 215,018 Net cash provided by operating activities 122,976 12,022 145,564 — 280,562 Cash flows from investing activities: Capital expenditures (33,431 ) (68,145 ) (66,648 ) — (168,224 ) Acquisitions — — (8,511 ) — (8,511 ) Note receivable from affiliates — 53,056 (53,056 ) — — Gross proceeds from sale of property, plant and equipment and other assets 2,375 816 1,301 — 4,492 Proceeds from insurance settlements — — 1,537 — 1,537 Net cash used in investing activities (31,056 ) (14,273 ) (125,377 ) — (170,706 ) Cash flows from financing activities: Proceeds for long-term debt — — 28,765 — 28,765 Payments on long-term debt (87,411 ) — (40,953 ) — (128,364 ) Borrowings from revolving facilities 83,000 — — — 83,000 Payments on revolving facilities (83,000 ) — (10,028 ) — (93,028 ) Issuances of common stock 143 — — — 143 Repurchase of treasury stock (5,000 ) — — — (5,000 ) Minimum withholding taxes paid on stock awards (1,718 ) — (125 ) — (1,843 ) Distributions to noncontrolling interests — — (885 ) — (885 ) Net cash used in financing activities (93,986 ) — (23,226 ) — (117,212 ) Effect of exchange rate changes on cash — — (943 ) — (943 ) Net increase/(decrease) in cash and cash equivalents (2,066 ) (2,251 ) (3,982 ) — (8,299 ) Cash and cash equivalents at beginning of year 3,443 3,993 149,448 — 156,884 Cash and cash equivalents at end of year $ 1,377 $ 1,742 $ 145,466 $ — $ 148,585 Condensed Consolidating Statements of Cash Flows For the nine months ended October 3, 2015 (in thousands) Parent Guarantors Non-guarantors Eliminations Consolidated Cash flows from operating activities: Net income/(loss) $ (596 ) $ (4,261 ) $ (5,207 ) $ 9,468 $ (596 ) Earnings in investments in subsidiaries 9,468 — — (9,468 ) — Other operating cash flows 74,837 39,901 182,512 — 297,250 Net cash provided by operating activities 83,709 35,640 177,305 — 296,654 Cash flows from investing activities: Capital expenditures (28,830 ) (70,947 ) (62,487 ) — (162,264 ) 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 707 807 959 — 2,473 Proceeds from insurance settlements 71 490 — — 561 Payments related to routes and other intangibles — — (2,939 ) — (2,939 ) Net cash used in investing activities (28,072 ) (48,172 ) (85,945 ) 20 (162,169 ) Cash flows from financing activities: Proceeds for long-term debt — — 586,199 — 586,199 Payments on long-term debt (12,092 ) (55 ) (583,725 ) — (595,872 ) Borrowings from revolving credit facility 25,000 — 53,244 — 78,244 Payments on revolving credit facility (60,000 ) — (70,876 ) — (130,876 ) Net cash overdraft financing — — (1,261 ) — (1,261 ) Deferred loan costs (7,104 ) — (10,015 ) — (17,119 ) Issuances of common stock 171 — — — 171 Repurchase of treasury stock (5,912 ) — — — (5,912 ) Contributions from parent — — 20 (20 ) — Minimum withholding taxes paid on stock awards (4,838 ) — — — (4,838 ) Distributions to noncontolling interests — — (2,820 ) — (2,820 ) Net cash used in financing activities (64,775 ) (55 ) (29,234 ) (20 ) (94,084 ) Effect of exchange rate changes on cash — — (299 ) — (299 ) Net increase/(decrease) in cash and cash equivalents (9,138 ) (12,587 ) 61,827 — 40,102 Cash and cash equivalents at beginning of year 10,447 14,460 83,877 — 108,784 Cash and cash equivalents at end of year $ 1,309 $ 1,873 $ 145,704 $ — $ 148,886 |