Annual Statements Open main menu

DARLING INGREDIENTS INC. - Quarter Report: 2017 September (Form 10-Q)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC  20549
 
FORM 10-Q
 
 (Mark One)      
/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 For the quarterly period ended September 30, 2017
OR
 
/  /  TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
  For the transition period from _______ to _______
 
Commission File Number   001-13323

DARLING INGREDIENTS INC.
(Exact name of registrant as specified in its charter)
 
 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)
 
Registrant's telephone number, including area code:  (972) 717-0300
 
    Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.       Yes    X         No ____
 
    Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files).        Yes    X        No ___

 Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer     
X
 
 
 
 
 
 
 
Accelerated filer    
 
 
 
 
 
 
 
 
 
 
 
 
Non-accelerated filer 
 
 
(Do not check if a smaller reporting company)
 
Smaller reporting company       
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Emerging growth company
 
 
 
 
 
 
 
 
 
 
 
 
If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of Exchange Act.
 
 
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     Yes            No  X  
 
There were 164,681,819 shares of common stock, $0.01 par value, outstanding at November 2, 2017.




DARLING INGREDIENTS INC. AND SUBSIDIARIES
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2017
 
 
TABLE OF CONTENTS   

 
 
 
 
Page No.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  56
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


2






DARLING INGREDIENTS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
September 30, 2017 and December 31, 2016
(in thousands, except share data)

 
September 30,
2017
 
December 31,
2016
ASSETS
(unaudited)
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
110,146

 
$
114,564

Restricted cash
282

 
293

Accounts receivable, net
414,947

 
388,397

Inventories
375,098

 
330,815

Prepaid expenses
39,272

 
29,984

Income taxes refundable
5,370

 
7,479

Other current assets
17,101

 
21,770

Total current assets
962,216

 
893,302

Property, plant and equipment, less accumulated depreciation of
   $1,019,845 at September 30, 2017 and $842,186 at December 31, 2016
1,621,867

 
1,515,575

Intangible assets, less accumulated amortization of
   $364,842 at September 30, 2017 and $301,187 at December 31, 2016
697,908

 
711,927

Goodwill
1,298,266

 
1,225,893

Investment in unconsolidated subsidiaries
290,028

 
292,717

Other assets
47,018

 
43,613

Deferred income taxes
17,219

 
14,990

 
$
4,934,522

 
$
4,698,017

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Current portion of long-term debt
$
18,215

 
$
23,247

Accounts payable, principally trade
213,592

 
180,895

Income taxes payable
21,974

 
4,913

Accrued expenses
292,483

 
242,796

Total current liabilities
546,264

 
451,851

Long-term debt, net of current portion
1,734,176

 
1,727,696

Other non-current liabilities
96,354

 
96,114

Deferred income taxes
353,041

 
346,134

Total liabilities
2,729,835

 
2,621,795

Commitments and contingencies


 


Stockholders’ equity:
 

 
 

     Common stock, $0.01 par value; 250,000,000 shares authorized;
        167,843,895 and 167,641,415 shares issued at September 30, 2017
        and at December 31, 2016, respectively
1,678

 
1,676

Additional paid-in capital
1,512,726

 
1,499,431

     Treasury stock, at cost;  3,185,406 and 3,028,857 shares at
       September 30, 2017 and at December 31, 2016, respectively
(43,155
)
 
(40,909
)
Accumulated other comprehensive loss
(224,092
)
 
(340,006
)
Retained earnings
875,498

 
852,802

Total Darling's stockholders’ equity
2,122,655

 
1,972,994

Noncontrolling interests
82,032

 
103,228

 Total stockholders' equity
$
2,204,687

 
$
2,076,222

 
$
4,934,522

 
$
4,698,017


 The accompanying notes are an integral part of these consolidated financial statements.

3



DARLING INGREDIENTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
Three and nine months ended September 30, 2017 and October 1, 2016
(in thousands, except per share data)
(unaudited)


 
 
Three Months Ended
 
Nine Months Ended
 
September 30,
2017
 
October 1,
2016
 
September 30,
2017
 
October 1,
2016
Net sales
$
937,681

 
$
853,856

 
$
2,714,101

 
$
2,510,838

Costs and expenses:
 

 
 

 
 
 
 
Cost of sales and operating expenses
744,028

 
671,167

 
2,134,419

 
1,947,175

Selling, general and administrative expenses
83,141

 
76,508

 
256,589

 
234,135

Acquisition and integration costs

 

 

 
401

Depreciation and amortization
77,202

 
70,653

 
221,306

 
212,440

Total costs and expenses
904,371

 
818,328

 
2,612,314

 
2,394,151

Operating income
33,310

 
35,528

 
101,787

 
116,687

 
 
 
 
 
 
 
 
Other expense:
 

 
 

 
 
 
 
Interest expense
(22,531
)
 
(23,867
)
 
(66,657
)
 
(71,748
)
Foreign currency gain/(loss)
(2,055
)
 
354

 
(4,430
)
 
(2,241
)
Other expense, net
(1,447
)
 
(2,007
)
 
(5,103
)
 
(5,685
)
Total other expense
(26,033
)
 
(25,520
)
 
(76,190
)
 
(79,674
)
 
 
 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
7,703

 
18,138

 
16,669

 
37,633

Income before income taxes
14,980

 
28,146

 
42,266

 
74,646

 
 
 
 
 
 
 
 
Income tax expense/(benefit)
6,296

 
(744
)
 
15,856

 
9,102

 
 
 
 
 
 
 
 
Net income
8,684

 
28,890

 
26,410

 
65,544

 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
(923
)
 
(196
)
 
(3,671
)
 
(3,772
)
 
 
 
 
 
 
 
 
Net income attributable to Darling
$
7,761

 
$
28,694

 
$
22,739

 
$
61,772

 
 
 
 
 
 
 
 
Basic income per share
$
0.05

 
$
0.17

 
$
0.14

 
$
0.38

Diluted income per share
$
0.05

 
$
0.17

 
$
0.14

 
$
0.37



 



The accompanying notes are an integral part of these consolidated financial statements.

4



DARLING INGREDIENTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Three and nine months ended September 30, 2017 and October 1, 2016
(in thousands)
(unaudited)


 
Three Months Ended
 
Nine Months Ended
 
September 30, 2017
 
October 1, 2016
 
September 30, 2017
 
October 1, 2016
Net income
$
8,684

 
$
28,890

 
$
26,410

 
$
65,544

Other comprehensive income/(loss), net of tax:
 
 
 
 
 
 
 
Foreign currency translation
46,211

 
(5,839
)
 
111,002

 
43,684

Pension adjustments
759

 
727

 
2,278

 
2,104

Natural gas swap derivative adjustments
22

 

 
22

 

Corn option derivative adjustments
850

 
734

 
(1,121
)
 
1,255

Total other comprehensive income/(loss), net of tax
47,842

 
(4,378
)
 
112,181

 
47,043

Total comprehensive income
$
56,526

 
$
24,512

 
$
138,591

 
$
112,587

Comprehensive income/(loss) attributable to noncontrolling interests
109

 
(94
)
 
(62
)
 
1,211

Comprehensive income attributable to Darling
$
56,417

 
$
24,606

 
$
138,653

 
$
111,376







The accompanying notes are an integral part of these consolidated financial statements.


5



DARLING INGREDIENTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine months ended September 30, 2017 and October 1, 2016
(in thousands)
(unaudited)
 
September 30,
2017
 
October 1,
2016
Cash flows from operating activities:
 
 
 
Net Income
$
26,410

 
$
65,544

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
221,306

 
212,440

Loss/(gain) on disposal of property, plant, equipment and other assets
(537
)
 
873

Gain on insurance proceeds from insurance settlements

 
(356
)
Deferred taxes
(14,242
)
 
(5,223
)
Increase/(decrease) in long-term pension liability
1,574

 
(1,105
)
Stock-based compensation expense
14,710

 
7,953

Write-off deferred loan costs
443

 
292

Deferred loan cost amortization
6,581

 
8,393

Equity in net income of unconsolidated subsidiaries
(16,669
)
 
(37,633
)
Distributions of earnings from unconsolidated subsidiaries
26,600

 
26,317

Changes in operating assets and liabilities, net of effects from acquisitions:
 
 
 
Accounts receivable
(5,311
)
 
(3,058
)
Income taxes refundable/payable
18,332

 
1,432

Inventories and prepaid expenses
(31,058
)
 
(11,368
)
Accounts payable and accrued expenses
39,937

 
27,438

Other
(19,294
)
 
(11,377
)
Net cash provided by operating activities
268,782

 
280,562

Cash flows from investing activities:
 
 
 
Capital expenditures
(196,446
)
 
(168,224
)
       Acquisitions, net of cash acquired
(12,144
)
 
(8,511
)
       Investment in unconsolidated subsidiary
(4,750
)
 

Gross proceeds from disposal of property, plant and equipment and other assets
4,953

 
4,492

Proceeds from insurance settlement
3,301

 
1,537

Payments related to routes and other intangibles
(5,635
)
 

Net cash used by investing activities
(210,721
)
 
(170,706
)
Cash flows from financing activities:
 
 
 
Proceeds from long-term debt
24,069

 
28,765

Payments on long-term debt
(94,250
)
 
(128,364
)
Borrowings from revolving credit facility
142,000

 
83,000

Payments on revolving credit facility
(147,327
)
 
(93,028
)
Net cash overdraft financing
2,590

 

Deferred loan costs
(1,177
)
 

Issuance of common stock
22

 
143

Repurchase of common stock

 
(5,000
)
Minimum withholding taxes paid on stock awards
(2,140
)
 
(1,843
)
Acquisition of noncontrolling interest
(429
)
 

Distributions to noncontrolling interests
(2,513
)
 
(885
)
Net cash used by financing activities
(79,155
)
 
(117,212
)
Effect of exchange rate changes on cash
16,676

 
(943
)
Net decrease in cash and cash equivalents
(4,418
)
 
(8,299
)
Cash and cash equivalents at beginning of period
114,564

 
156,884

Cash and cash equivalents at end of period
$
110,146

 
$
148,585

Supplemental disclosure of cash flow information:
 
 
 
Accrued capital expenditures
$
(3,532
)
 
$
(3,302
)
Cash paid during the period for:
 
 
 
Interest, net of capitalized interest
$
58,219

 
$
62,395

Income taxes, net of refunds
$
13,719

 
$
14,018

Non-cash financing activities
 
 
 
Debt issued for assets
$
3

 
$
10

Contribution of assets to unconsolidated subsidiary
$

 
$
2,674


The accompanying notes are an integral part of these consolidated financial statements.

6



DARLING INGREDIENTS INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)

(1)
General

The accompanying consolidated financial statements for the three and nine month periods ended September 30, 2017 and October 1, 2016, have been prepared by Darling Ingredients Inc., a Delaware corporation (“Darling”, and together with its subsidiaries, the “Company”) in accordance with generally accepted accounting principles in the United States (“GAAP”) without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).  The information furnished herein reflects all adjustments (consisting only of normal recurring accruals) that are, in the opinion of management, necessary to present a fair statement of the financial position and operating results of the Company as of and for the respective periods. However, these operating results are not necessarily indicative of the results expected for a full fiscal year. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted pursuant to such rules and regulations.  However, management of the Company believes, to the best of their knowledge, that the disclosures herein are adequate to make the information presented not misleading.  The accompanying consolidated financial statements should be read in conjunction with the audited consolidated financial statements contained in the Company’s Form 10-K for the fiscal year ended December 31, 2016

(2)
Summary of Significant Accounting Policies

(a)
Basis of Presentation

The consolidated financial statements include the accounts of Darling and its consolidated subsidiaries. Noncontrolling interests represent the outstanding ownership interest in the Company's consolidated subsidiaries that are not owned by the Company. In the accompanying Consolidated Statements of Operations, the noncontrolling interest in net income of the consolidated subsidiaries is shown as an allocation of the Company's net income and is presented separately as “Net income attributable to noncontrolling interests”. In the Company's Consolidated Balance Sheets, noncontrolling interests represent the ownership interests in the Company consolidated subsidiaries' net assets held by parties other than the Company. These ownership interests are presented separately as “Noncontrolling interests” within “Stockholders' Equity.” All significant intercompany balances and transactions have been eliminated in consolidation.

(b)
Fiscal Periods

The Company has a 52/53 week fiscal year ending on the Saturday nearest December 31.  Fiscal periods for the consolidated financial statements included herein are as of September 30, 2017, and include the 13 and 39 weeks ended September 30, 2017, and the 13 and 39 weeks ended October 1, 2016.

(c)
Revenue Recognition

The Company recognizes revenue on sales when products are shipped and the customer takes ownership and assumes risk of loss.  Certain customers may be required to prepay prior to shipment in order to maintain payment protection related to certain foreign and domestic sales.  These amounts are recorded as unearned revenue and recognized when the products have shipped and the customer takes ownership and assumes risk of loss. The Company recognizes service revenue in the fiscal month the service occurs.

(d)
Foreign Currency Translation and Remeasurement

Foreign currency translation is included as a component of accumulated other comprehensive loss and reflects the adjustments resulting from translating the foreign currency denominated financial statements of foreign subsidiaries into U.S. dollars. The functional currency of the Company's foreign subsidiaries is the currency of the primary economic environment in which the entity operates, which is generally the local currency of the country. Accordingly, assets and liabilities of the foreign subsidiaries are translated into U.S. dollars at fiscal period end exchange rates, including intercompany foreign currency transactions that are of long-term investment nature. Income and expense items are translated at average exchange rates occurring during the period. Changes

7



in exchange rates that affect cash flows and the related receivables or payables are recognized as transaction gains and losses in determining net income. The Company incurred net foreign currency translation gains of approximately $114.7 million and approximately $46.2 million for the nine months ended September 30, 2017 and October 1, 2016, respectively.

(e)
Earnings Per Share

Basic income per common share is computed by dividing net income attributable to Darling by the weighted average number of common shares including non-vested and restricted shares outstanding during the period.  Diluted income per common share is computed by dividing net income attributable to Darling by the weighted average number of common shares outstanding during the period increased by dilutive common equivalent shares determined using the treasury stock method.
 
Net Income per Common Share (in thousands, except per share data)
 
Three Months Ended
 
 
 
September 30, 2017
 
 
 
 
 
October 1, 2016
 
 
 
Income
 
Shares
 
Per Share
 
Income
 
Shares
 
Per Share
Basic:
 
 
 
 
 
 
 
 
 
 
 
Net Income attributable to Darling
$
7,761

 
164,735

 
$
0.05

 
$
28,694

 
164,653

 
$
0.17

Diluted:
 

 
 

 
 

 
 

 
 

 
 

Effect of dilutive securities:
 

 
 

 
 

 
 

 
 

 
 

Add: Option shares in the money and dilutive effect of non-vested stock awards
 

 
4,759

 
 

 
 

 
1,717

 
 

Less: Pro forma treasury shares
 

 
(2,313
)
 
 

 
 

 
(934
)
 
 

Diluted:
 

 
 

 
 

 
 

 
 

 
 

Net income attributable to Darling
$
7,761

 
167,181

 
$
0.05

 
$
28,694

 
165,436

 
$
0.17

 
Net Income per Common Share (in thousands, except per share data)
 
Nine Months Ended
 
 
 
September 30, 2017
 
 
 
 
 
October 1, 2016
 
 
 
Income
 
Shares
 
Per Share
 
Loss
 
Shares
 
Per Share
Basic:
 
 
 
 
 
 
 
 
 
 
 
Net Income attributable to Darling
$
22,739

 
164,734

 
$
0.14

 
$
61,772

 
164,574

 
$
0.38

Diluted:
 

 
 

 
 

 
 

 
 

 
 

Effect of dilutive securities:
 

 
 

 
 

 
 

 
 

 
 

Add: Option shares in the money and dilutive effect of non-vested stock awards
 

 
3,645

 
 

 
 

 
1,222

 
 

Less: Pro forma treasury shares
 

 
(1,751
)
 
 

 
 

 
(642
)
 
 

Diluted:
 

 
 

 
 

 
 

 
 

 
 

Net income attributable to Darling
$
22,739

 
166,628

 
$
0.14

 
$
61,772

 
165,154

 
$
0.37


For the three months ended September 30, 2017 and October 1, 2016, respectively, 212,525 and 1,228,334 outstanding stock options were excluded from diluted income per common share as the effect was antidilutive. For the three months ended September 30, 2017 and October 1, 2016, respectively, 437,897 and 887,413 shares of non-vested stock and stock equivalents were excluded from diluted income per common share as the effect was antidilutive.

For the nine months ended September 30, 2017 and October 1, 2016, respectively, 723,052 and 1,122,165 outstanding stock options were excluded from diluted income per common share as the effect was antidilutive. For the nine months ended September 30, 2017 and October 1, 2016, respectively, 650,758 and 812,780 shares of non-vested stock and stock equivalents were excluded from diluted income per common share as the effect was antidilutive.

(3)
Acquisition of Noncontrolling Interest

During the third quarter of fiscal 2017, the Company, through a wholly-owned international subsidiary, acquired the minority interest in one of its international subsidiaries for approximately $19.1 million, including transaction costs. Except for an insignificant amount, the actual funding was accrued and will occur per the terms of the share purchase agreement underlying the transaction.


8



(4)
Inventories

A summary of inventories follows (in thousands):

        
 
September 30, 2017
 
December 31, 2016
Finished product
$
184,778

 
$
156,542

Work in process
100,147

 
87,284

Raw material
37,609

 
39,859

Supplies and other
52,564

 
47,130

 
$
375,098

 
$
330,815


In July 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2015-11, Simplifying the Measurement of Inventory. This ASU amends Topic 330, Inventory. The ASU simplifies the measurement of inventory by requiring certain inventory to be measured at the lower of cost and net realizable value. The adoption of this standard on January 1, 2017 did not have a material impact on the Company's consolidated financial statements.

(5)
Intangible Assets

The gross carrying amount of intangible assets not subject to amortization and intangible assets subject to amortization is as follows (in thousands):
        
 
 
September 30, 2017
 
December 31, 2016
Indefinite Lived Intangible Assets
 
 
 
Trade names
$
54,629

 
$
51,687

 
54,629

 
51,687

Finite Lived Intangible Assets:
 

 
 

Routes
401,919

 
374,989

Permits
511,210

 
493,311

Non-compete agreements
3,985

 
3,638

Trade names
76,618

 
76,033

Royalty, consulting, land use rights and leasehold
14,389

 
13,456

 
1,008,121

 
961,427

Accumulated Amortization:
 
 
 
Routes
(129,504
)
 
(105,934
)
Permits
(201,656
)
 
(170,165
)
Non-compete agreements
(2,244
)
 
(1,788
)
Trade names
(28,343
)
 
(21,042
)
Royalty, consulting, land use rights and leasehold
(3,095
)
 
(2,258
)
 
(364,842
)
 
(301,187
)
Total Intangible assets, less accumulated amortization
$
697,908

 
$
711,927


Gross intangible routes, permits, trade names, non-compete agreements and other intangibles partially decreased in fiscal 2017 as a result of approximately $6.7 million of asset retirements and also increased due to acquired intangibles of approximately $9.0 million and the remaining increase is due to foreign currency translation. Amortization expense for the three and nine months months ended September 30, 2017 and October 1, 2016, was approximately $20.0 million, $19.6 million and $58.4 million and $58.4 million, respectively.

(6)
Goodwill

Changes in the carrying amount of goodwill (in thousands):

9



 
Feed Ingredients
Food Ingredients
Fuel Ingredients
Total
Balance at December 31, 2016
 
 
 
 
Goodwill
$
813,621

$
317,008

$
111,178

$
1,241,807

Accumulated impairment losses
(15,914
)


(15,914
)
 
797,707

317,008

111,178

1,225,893

Goodwill acquired during year
1,880



1,880

Foreign currency translation
34,308

24,086

12,099

70,493

Balance at September 30, 2017
 

 

 
 

Goodwill
849,809

341,094

123,277

1,314,180

Accumulated impairment losses
(15,914
)


(15,914
)
 
$
833,895

$
341,094

$
123,277

$
1,298,266


(7)
Investment in Unconsolidated Subsidiaries

On January 21, 2011, a wholly-owned subsidiary of Darling entered into a limited liability company agreement with a wholly-owned subsidiary of Valero Energy Corporation (“Valero”) to form Diamond Green Diesel Holdings LLC (the “DGD Joint Venture”). The DGD Joint Venture is owned 50% / 50% with Valero and was formed to design, engineer, construct and operate a renewable diesel plant (the “DGD Facility”), which is capable of processing approximately 12,000 barrels per day of input feedstock to produce renewable diesel fuel and certain other co-products, and is located adjacent to Valero's refinery in Norco, Louisiana. The DGD Joint Venture reached mechanical completion and began the production of renewable diesel in late June 2013.

On May 31, 2011, the DGD Joint Venture and Diamond Green Diesel LLC, a wholly-owned subsidiary of the DGD Joint Venture (“Opco”), entered into (i) a facility agreement (the “Facility Agreement”) with Diamond Alternative Energy, LLC, a wholly-owned subsidiary of Valero (the “Lender”), and (ii) a loan agreement (the “Loan Agreement”) with the Lender, which provided the DGD Joint Venture with a 14 year multiple advance term loan facility of approximately $221.3 million (the “JV Loan”) to support the design, engineering and construction of the DGD Facility, which is now in production. The Facility Agreement and the Loan Agreement prohibit the Lender from assigning all or any portion of the Facility Agreement or the Loan Agreement to unaffiliated third parties. Opco has also pledged substantially all of its assets to the Lender, and the DGD Joint Venture has pledged all of Opco's equity interests to the Lender, until the JV Loan has been paid in full and the JV Loan has terminated in accordance with its terms.

In addition to the DGD Joint Venture, the Company has investments in other unconsolidated subsidiaries that are insignificant to the Company. Selected financial information for the Company's DGD Joint Venture is as follows (in thousands):

(in thousands)
 
September 30, 2017
December 31, 2016
Assets:
 
 
 
Total current assets
 
$
218,357

$
268,734

Property, plant and equipment, net
 
390,723

354,871

Other assets
 
5,482

12,164

Total assets
 
$
614,562

$
635,769

Liabilities and members' equity:
 
 
 
Total current portion of long term debt
 
$
17,023

$
17,023

Total other current liabilities
 
32,924

23,200

Total long term debt
 
40,986

53,753

Total other long term liabilities
 
443

418

Total members' equity
 
523,186

541,375

Total liabilities and member's equity
 
$
614,562

$
635,769




10



 
 
Three Months Ended
 
Nine Months Ended
(in thousands)
 
September 30, 2017
September 30, 2016
 
September 30, 2017
September 30, 2016
Revenues:
 
 
 
 
 
 
Operating revenues
 
$
175,585

$
141,656

 
$
451,768

$
345,650

Expenses:
 
 
 
 
 
 
Total costs and expenses less depreciation, amortization and accretion expense
 
154,446

96,569

 
395,743

244,643

Depreciation, amortization and accretion expense
 
6,733

7,445

 
22,867

20,370

Total costs and expenses
 
161,179

104,014

 
418,610

265,013

Operating income
 
14,406

37,642

 
33,158

80,637

Other income
 
408

114

 
959

199

Interest and debt expense, net
 
(455
)
(1,406
)
 
(2,306
)
(6,148
)
Net income
 
$
14,359

$
36,350

 
$
31,811

$
74,688


As of September 30, 2017 under the equity method of accounting, the Company has an investment in the DGD Joint Venture of approximately $261.6 million on the consolidated balance sheet and has recorded an equity net gain of approximately $15.9 million and $37.3 million for the nine months ended September 30, 2017 and October 1, 2016, respectively. In the first quarter of fiscal 2017, the Company received a dividend distribution of $25.0 million from the DGD Joint Venture. Additionally, the biodiesel blenders tax credit expired on December 31, 2016, as a result the DGD Joint Venture fiscal 2017 results do not include any blenders tax credits, while fiscal 2016 included blenders tax credits.

(8)
Debt

Debt consists of the following (in thousands): 
        
 
September 30, 2017
 
December 31, 2016
Amended Credit Agreement:
 
 
 
Revolving Credit Facility ($5.3 million denominated in euro at December 31, 2016)
$

 
$
5,280

Term Loan A ($64.8 million and $76.9 million denominated in CAD at September 30, 2017 and December 31, 2016, respectively)
108,053

 
120,103

Less unamortized deferred loan costs
(814
)
 
(1,083
)
Carrying value Term Loan A
107,239

 
119,020

 
 
 
 
Term Loan B
537,500

 
583,500

Less unamortized deferred loan costs
(4,874
)
 
(6,298
)
Carrying value Term Loan B
532,626

 
577,202

 
 
 
 
5.375% Senior Notes due 2022 with effective interest of 5.72%
500,000

 
500,000

Less unamortized deferred loan costs
(6,655
)
 
(7,667
)
Carrying value 5.375% Senior Notes due 2022
493,345

 
492,333

 
 
 
 
4.75% Senior Notes due 2022 - Denominated in euro with effective interest of 5.10%
608,318

 
543,840

Less unamortized deferred loan costs - Denominated in euro
(8,769
)
 
(8,956
)
Carrying value 4.75% Senior Notes due 2022
599,549

 
534,884

 
 
 
 
Other Notes and Obligations
19,632

 
22,224

 
1,752,391

 
1,750,943

Less Current Maturities
18,215

 
23,247

 
$
1,734,176

 
$
1,727,696


As of September 30, 2017, the Company had outstanding debt under a term loan facility denominated in Canadian dollars of CAD$80.6 million. See below for discussion relating to the Company's debt agreements. In addition, as of

11



September 30, 2017, the Company had capital lease obligations denominated in Canadian dollars included in debt. The current and long-term capital lease obligation was approximately CAD$0.9 million and CAD$0.5 million, respectively.

As of September 30, 2017, the Company had outstanding debt under the Company's 4.75% Senior Notes due 2022 denominated in euros of €515.0 million. See below for discussion relating to the Company's debt agreements. In addition, at September 30, 2017, the Company had capital lease obligations denominated in euros included in debt. The current and long-term capital lease obligation was approximately €0.3 million and €0.1 million, respectively.

Senior Secured Credit Facilities. On January 6, 2014, Darling, Darling International Canada Inc. (“Darling Canada”) and Darling International NL Holdings B.V. (“Darling NL”) entered into a Second Amended and Restated Credit Agreement (as subsequently amended, the “Amended Credit Agreement”), restating its then existing Amended and Restated Credit Agreement dated September 27, 2013 (the Former Credit Agreement), with the lenders from time to time party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, and the other agents from time to time party thereto.

Effective December 16, 2016, the Company, and certain of its subsidiaries entered into an amendment (the “Fourth Amendment”) with its lenders to the Amended Credit Agreement. Among other things, the Fourth Amendment extended the maturity date of the term A loans and revolving credit facility loans under the Amended Credit Agreement from September 27, 2018 to December 16, 2021, subject to a 91-day “springing” adjustment if the term B loans are outstanding 91 days prior to the maturity date (January 6, 2021) of the term B loans.

The Company's Amended Credit Agreement provides for senior secured credit facilities in the aggregate principal amount of $2.65 billion comprised of (i) the Company's $350.0 million term loan A facility, (ii) the Company's $1.3 billion term loan B facility and (iii) the Company's $1.0 billion five-year revolving loan facility (approximately $150.0 million of which is available for a letter of credit sub-facility and $50.0 million of which is available for a swingline sub-facility) (collectively, the “Senior Secured Credit Facilities”). The Amended Credit Agreement also permits Darling and the other borrowers thereunder to incur ancillary facilities provided by any revolving lender party to the Senior Secured Credit Facilities (with certain restrictions). Up to $500.0 million of the revolving loan facility is available to be borrowed by (x) Darling in U.S. dollars, Canadian dollars, euros and other currencies to be agreed and available to each applicable lender, (y) Darling Canada in Canadian dollars and (z) Darling NL, Darling Ingredients International Holding B.V. (“Darling BV”) and CTH Germany GmbH (“CTH”) in U.S. dollars, Canadian dollars, euros and other currencies to be agreed and available to each applicable lender. The revolving loan facility and term loan A facility will mature on December 16, 2021, subject to a 91-day “Springing” adjustment if the term B loans are outstanding 91 days prior to the maturity date (January 6, 2021) of the term B loans. The revolving loan facility will be used for working capital needs, general corporate purposes and other purposes not prohibited by the Amended Credit Agreement.

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 2.00% per annum or base rate/Canadian prime rate plus 1.00% 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%.

As of September 30, 2017, the Company had $43.3 million outstanding under the term loan A facility at LIBOR plus a margin of 2.00% per annum for a total of 3.24% per annum. The Company had $525.5 million outstanding under the term loan B facility at LIBOR plus a margin of 2.50% per annum for a total of 3.74% per annum and $12.0 million outstanding under the term loan B facility at base rate plus a margin of 1.50% per annum for a total of 5.75% per annum. The Company had CAD$80.6 million outstanding under the term loan A facility at CDOR plus a margin of 2.00% per annum for a total of 3.3947% per annum. As of September 30, 2017, the Company had unused capacity of $976.0 million under the Amended Credit Agreement taking into account amounts borrowed and letters of credit issued of $24.0 million. The Company also has foreign bank guarantees that are not part of the Company's Amended Credit Agreement in the amount of approximately $12.2 million at September 30, 2017.

5.375 % Senior Notes due 2022. On January 2, 2014, Darling Escrow Corporation, a wholly-owned subsidiary of Darling, issued and sold $500.0 million aggregate principal amount of its 5.375% Notes due 2022 (the “5.375% Notes”). The 5.375% Notes, which were offered in a private offering in connection with the Company's acquisition in January 2014 of its Darling Ingredients International business from VION Holding, N.V. (the “VION Acquisition”), were issued pursuant to a 5.375% Notes Indenture, dated as of January 2, 2014 (the “Original 5.375% Indenture”) (as supplemented, the “5.375% Indenture”), among Darling Escrow Corporation, the subsidiary guarantors party thereto from time to time, and U.S. Bank National Association, as trustee (the “5.375% Trustee”).

12




4.75 % Senior Notes due 2022. On June 3, 2015, Darling Global Finance B.V. (the “4.75% Issuer”), a wholly-owned subsidiary of Darling, issued and sold €515.0 million aggregate principal amount of the 4.75% Senior Notes due 2022 (the “4.75% Notes”). The 4.75% Notes, which were offered in a private offering, were issued pursuant to a Senior Notes Indenture, dated as of June 3, 2015 (the “4.75% Indenture”), among the 4.75% Issuer, Darling, the subsidiary guarantors party thereto from time to time, Citibank, N.A., London Branch, as trustee (the “4.75% Trustee”) and principal paying agent, and Citigroup Global Markets Deutschland AG, as principal registrar.

As of September 30, 2017, the Company believes it is in compliance with all of the financial covenants under the Amended Credit Agreement, as well as all of the other covenants contained in the Amended Credit Agreement, the 5.375% Indenture and the 4.75% Indenture. 

(9)
Income Taxes
 
The Company has provided income taxes for the three and nine month periods ended September 30, 2017 and October 1, 2016, based on its estimate of the effective tax rate for the entire 2017 and 2016 fiscal years. The Company’s estimated annual effective tax rate is based on forecasts of income by jurisdiction, permanent differences between book and tax income, including Subpart F income, the relative proportion of income and losses by jurisdiction, and statutory income tax rates. Discrete events such as the assessment of the ultimate outcome of tax audits, audit settlements, recognizing previously unrecognized tax benefits due to the lapsing of statutes of limitation, recognizing or derecognizing deferred tax assets due to projections of income or loss and changes in tax laws are recognized in the period in which they occur.
 
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The Company expects to indefinitely reinvest the earnings of its foreign subsidiaries outside of the United States and has generally not provided deferred income taxes on the accumulated earnings of its foreign subsidiaries except for the accumulated earnings of certain joint venture companies.

The Company periodically assesses whether it is more likely than not that it will generate sufficient taxable income to realize its deferred income tax assets.  In making this determination, the Company considers all available positive and negative evidence and makes certain assumptions.  The Company considers, among other things, its deferred tax liabilities, the overall business environment, its historical earnings and losses, current industry trends and its outlook for future years.

Unrecognized tax benefits represent the difference between tax positions taken or expected to be taken in a tax return and the benefits recognized for financial statement purposes. As of September 30, 2017, the Company had $2.9 million of gross unrecognized tax benefits and $1.6 million of related accrued interest and penalties. An indemnity receivable of $3.3 million has been recorded for the uncertain tax positions related to the VION Acquisition. It is reasonably possible within the next twelve months that the Company’s gross unrecognized tax benefits may decrease by up to $1.9 million, excluding interest and penalties, primarily due to potential settlements and expiration of certain statutes of limitations.

The Company’s major taxing jurisdictions include the United States (federal and state), Canada, the Netherlands, Belgium, Brazil, Germany, France and China. The Company is subject to regular examination by various tax authorities and although the final outcome of these examinations is not yet determinable, the Company does not anticipate that any of the examinations will have a significant impact on the Company's results of operations or financial position. The statute of limitations for the Company’s major tax jurisdictions is open for varying periods, but is generally closed through the 2010 tax year.

(10)  
Other Comprehensive Income

The Company follows FASB authoritative guidance for reporting and presentation of comprehensive income and its components.  Other comprehensive income (loss) is derived from adjustments that reflect pension adjustments, corn option adjustments and foreign currency translation adjustments. The components of other comprehensive income (loss) and the related tax impacts for the three and nine months months ended September 30, 2017 and October 1, 2016 are as follows (in thousands):




13





 
Three Months Ended
 
Before-Tax
Tax (Expense)
Net-of-Tax
 
Amount
or Benefit
Amount
 
September 30, 2017
October 1, 2016
September 30, 2017
October 1, 2016
September 30, 2017
October 1, 2016
Defined benefit pension plans
 
 
 
 
 
 
Amortization of prior service cost/(benefit)
$
9

$
8

$
(3
)
$
(2
)
$
6

$
6

Amortization of actuarial loss
1,204

1,168

(451
)
(447
)
753

721

Amortization of settlement






Total defined benefit pension plans
1,213

1,176

(454
)
(449
)
759

727

Natural gas swap derivatives
 
 
 
 
 
 
Gain/(loss) activity recognized in other comprehensive income (loss)
36


(14
)

22


Total natural gas swap derivatives
36


(14
)

22


Corn option derivatives
 
 
 
 
 
 
Loss/(gain) reclassified to net income
(1,352
)
(861
)
525

334

(827
)
(527
)
Gain/(loss) activity recognized in other comprehensive income (loss)
2,740

2,060

(1,063
)
(799
)
1,677

1,261

Total corn option derivatives
1,388

1,199

(538
)
(465
)
850

734

 
 
 
 
 
 
 
Foreign currency translation
46,211

(5,839
)


46,211

(5,839
)
 
 
 
 
 
 
 
Other comprehensive income (loss)
$
48,848

$
(3,464
)
$
(1,006
)
$
(914
)
$
47,842

$
(4,378
)

 
Nine Months Ended
 
Before-Tax
Tax (Expense)
Net-of-Tax
 
Amount
or Benefit
Amount
 
September 30, 2017
October 1, 2016
September 30, 2017
October 1, 2016
September 30, 2017
October 1, 2016
Defined benefit pension plans
 
 
 
 
 
 
Amortization of prior service cost/(benefit)
$
27

$
22

$
(8
)
$
(7
)
$
19

$
15

Amortization of actuarial loss
3,610

3,502

(1,351
)
(1,338
)
2,259

2,164

Amortization of settlement

(123
)

48


(75
)
Total defined benefit pension plans
3,637

3,401

(1,359
)
(1,297
)
2,278

2,104

Natural gas swap derivatives
 
 
 
 
 
 
Gain/(loss) activity recognized in other comprehensive income (loss)
36


(14
)

22


Total natural gas swap derivatives
36


(14
)

22


Corn option derivatives
 
 
 
 
 
 
Loss/(gain) reclassified to net income
(3,750
)
(3,204
)
1,455

1,243

(2,295
)
(1,961
)
Gain/(loss) activity recognized in other comprehensive income (loss)
1,918

5,255

(744
)
(2,039
)
1,174

3,216

Total corn option derivatives
(1,832
)
2,051

711

(796
)
(1,121
)
1,255

 
 
 
 
 
 
 
Foreign currency translation
111,002

43,684



111,002

43,684

 
 
 
 
 
 
 
Other comprehensive income (loss)
$
112,843

$
49,136

$
(662
)
$
(2,093
)
$
112,181

$
47,043


The following table presents the amounts reclassified out of each component of other comprehensive income (loss), net of tax for the three and nine months months ended September 30, 2017 and October 1, 2016 as follows (in thousands):


14



 
Three Months Ended
Nine Months Ended
 
 
September 30, 2017
October 1, 2016
September 30, 2017
October 1, 2016
Statement of Operations Classification
Derivative instruments
 
 
 
 
 
Corn option derivatives
$
1,352

$
861

$
3,750

$
3,204

Cost of sales and operating expenses
 
1,352

861

3,750

3,204

Total before tax
 
(525
)
(334
)
(1,455
)
(1,243
)
Income taxes
 
827

527

2,295

1,961

Net of tax
Defined benefit pension plans
 
 
 
 
 
Amortization of prior service cost
$
(9
)
$
(8
)
$
(27
)
$
(22
)
(a)
Amortization of actuarial loss
(1,204
)
(1,168
)
(3,610
)
(3,502
)
(a)
Amortization of settlement



123

(a)
 
(1,213
)
(1,176
)
(3,637
)
(3,401
)
Total before tax
 
454

449

1,359

1,297

Income taxes
 
(759
)
(727
)
(2,278
)
(2,104
)
Net of tax
Total reclassifications
$
68

$
(200
)
$
17

$
(143
)
Net of tax

(a)
These items are included in the computation of net periodic pension cost. See Note 12 Employee Benefit Plans for additional information.

The following table presents changes in each component of accumulated comprehensive income (loss) as of September 30, 2017 as follows (in thousands):

 
 
Nine Months Ended September 30, 2017
 
 
Foreign Currency
Derivative
Defined Benefit
 
 
 
Translation
Instruments
Pension Plans
Total
Accumulated Other Comprehensive Income (loss) December 31, 2016, attributable to Darling, net of tax
 
$
(308,910
)
$
2,468

$
(33,564
)
$
(340,006
)
Other comprehensive gain before reclassifications
 
111,002

(2,295
)

108,707

Amounts reclassified from accumulated other comprehensive income/(loss)
 

1,196

2,278

3,474

Net current-period other comprehensive income
 
111,002

(1,099
)
2,278

112,181

Noncontrolling interest
 
(3,733
)


(3,733
)
Accumulated Other Comprehensive Income (loss) September 30, 2017, attributable to Darling, net of tax
 
(194,175
)
$
1,369

$
(31,286
)
$
(224,092
)

(11)    Stockholders' Equity

In March 2016, the FASB issued ASU No. 2016-09, Improvements to Employee Share-Based Payment Accounting. This ASU amends Topic 718, Compensation - Stock Compensation, which simplifies several aspects of the accounting for share-based payments, including immediate recognition of all excess tax benefits and deficiencies in the income statement, changing the threshold to qualify for equity classification up to the employees' maximum statutory tax rates, allowing an entity-wide accounting policy election to either estimate the number of awards that are expected to vest or account for forfeitures as they occur, and clarifying the classification on the statement of cash flows for the excess tax benefit and employee taxes paid when an employer withholds shares for tax-withholding purposes. The Company adopted this standard in the quarter ended April 1, 2017 and prior periods were not recasted. The impact of the adoption resulted in the following:

The Company recorded a tax expense of less than $0.1 million within income tax expense for the nine months ended September 30, 2017 related to the excess tax expense on stock options, nonvested stock, director restricted stock units and performance units. Prior to the adoption this amount would have been recorded as reduction of additional paid-in capital.

The Company has made a policy election to account for forfeitures in the period they occur, rather than estimating a forfeiture rate. Applying this guidance on a modified retrospective basis resulted in an insignificant adjustment to opening retained earnings.


15



The Company no longer reclassifies the excess tax benefit from operating activities to financing activities in the statement of cash flows. The Company elected to apply this change in presentation prospectively and thus prior periods have not been adjusted.

The Company excluded the excess tax benefits from the assumed proceeds available to repurchase shares of common stock in the computation of the Company's diluted earnings per share for the nine months ended September 30, 2017. This increased the Company's diluted weighted average common shares outstanding by approximately 155,000 shares in the nine months ended September 30, 2017.

Fiscal 2017 Long-Term Incentive Opportunity Awards (2017 LTIP). On February 6, 2017, the Compensation Committee (the “Committee”) of the Company's Board of Directors adopted the 2017 LTIP pursuant to which they awarded certain of the Company's key employees, 956,809 stock options and 559,388 performance share units (the “PSUs”) under the Company's 2017 Omnibus Incentive Plan. The stock options vest 33.33% on the first, second and third anniversaries of the grant date. The PSUs are tied to a three-year forward-looking performance period and will be earned based on the Company's average return on capital employed (ROCE), as calculated in accordance with the terms of the award agreement, relative to the average ROCE of the Company's performance peer group companies, with the earned award to be determined in the first quarter of fiscal 2020, after the final results for the relevant performance period are determined. The PSUs were granted at a target of 100%, but each PSU will reduce or increase depending on the Company's ROCE relative to that of the performance peer group companies and is also subject to the application of a total shareholder return (TSR) cap/collar modifier depending on the Company's TSR during the performance period relative to that of the performance peer group companies. In addition, certain of the PSUs have a two-year holding requirement after vesting before the PSUs are settled in shares of the Company's Common Stock.

On August 7, 2017, the Company's Board of Directors, approved the extension for an additional two years of its previously announced share repurchase program of up to an aggregate of $100.0 million of the Company's common stock depending on market conditions.

(12)    Employee Benefit Plans

The Company has retirement and pension plans covering a substantial number of its domestic and foreign employees.  Most retirement benefits are provided by the Company under separate final-pay noncontributory and contributory defined benefit and defined contribution plans for all salaried and hourly employees (excluding those covered by union-sponsored plans) who meet service and age requirements. Although various defined benefit formulas exist for employees, generally these are based on length of service and earnings patterns during employment. Effective January 1, 2012, the Company's Board of Directors authorized the Company to proceed with the restructuring of its domestic retirement benefit program to include the closing of Darling's salaried and hourly defined benefit plans to new participants as well as the freezing of service and wage accruals thereunder effective December 31, 2011 (a curtailment of these plans for financial reporting purposes) and the enhancing of benefits under the Company's domestic defined contribution plans. The Company-sponsored domestic hourly union plan has not been curtailed; however, several locations of the Company-sponsored domestic hourly union plan have been curtailed as a result of collective bargaining renewals for those sites.

Net pension cost for the three and nine months months ended September 30, 2017 and October 1, 2016 includes the following components (in thousands):

 
Pension Benefits
 
Pension Benefits
 
Three Months Ended

Nine Months Ended
 
September 30,
2017
October 1,
2016

September 30,
2017
October 1,
2016
Service cost
$
759

$
599

 
$
2,244

$
1,921

Interest cost
1,672

1,702

 
5,020

5,217

Expected return on plan assets
(1,799
)
(1,886
)
 
(5,377
)
(5,661
)
Amortization of prior service cost
9

8

 
27

22

Amortization of net loss
1,204

1,168

 
3,610

3,502

Curtailment gain

(62
)
 

(1,285
)
Settlement gain


 

(123
)
Net pension cost
$
1,845

$
1,529

 
$
5,524

$
3,593



16



The Company's funding policy for employee benefit pension plans is to contribute annually not less than the minimum amount required nor more than the maximum amount that can be deducted for federal and foreign income tax purposes.  Contributions are intended to provide not only for benefits attributed to service to date, but also for those expected to be earned in the future. Based on actuarial estimates at September 30, 2017, the Company expects to contribute approximately $4.6 million to its pension plans to meet funding requirements during the next twelve months. Additionally, the Company has made tax deductible discretionary and required contributions to its pension plans for the nine months ended September 30, 2017 and October 1, 2016 of approximately $2.6 million and $2.9 million, respectively.  

The Company participates in various multiemployer pension plans which provide defined benefits to certain employees covered by labor contracts.  These plans are not administered by the Company and contributions are determined in accordance with provisions of negotiated labor contracts to meet their pension benefit obligations to their participants.   The Company's contributions to each multiemployer plan represent less than 5% of the total contributions to each such plan. Based on the most currently available information, the Company has determined that, if a withdrawal were to occur, withdrawal liabilities on two of the plans in which the Company currently participates could be material to the Company, with one of these material plans certified as critical or red zone. With respect to the other multiemployer pension plans in which the Company participates and which are not individually significant, six plans have certified as critical or red zone, one plan has certified as endangered or yellow zone as defined by the Pension Protection Act of 2006.

The Company has received notices of withdrawal liability from two U.S. multiemployer plans in which it participated. As of September 30, 2017, the Company has an aggregate accrued liability of approximately $1.8 million representing the present value of scheduled withdrawal liability payments under these multiemployer plans. While the Company has no ability to calculate a possible current liability for under-funded multiemployer plans that could terminate or could require additional funding under the Pension Protection Act of 2006, the amounts could be material.

(13)
Derivatives

The Company’s operations are exposed to market risks relating to commodity prices that affect the Company’s cost of raw materials, finished product prices and energy costs and the risk of changes in interest rates and foreign currency exchange rates.

The Company makes limited use of derivative instruments to manage cash flow risks related to natural gas usage, diesel fuel usage, inventory, forecasted sales and foreign currency exchange rates. The Company does not use derivative instruments for trading purposes.  Natural gas swaps and options are entered into with the intent of managing the overall cost of natural gas usage by reducing the potential impact of seasonal weather demands on natural gas that increases natural gas prices.  Heating oil swaps and options are entered into with the intent of managing the overall cost of diesel fuel usage by reducing the potential impact of seasonal weather demands on diesel fuel that increases diesel fuel prices.  Corn options and future contracts are entered into with the intent of managing U.S. forecasted sales of bakery by-products (“BBP”) by reducing the impact of changing prices.  Foreign currency forward contracts are entered into to mitigate the foreign exchange rate risk for transactions designated in a currency other than the local functional currency. At September 30, 2017, the Company had natural gas swap contracts and corn option contracts outstanding that qualified and were designated for hedge accounting as well as corn option and forward contracts, foreign currency forward contracts and soybean meal option contracts that did not qualify and were not designated for hedge accounting.

Entities are required to report all derivative instruments in the statement of financial position at fair value. The accounting for changes in the fair value (i.e., gains or losses) of a derivative instrument depends on whether it has been designated and qualifies as part of a hedging relationship and, if so, on the reason for holding the instrument. If certain conditions are met, entities may elect to designate a derivative instrument as a hedge of exposures to changes in fair value, cash flows or foreign currencies. If the hedged exposure is a cash flow exposure, the effective portion of the gain or loss on the derivative instrument is reported initially as a component of other comprehensive income (outside of earnings) and is subsequently reclassified into earnings when the forecasted transaction affects earnings. Any amounts excluded from the assessment of hedge effectiveness, as well as the ineffective portion of the gain or loss, are reported in earnings immediately. If the derivative instrument is not designated as a hedge, the gain or loss is recognized in earnings in the period of change.

Cash Flow Hedges

In the first nine months of fiscal 2017, the Company entered into natural gas swap contracts that are considered cash flow hedges. Under the terms of the natural gas swap contracts, the Company fixed the expected purchase cost of a portion

17



of its U.S. plants' forecasted natural gas usage into the first quarter of fiscal 2018. As of September 30, 2017, some of the contracts have expired and settled according to the contracts while the remaining contract positions and activity are disclosed below.

In fiscal 2016 and the first nine months of fiscal 2017, the Company entered into corn option contracts on the Chicago Board of Trade that are designated as cash flow hedges. Under the terms of the corn option contracts, the Company hedged a portion of its U.S. forecasted sales of BBP into the fourth quarter of fiscal 2018. As of September 30, 2017, some of the contracts have been settled while the remaining contract positions and activity are disclosed below. From time to time, the Company may enter into corn option contracts in the future.

As of September 30, 2017, the Company had the following outstanding forward contract amounts that were entered into to hedge the future payments of intercompany note transactions, foreign currency transactions in currencies other than the functional currency and forecasted transactions in currencies other than the functional currency. All of these transactions are currently not designated for hedge accounting (in thousands):

Functional Currency
 
Contract Currency
Type
Amount
 
Type
Amount
Brazilian real
33,790

 
Euro
9,030

Brazilian real
80,286

 
U.S. dollar
24,430

Brazilian real
953

 
Mexican peso
5,472

Euro
82,573

 
U.S. dollar
97,985

Euro
7,463

 
Polish zloty
32,000

Euro
4,040

 
Japanese yen
526,400

Euro
60,758

 
Chinese renminbi
474,901

Euro
11,455

 
Australian dollar
17,200

Euro
2,281

 
British pound
2,000

Polish zloty
35,960

 
Euro
8,383

Japanese yen
40,395

 
U.S. dollar
362


The Company estimates the amount that will be reclassified from accumulated other comprehensive gain at September 30, 2017 into earnings over the next 12 months will be approximately $2.2 million. As of September 30, 2017, no amounts have been reclassified into earnings as a result of the discontinuance of cash flow hedges.

The following table presents the fair value of the Company’s derivative instruments under FASB authoritative guidance as of September 30, 2017 and December 31, 2016 (in thousands):

Derivatives Designated
Balance Sheet
Asset Derivatives Fair Value
as Hedges
Location
September 30, 2017
December 31, 2016
Corn options
Other current assets
$
2,876

$
4,235

Corn options
Other assets
106


Natural gas swaps
Other current assets
82


 
 
 
 
Total asset derivatives designated as hedges
$
3,064

$
4,235

 
 
 
 
Derivatives Not
Designated as
Hedges
 
 

 

Foreign currency contracts
Other current assets
$
1,153

$
8,939

Corn options and futures
Other current assets
1,167

151

Soybean meal options
Other current assets
64


 
 
 
 
Total asset derivatives not designated as hedges
$
2,384

$
9,090

 
 
 
 
Total asset derivatives
 
$
5,448

$
13,325



18



Derivatives Designated
Balance Sheet
Liability Derivatives Fair Value
as Hedges
Location
September 30, 2017
December 31, 2016
Natural gas swaps
Accrued expenses
$
4

$

 
 
 
 
Total liability derivatives designated as hedges
$
4

$

 
 
 
 
Derivatives Not
Designated as
Hedges
 
 

 

Foreign currency contracts
Accrued expenses
$
1,063

$
608

Corn options and futures
Accrued expenses
21

122

 
 
 
 
Total liability derivatives not designated as hedges
$
1,084

$
730

 
 
 
 
Total liability derivatives
$
1,088

$
730


The effect of the Company’s derivative instruments on the consolidated financial statements as of and for the three months ended September 30, 2017 and October 1, 2016 is as follows (in thousands):

 
 
 
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)
 
2017
2016
2017
2016
2017
2016
Corn options
$
2,740

$
2,060

$
1,352

$
861

$
1,655

$
323

Natural gas swaps
36




34


 
 
 
 
 
 
 
Total
$
2,776

$
2,060

$
1,352

$
861

$
1,689

$
323


(a)
Amount recognized in accumulated OCI (effective portion) is reported as accumulated other comprehensive income/(loss) of approximately $2.8 million and $2.1 million recorded net of taxes of approximately $(1.1) million and $(0.8) million as of September 30, 2017 and October 1, 2016, 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.

The effect of the Company’s derivative instruments on the consolidated financial statements as of and for the nine months ended September 30, 2017 and October 1, 2016 is as follows (in thousands):

 
 
 
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)
 
2017
2016
2017
2016
2017
2016
Corn options
$
1,918

$
5,255

$
3,750

$
3,204

$
350

$
537

Natural gas swaps
36




34


 
 
 
 
 
 
 
Total
$
1,954

$
5,255

$
3,750

$
3,204

$
384

$
537



19



(a)
Amount recognized in accumulated OCI (effective portion) is reported as accumulated other comprehensive income/(loss) of approximately $2.0 million and $5.3 million recorded net of taxes of approximately $(0.8) million and $(2.0) million as of September 30, 2017 and October 1, 2016, 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.

The table below summarizes the effect of derivatives not designated as hedges on the Company's consolidated statements of operations for the three and nine months months ended September 30, 2017 and October 1, 2016 (in thousands):

 
 
 
 
Loss or (Gain) Recognized in Income on Derivatives Not Designated as Hedges
 
 
 
 
Three Months Ended
Nine Months Ended
Derivatives not designated as hedging instruments
 
Location
 
September 30, 2017
October 1, 2016
September 30, 2017
October 1, 2016
 
 
 
 
 
 
 
 
Foreign Exchange
 
Foreign currency loss/(gain)
 
$
3,142

$
1,871

$
12,418

$
5,954

Foreign Exchange
 
Selling, general and administrative expense
 
(2,118
)
(786
)
(3,107
)
(7,565
)
Corn options and futures
 
Net sales
 
165

267

125

612

Corn options and futures
 
Cost of sales and operating expenses
 
(1,566
)
(997
)
(1,250
)
(1,610
)
Heating Oil swaps and options
 
Net sales
 
492

323

492

476

Soybean Meal
 
Net sales
 
(131
)

(412
)
7

Soybean Oil
 
Net sales
 


45


Total
 
 
 
$
(16
)
$
678

$
8,311

$
(2,126
)

At September 30, 2017, the Company had forward purchase agreements in place for purchases of approximately $58.6 million of natural gas and diesel fuel.  These forward purchase agreements have no net settlement provisions and the Company intends to take physical delivery of the underlying product.  Accordingly, the forward purchase agreements are not subject to the requirements of fair value accounting because they qualify and the Company has elected to account for these as normal purchases as defined in the FASB authoritative guidance.

(14)    Fair Value Measurements

FASB authoritative guidance defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.  The following table presents the Company’s financial instruments that are measured at fair value on a recurring and nonrecurring basis as of September 30, 2017 and are categorized using the fair value hierarchy under FASB authoritative guidance.  The fair value hierarchy has three levels based on the reliability of the inputs used to determine the fair value. 


20



 
 
Fair Value Measurements at September 30, 2017 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
$
5,448

$

$
5,448

$

Total Assets
$
5,448

$

$
5,448

$

 
 
 
 
 
Liabilities:
 
 
 
 
Derivative instruments
$
1,088

$

$
1,088

$

5.375% Senior notes
517,500


517,500


4.75% Senior notes
637,213


637,213


Term loan A
108,323


108,323


Term loan B
544,541


544,541


Total Liabilities
$
1,808,665

$

$
1,808,665

$


 
 
Fair Value Measurements at December 31, 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
$
13,325

$

$
13,325

$

Total Assets
$
13,325

$

$
13,325

$

 
 
 
 
 
Liabilities:
 
 
 
 
Derivative instruments
$
730

$

$
730

$

5.375% Senior notes
520,300


520,300


4.75% Senior notes
575,111


575,111


Term loan A
120,403


120,403


Term loan B
593,347


593,347


Revolver debt
5,201


5,201


Total Liabilities
$
1,815,092

$

$
1,815,092

$


Derivative assets and liabilities consist of the Company’s soybean meal contracts, natural gas contracts, corn option and future contracts and foreign currency contracts, which represents the difference between observable market rates of commonly quoted intervals for similar assets and liabilities in active markets and the fixed swap rate considering the instruments term, notional amount and credit risk.  See Note 13 (Derivatives) for breakdown by instrument type.

The carrying amount of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximates fair value due to the short maturity of these instruments and as such have been excluded from the table above. The carrying amount for the Company's other debt is not deemed to be significantly different than the fair value and all other instruments have been recorded at fair value. 

The fair value of the senior notes, term loan A, term loan B and revolver debt is based on market quotation from third-party banks.

(15)
Contingencies 

The Company is a party to various lawsuits, claims and loss contingencies arising in the ordinary course of its business, including insured worker's compensation, auto, and general liability claims, assertions by certain regulatory and governmental agencies related to permitting requirements and/or air, wastewater and storm water discharges from the Company’s processing facilities, litigation involving tort, contract, statutory, labor, employment, and other claims, and tax matters.


21



The Company’s workers compensation, auto and general liability policies contain significant deductibles or self-insured retentions.  The Company estimates and accrues its expected ultimate claim costs related to accidents occurring during each fiscal year under these insurance policies and carries this accrual as a reserve until these claims are paid by the Company.

As a result of the matters discussed above, the Company has established loss reserves for insurance, environmental, litigation and tax contingencies. At September 30, 2017 and December 31, 2016, the reserves for insurance, environmental, litigation and tax contingencies reflected on the balance sheet in accrued expenses and other non-current liabilities were approximately $54.9 million and $51.9 million, respectively.  The Company has insurance recovery receivables of approximately $15.9 million as of September 30, 2017 and December 31, 2016, related to the insurance contingencies. The Company's management believes these reserves for contingencies are reasonable and sufficient based upon present governmental regulations and information currently available to management; however, there can be no assurance that final costs related to these contingencies will not exceed current estimates. The Company believes that the likelihood is remote that any additional liability from the lawsuits and claims that may not be covered by insurance would have a material effect on the Company's financial position, results of operations or cash flows.

Lower Passaic River Area. In December 2009, the Company, along with numerous other entities, received notice from the United States Environmental Protection Agency (“EPA”) that the Company (as successor-in-interest to Standard Tallow Company) is considered a potentially responsible party (a “PRP”) with respect to alleged contamination in the lower Passaic River area which is part of the Diamond Alkali Superfund Site located in Newark, New Jersey. The Company’s designation as a PRP is based upon the operation of a former plant site located in Newark, New Jersey by Standard Tallow Company, an entity that the Company acquired in 1996. In the letter, EPA requested that the Company join a group of other parties in funding a remedial investigation and feasibility study at the site. As of the date of this report, the Company has not agreed to participate in the funding group. In March 2016, the Company received another letter from EPA notifying the Company that it had issued a Record of Decision selecting a remedy for the lower 8.3 miles of the lower Passaic River area at an estimated cost of $1.38 billion. The EPA letter makes no demand on the Company and lays out a framework for remedial design/remedial action implementation in which the EPA will first seek funding from major PRPs. The letter indicates that the EPA has sent the letter to over 100 parties, which include large chemical and refining companies, manufacturing companies, foundries, plastic companies, pharmaceutical companies and food and consumer product companies. The Company's ultimate liability, if any, for investigatory costs, remedial costs and/or natural resource damages in connection with the lower Passaic River area cannot be determined at this time; however, as of the date of this report, the Company has found no evidence that the former Standard Tallow Company plant site contributed any of the primary contaminants of concern to the Passaic River and, therefore, there is nothing that leads the Company to believe that this matter will have a material effect on the Company's financial position, results of operations or cash flows.

Fresno Facility Permit Issue. The Company has been named as a defendant and a real party in interest in a lawsuit filed on April 9, 2012 in the Superior Court of the State of California, Fresno County, styled Concerned Citizens of West Fresno vs. Darling International Inc. The complaint, as subsequently amended, alleges that the Company's Fresno facility is operating without a proper use permit and seeks, among other things, injunctive relief. The complaint had at one time also alleged that the Company's Fresno facility constitutes a continuing private and public nuisance, but the plaintiff has since amended the complaint to drop these allegations. The City of Fresno was also named as a defendant in the original complaint but has since had a judgment entered in its favor and is no longer a defendant in the lawsuit; however, in December 2013 the City of Fresno filed a motion to intervene as a plaintiff in this matter. The Superior Court heard the motion on February 4, 2014, and entered an order on February 18, 2014 denying the motion. Rendering operations have been conducted on the site since 1955, and the Company believes that it possesses all of the required federal, state and local permits to continue to operate the facility in the manner currently conducted and that its operations do not constitute a private or public nuisance. Accordingly, the Company intends to defend itself vigorously in this matter. Discovery has begun and this matter was scheduled for trial in July 2014; however, the parties have agreed to stay the litigation while they participate in a mediation process, which remains ongoing. In January 2017, the Company entered into a non-binding letter of intent with the City of Fresno pursuant to which the City and the Company will work toward the execution of a definitive agreement to relocate the facility to a different location in Fresno. Whether an agreement to relocate the facility ultimately gets executed is subject to the Company’s receipt of certain incentives and an agreement by the Concerned Citizens of West Fresno to settle and dismiss the aforementioned litigation. While management cannot predict the ultimate outcome of this matter, management does not believe the outcome will have a material effect on the Company's financial condition, results of operations or cash flows.


22



(16)
Business Segments

The Company sells its products domestically and internationally and operates within three industry segments: Feed Ingredients, Food Ingredients and Fuel Ingredients. The measure of segment profit (loss) includes all revenues, operating expenses (excluding certain amortization of intangibles), and selling, general and administrative expenses incurred at all operating locations and excludes general corporate expenses.

Included in corporate activities are general corporate expenses and the amortization of certain intangibles. Assets of corporate activities include cash, unallocated prepaid expenses, deferred tax assets, prepaid pension, and miscellaneous other assets.

Feed Ingredients
Feed Ingredients consists principally of (i) the Company's U.S. ingredients business, including the Company's fats and proteins, used cooking oil, trap grease and food residuals collection businesses, the Rothsay ingredients business, and the ingredients and specialty products businesses conducted by Darling Ingredients International under the Sonac name (proteins, fats, and plasma products) and (ii) the Company's bakery residuals business. Feed Ingredients operations process animal by-products and used cooking oil into fats, protein and hides.

Food Ingredients
Food Ingredients consists principally of (i) the gelatin and collagen hydrolysates business conducted by Darling Ingredients International under the Rousselot name, (ii) the natural casings and meat-by-products business conducted by Darling Ingredients International under the CTH name and (iii) certain specialty products businesses conducted by Darling Ingredients International under the Sonac name.

Fuel Ingredients
The Company's Fuel Ingredients segment consists of (i) the Company's biofuel business conducted under the Dar Pro® and Rothsay names (ii) the bioenergy business conducted by Darling Ingredients International under the Ecoson and Rendac names and (iii) the Company's investment in the DGD Joint Venture.

Business Segments (in thousands):

 
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Three Months Ended September 30, 2017
 
 
 
 
 
Net Sales
$
575,543

$
300,282

$
61,856

$

$
937,681

Cost of sales and operating expenses
449,608

240,160

54,260


744,028

Gross Margin
125,935

60,122

7,596


193,653

 
 
 
 
 
 
Selling, general and administrative expense
45,471

25,633

(461
)
12,498

83,141

Depreciation and amortization
46,860

19,506

7,912

2,924

77,202

Segment operating income/(loss)
33,604

14,983

145

(15,422
)
33,310

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
523


7,180


7,703

Segment income/(loss)
34,127

14,983

7,325

(15,422
)
41,013

 
 
 
 
 
 
Total other expense
 
 
 
 
(26,033
)
Income before income taxes
 
 
 
 
$
14,980



23



 
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Three Months Ended October 1, 2016
 
 
 
 
 
Net Sales
$
531,413

$
261,997

$
60,446

$

$
853,856

Cost of sales and operating expenses
413,602

211,318

46,247


671,167

Gross Margin
117,811

50,679

14,199


182,689

 
 
 
 
 
 
Selling, general and administrative expense
38,943

25,352

1,332

10,881

76,508

Depreciation and amortization
43,614

17,383

6,896

2,760

70,653

Segment operating income/(loss)
35,254

7,944

5,971

(13,641
)
35,528

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
(36
)

18,174


18,138

Segment income/(loss)
35,218

7,944

24,145

(13,641
)
53,666

 
 
 
 
 
 
Total other expense
 
 
 
 
(25,520
)
Income before income taxes
 
 
 
 
$
28,146


 
 
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Nine Months Ended September 30, 2017
 
 
 
 
 
Net Sales
$
1,677,286

$
847,897

$
188,918

$

$
2,714,101

Cost of sales and operating expenses
1,304,454

674,991

154,974


2,134,419

Gross Margin
372,832

172,906

33,944


579,682

 
 
 
 
 
 
Selling, general and administrative expense
134,444

77,480

5,732

38,933

256,589

Depreciation and amortization
134,933

55,291

22,472

8,610

221,306

Segment operating income/(loss)
103,455

40,135

5,740

(47,543
)
101,787

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
763


15,906


16,669

Segment income/(loss)
104,218

40,135

21,646

(47,543
)
118,456

 
 
 
 
 
 
Total other expense
 
 
 
 
(76,190
)
Income before income taxes
 
 
 
 
$
42,266

 
 
 
 
 
 
Segment assets at September 30, 2017
$
2,599,196

$
1,497,310

$
682,868

$
155,148

$
4,934,522

 
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Nine Months Ended October 1, 2016
 
 
 
 
 
Net Sales
$
1,550,539

$
782,014

$
178,285

$

$
2,510,838

Cost of sales and operating expenses
1,202,404

611,151

133,620


1,947,175

Gross Margin
348,135

170,863

44,665


563,663

 
 
 
 
 
 
Selling, general and administrative expense
127,513

69,566

4,986

32,070

234,135

Acquisition and integration costs



401

401

Depreciation and amortization
130,110

51,823

20,999

9,508

212,440

Segment operating income/(loss)
90,512

49,474

18,680

(41,979
)
116,687

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
290


37,343


37,633

Segment income/(loss)
90,802

49,474

56,023

(41,979
)
154,320

 
 
 
 
 
 
Total other expense
 
 
 
 
(79,674
)
Income before income taxes
 
 
 
 
$
74,646

 
 
 
 
 
 
Segment assets at December 31, 2016
$
2,464,509

$
1,414,409

$
657,637

$
161,462

$
4,698,017



24



(17)
Related Party Transactions

Raw Material Agreement

The Company entered into a Raw Material Agreement with the DGD Joint Venture in May 2011 pursuant to which the Company will offer to supply certain animal fats and used cooking oil at market prices, up to the DGD Joint Venture's full operational requirement of feedstock, but the DGD Joint Venture is not obligated to purchase the raw material offered by the Company. Additionally, the Company may offer other feedstocks to the DGD Joint Venture, such as inedible corn oil, purchased on a resale basis. For the three months ended September 30, 2017 and October 1, 2016, the Company has recorded sales to the DGD Joint Venture of approximately $44.5 million and $42.4 million, respectively. For the nine months ended July 1, 2017 and July 2, 2016, the Company has recorded sales to the DGD Joint Venture of approximately $122.6 million and $109.0 million, respectively. At September 30, 2017 and December 31, 2016, the Company has $6.9 million and $6.3 million in outstanding receivables due from the DGD Joint Venture, respectively. In addition, the Company has eliminated approximately $6.1 million of additional sales for the three months ended September 30, 2017 to defer the Company's portion of profit of approximately $1.1 million on those sales relating to inventory assets remaining on the DGD Joint Venture's balance sheet at September 30, 2017.

Revolving Loan Agreement

On February 23, 2015, Darling through its wholly owned subsidiary Darling Green Energy LLC, (“Darling Green”) and a third party Diamond Alternative Energy, LLC (“Diamond Alternative” and together with Darling Green, the “DGD Lenders”) entered into a revolving loan agreement (the “DGD Loan Agreement”) with the DGD Joint Venture Opco. The DGD Lenders have committed to making loans available to Opco in the total amount of $10.0 million with each lender committed to $5.0 million of the total commitment. Any borrowings by Opco under the DGD Loan Agreement are at the applicable annum rate equal to the sum of (a) the LIBO Rate (meaning Reuters BBA Libor Rates Page 3750) on such day plus (b) 2.50%. The DGD Loan Agreement matures on December 31, 2017, unless extended by agreement of the parties. As of September 30, 2017, no amounts are owed to Darling Green under the DGD Loan Agreement.

(18)    New Accounting Pronouncements

In August 2017, the FASB issued ASU No. 2017-12, Targeted Improvement to Accounting for Hedging Activities. This ASU amends Topic 815, Derivatives and Hedging, which is intended to more closely align hedge accounting with companies' risk management strategies and simplify the application of hedge accounting. The guidance includes certain targeted improvements to ease the operational burden of applying hedge accounting. The ASU is effective for fiscal years beginning after December 15, 2018 and for interim periods therein with early adoption permitted. The Company will be required to apply the guidance on a cumulative-effect basis with adjustment to retained earnings as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of this standard.

In March 2017, the FASB issued ASU No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. This ASU amends Topic 715, Compensation - Retirement Benefits, which requires that an employer report the service cost component of net benefit costs to be disaggregated from all other components and reported in the same line item or items as other compensation costs. The other components of net benefit cost are required to be presented in the income statement separately from the service cost. The ASU is effective for fiscal years beginning after December 15, 2017 and for interim periods therein. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-04 Simplifying the Test for Goodwill Impairment. This ASU amends Topic 350, Intangibles-Goodwill and Other, which will simplify the goodwill impairment calculation by eliminating Step 2 from the current goodwill impairment test. Under the new guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. The ASU eliminates existing guidance that requires an entity to determine goodwill impairment by calculating the implied fair value of goodwill by hypothetically assigning the fair value of a reporting unit to all of the assets and liabilities as if that reporting unit had been acquired in a business combination. This ASU is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.


25



In January 2017, the FASB issued ASU No. 2017-01, Clarifying the Definition of a Business. This ASU amends Topic 805, Business Combinations, which narrows the existing definition of a business and provides a framework for evaluating whether a transaction should be accounted for as an acquisition (or disposal) of assets or a business. This ASU requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets; if so, the set of transferred assets and activities (collectively, the set) is not a business. In order to be considered a business, the set would need to include an input and a substantive process that together significantly contribute to the ability to create outputs. This ASU is effective for fiscal year beginning after December 15, 2017 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash. This ASU amends Topic 230, Statement of Cash Flows, which includes new guidance on the classification and presentation of restricted cash in the statement of cash flows in order to eliminate the discrepancies that currently exist in how companies present these changes. This ASU requires restricted cash to be included with cash and cash equivalents when explaining the changes in cash in the statement of cash flows. This ASU is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In August 2016, the FASB issued ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments. This ASU amends Topic 230, Statement of Cash Flows, which is intended to reduce the existing diversity in practice for classifying various types of cash flows including debt extinguishment costs, zero-coupon debt, contingent consideration related to business combinations, insurance proceeds, equity method distributions and beneficial interest in securitizations. This ASU is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). Under the new ASU, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) a lease liability, which is a lessee‘s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance lessor accounting is largely unchanged. The new lease guidance simplified the accounting for sale and leaseback transactions primarily because lessees must recognize lease assets and lease liabilities. Lessees (for capital and operating leases) and lessors (for sales-type, direct financing, and operating leases) must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. This ASU is effective for public companies for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company is assessing the impact of this new standard, specifically on its consolidated balance sheets, and does not expect adoption to significantly change the recognition, measurement or presentation of lease expense within the consolidated statements of operations or cash flows.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which will supersede nearly all existing revenue recognition guidance under GAAP. The new ASU introduces a new five-step revenue recognition model in which an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this ASU requires disclosures sufficient to enable the users to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers, including qualitative and quantitative disclosures about contracts with customers, significant judgments and changes in judgments, and assets recognized from the costs to obtain or fulfill a contract. In July 2015, the FASB deferred the elective date of the standard by one year. This ASU allows for either full retrospective or modified retrospective adoption and will become effective for the Company for the fiscal years beginning after December 15, 2017. The Company has completed its assessment of this ASU to identify any potential changes in the amount and timing of revenue recognition for its current contracts and the expected impact on the Company's business processes, systems and controls. Based on this assessment, the Company has elected to adopt this standard on a modified retrospective basis beginning in fiscal 2018. The adoption will not change the timing of revenues as the Company's revenues have been determined to be recognized at a point in time and not over time. The Company has elected not to capitalize contract fulfillment costs as the recovery of such costs are for a period of less than one year's time and are not material to the Company. Additionally, the Company has elected to treat shipping and handling as fulfillment costs and to report sales taxes net, which will result in a reduction of revenue and a reduction of cost of sales for fiscal 2016 of approximately $155.1 million and expects the reduction of revenue and

26



cost of sales in fiscal 2017 to be similar to fiscal 2016 with no impact on overall earnings. The Company is currently reviewing the expanded incremental disclosures and the disaggregation of revenues disclosures as required under ASU No. 2014-09.

(19)     Guarantor Financial Information

The Company's 5.375% Notes and 4.75% Notes (see Note 8) 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 consolidated 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 September 30, 2017 and December 31, 2016, and the condensed consolidated statements of operations, the condensed consolidated statements of comprehensive income/(loss) and the condensed consolidated statements of cash flows for the three and nine months months ended September 30, 2017 and October 1, 2016. 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 Consolidated Balance Sheet
As of September 30, 2017
(in thousands)
 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
ASSETS
 
 
 
 
 
Cash and cash equivalents
$
1,258

$
2,694

$
106,194

$

$
110,146

Restricted cash
103


179


282

Accounts receivable
35,722

242,553

386,776

(250,104
)
414,947

Inventories
17,755

90,993

266,350


375,098

Income taxes refundable
1,914


3,456


5,370

Prepaid expenses
14,201

3,147

21,924


39,272

Other current assets
5,564

1,280

15,128

(4,871
)
17,101

Total current assets
76,517

340,667

800,007

(254,975
)
962,216

Investment in subsidiaries
4,387,119

1,152,677

849,848

(6,389,644
)

Property, plant and equipment, net
265,365

506,393

850,109


1,621,867

Intangible assets, net
18,068

267,541

412,299


697,908

Goodwill
21,860

551,837

724,569


1,298,266

Investment in unconsolidated subsidiaries
4,936


285,092


290,028

Other assets
32,574

329,178

185,603

(500,337
)
47,018

Deferred taxes


17,219


17,219

 
$
4,806,439

$
3,148,293

$
4,124,746

$
(7,144,956
)
$
4,934,522

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 

 
 
 

Current portion of long-term debt
$
116

$

$
22,970

$
(4,871
)
$
18,215

Accounts payable
253,921

31,824

163,082

(235,235
)
213,592

Income taxes payable
5,853

373

15,748


21,974

Accrued expenses
87,159

28,478

191,715

(14,869
)
292,483

Total current liabilities
347,049

60,675

393,515

(254,975
)
546,264

Long-term debt, net of current portion
1,068,926


1,165,587

(500,337
)
1,734,176

Other noncurrent liabilities
58,400


37,954


96,354

Deferred income taxes
136,430


216,611


353,041

 Total liabilities
1,610,805

60,675

1,813,667

(755,312
)
2,729,835

Total stockholders’ equity
3,195,634

3,087,618

2,311,079

(6,389,644
)
2,204,687

 
$
4,806,439

$
3,148,293

$
4,124,746

$
(7,144,956
)
$
4,934,522


27




Condensed Consolidated Balance Sheet
As of December 31, 2016
(in thousands)

 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
ASSETS
 
 
 
 
 
Cash and cash equivalents
$
1,470

$
5,754

$
107,340

$

$
114,564

Restricted cash
103


190


293

Accounts receivable
39,209

97,220

339,251

(87,283
)
388,397

Inventories
16,573

85,890

228,352


330,815

Income taxes refundable
3,566


3,913


7,479

Prepaid expenses
11,152

2,769

16,063


29,984

Other current assets
5,859

3,165

19,221

(6,475
)
21,770

Total current assets
77,932

194,798

714,330

(93,758
)
893,302

Investment in subsidiaries
4,296,200

1,154,398

909,263

(6,359,861
)

Property, plant and equipment, net
233,456

497,312

784,807


1,515,575

Intangible assets, net
13,746

291,724

406,457


711,927

Goodwill
21,860

549,960

654,073


1,225,893

Investment in unconsolidated subsidiary
1,438


291,279


292,717

Other assets
36,063

396,222

160,505

(549,177
)
43,613

Deferred income taxes


14,990


14,990

 
$
4,680,695

$
3,084,414

$
3,935,704

$
(7,002,796
)
$
4,698,017

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 

 
 
 

Current portion of long-term debt
$
4,220

$

$
25,502

$
(6,475
)
$
23,247

Accounts payable
116,075

18,142

130,718

(84,040
)
180,895

Income taxes payable
(383
)
373

4,923


4,913

Accrued expenses
86,581

33,834

125,624

(3,243
)
242,796

Total current liabilities
206,493

52,349

286,767

(93,758
)
451,851

Long-term debt, net of current portion
1,109,523


1,167,349

(549,176
)
1,727,696

Other noncurrent liabilities
63,072


33,042


96,114

Deferred income taxes
140,543


205,591


346,134

 Total liabilities
1,519,631

52,349

1,692,749

(642,934
)
2,621,795

 Total stockholders’ equity
3,161,064

3,032,065

2,242,955

(6,359,862
)
2,076,222

 
$
4,680,695

$
3,084,414

$
3,935,704

$
(7,002,796
)
$
4,698,017





28



Condensed Consolidated Statements of Operations
For the three months ended September 30, 2017
(in thousands)

 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
Net sales
$
135,001

$
378,088

$
489,003

$
(64,411
)
$
937,681

Cost and expenses:
 
 
 
 
 
Cost of sales and operating expenses
103,591

315,847

389,001

(64,411
)
744,028

Selling, general and administrative expenses
37,154

14,031

31,956


83,141

Depreciation and amortization
10,485

26,949

39,768


77,202

Total costs and expenses
151,230

356,827

460,725

(64,411
)
904,371

Operating income/(loss)
(16,229
)
21,261

28,278


33,310

 
 

 

 
 
 

Interest expense
(14,076
)
4,009

(12,464
)

(22,531
)
Foreign currency gains/(losses)
(32
)
320

(2,343
)

(2,055
)
Other income/(expense), net
(4,305
)
1,555

1,303


(1,447
)
Equity in net income/(loss) of unconsolidated subsidiaries
(487
)

8,190


7,703

Earnings in investments in subsidiaries
27,810



(27,810
)

Income/(loss) before taxes
(7,319
)
27,145

22,964

(27,810
)
14,980

Income taxes (benefit)
(15,080
)
11,782

9,594


6,296

Net income attributable to noncontrolling interests


(923
)

(923
)
Net income/(loss) attributable to Darling
$
7,761

$
15,363

$
12,447

$
(27,810
)
$
7,761





Condensed Consolidated Statements of Operations
For the nine months ended September 30, 2017
(in thousands)

 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
Net sales
$
407,054

$
1,098,112

$
1,389,974

$
(181,039
)
$
2,714,101

Cost and expenses:
 
 
 
 
 
Cost of sales and operating expenses
321,231

899,129

1,095,098

(181,039
)
2,134,419

Selling, general and administrative expenses
112,921

41,559

102,109


256,589

Depreciation and amortization
30,750

78,261

112,295


221,306

Total costs and expenses
464,902

1,018,949

1,309,502

(181,039
)
2,612,314

Operating income/(loss)
(57,848
)
79,163

80,472


101,787

 
 

 

 
 
 

Interest expense
(41,909
)
12,000

(36,748
)

(66,657
)
Foreign currency gains/(losses)
(216
)
500

(4,714
)

(4,430
)
Other income/(expense), net
(10,643
)
(3
)
5,543


(5,103
)
Equity in net income/(loss) of unconsolidated subsidiaries
(1,253
)

17,922


16,669

Earnings in investments in subsidiaries
92,641



(92,641
)

Income/(loss) before taxes
(19,228
)
91,660

62,475

(92,641
)
42,266

Income taxes (benefit)
(41,967
)
34,386

23,437


15,856

Net income attributable to noncontrolling interests


(3,671
)

(3,671
)
Net income/(loss) attributable to Darling
$
22,739

$
57,274

$
35,367

$
(92,641
)
$
22,739



29



Condensed Consolidated 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 income/(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
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 Consolidated 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 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 income/(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




30






Condensed Consolidated Statements of Comprehensive Income/(Loss)
For the three months ended September 30, 2017
(in thousands)

 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
Net income/(loss)
$
8,684

$
15,363

$
12,447

$
(27,810
)
$
8,684

Other comprehensive income/(loss), net of tax:
 
 
 
 
 
Foreign currency translation


46,211


46,211

Pension adjustments
641


118


759

Natural gas swap derivative adjustments
22




22

Corn option derivative adjustments
850




850

Total other comprehensive income/(loss), net of tax
1,513


46,329


47,842

Total comprehensive income/(loss)
10,197

15,363

58,776

(27,810
)
56,526

Total comprehensive loss attributable to noncontrolling interest


109


109

Total comprehensive income/(loss) attributable to Darling
$
10,197

$
15,363

$
58,667

$
(27,810
)
$
56,417






Condensed Consolidated Statements of Comprehensive Income/(Loss)
For the nine months ended September 30, 2017
(in thousands)


 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
Net income/(loss)
$
26,410

$
57,274

$
35,367

$
(92,641
)
$
26,410

Other comprehensive income/ (loss), net of tax:
 
 
 
 
 
Foreign currency translation


111,002


111,002

Pension adjustments
1,923


355


2,278

Natural gas swap derivative adjustments
22




22

Corn option derivative adjustments
(1,121
)



(1,121
)
Total other comprehensive income, net of tax
824


111,357


112,181

Total comprehensive income/(loss)
27,234

57,274

146,724

(92,641
)
138,591

Total comprehensive loss attributable to noncontrolling interest


(62
)

(62
)
Total comprehensive income/(loss) attributable to Darling
$
27,234

$
57,274

$
146,786

$
(92,641
)
$
138,653


31







Condensed Consolidated 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 Consolidated 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



32




Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 2017
(in thousands)

 
Parent
Guarantors
Non-guarantors
Eliminations
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net income/(loss)
$
26,410

$
57,274

$
35,367

$
(92,641
)
$
26,410

Earnings in investments in subsidiaries
(92,641
)


92,641


Other operating cash flows
188,304

(59,113
)
113,181


242,372

Net cash provided by operating activities
122,073

(1,839
)
148,548


268,782

 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
Capital expenditures
(63,746
)
(57,388
)
(75,312
)

(196,446
)
Acquisitions

(12,144
)


(12,144
)
Investment in subsidiaries and affiliates
(4,750
)



(4,750
)
Note receivable from affiliates

67,000

(67,000
)


Gross proceeds from sale of property, plant and equipment and other assets
2,309

1,311

1,333


4,953

Proceeds from insurance settlements


3,301


3,301

Payments related to routes and other intangibles
(5,635
)



(5,635
)
Net cash used in investing activities
(71,822
)
(1,221
)
(137,678
)

(210,721
)
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
Proceeds for long-term debt


24,069


24,069

Payments on long-term debt
(47,182
)

(47,068
)

(94,250
)
Borrowings from revolving facilities
142,000




142,000

Payments on revolving facilities
(142,000
)

(5,327
)

(147,327
)
Net cash overdraft financing


2,590


2,590

Deferred loan costs
(1,177
)



(1,177
)
Issuances of common stock
22




22

Minimum withholding taxes paid on stock awards
(2,126
)

(14
)

(2,140
)
    Acquisition of noncontrolling interest


(429
)

(429
)
    Distributions to noncontrolling interests


(2,513
)

(2,513
)
Net cash used in financing activities
(50,463
)

(28,692
)

(79,155
)
 
 
 
 
 
 
Effect of exchange rate changes on cash


16,676


16,676

 
 
 
 
 
 
Net increase/(decrease) in cash and cash equivalents
(212
)
(3,060
)
(1,146
)

(4,418
)
Cash and cash equivalents at beginning of year
1,470

5,754

107,340


114,564

Cash and cash equivalents at end of year
$
1,258

$
2,694

$
106,194

$

$
110,146



33




Condensed Consolidated 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 credit facility
83,000




83,000

Payments on revolving credit facility
(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 noncontolling 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



34



Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following Management's Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including those set forth below under the heading “Forward Looking Statements” and elsewhere in this report, and under the heading “Risk Factors” in Part I, Item 1A in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016, filed with the SEC on February 28, 2017 and in the Company's other public filings with the SEC.

The following discussion should be read in conjunction with the unaudited consolidated financial statements and related notes thereto contained in this report.

Overview

The Company is a global developer and producer of sustainable natural ingredients from edible and inedible bio-nutrients, creating a wide range of ingredients and customized specialty solutions for customers in the pharmaceutical, food, pet food, feed, industrial, fuel, bioenergy and fertilizer industries. With operations on five continents, the Company collects and transforms all aspects of animal by-product streams into useable and specialty ingredients, such as gelatin, edible fats, feed-grade fats, animal proteins and meals, plasma, pet food ingredients, organic fertilizers, yellow grease, fuel feedstocks, green energy, natural casings and hides. The Company also recovers and converts used cooking oil and commercial bakery residuals into valuable feed and fuel ingredients.  In addition, the Company provides grease trap services to food service establishments, environmental services to food processors and sells restaurant cooking oil delivery and collection equipment. The Company sells its products domestically and internationally and operates within three industry segments: Feed Ingredients, Food Ingredients and Fuel Ingredients.

The Feed Ingredients operating segment includes the Company's global activities related to (i) the collection and processing of beef, poultry, fish and pork animal by-products in North America and Europe into non-food grade oils and protein meals; (ii) the collection and processing of bakery residuals in North America into Cookie Meal®, which is predominantly used in poultry and swine rations; (iii) the collection and processing of used cooking oil in North America into non-food grade fats, as well as the production and sale of cooking oil collection systems; (iv) the collection and processing of porcine and bovine blood in China, Europe, North America and Australia into blood plasma powder and hemoglobin; (v) the processing of cattle hides and hog skins in North America and cattle hides in Europe; (vi) the production of organic fertilizers using protein produced from the Company’s animal by-products processing activities in North America and Europe; and (vii) the provision of grease trap services to food service establishments and environmental services to food processors in North America. Non-food grade oils and fats produced and marketed by the Company are principally sold to third parties to be used as ingredients in animal feed and pet food, as an ingredient for the production of biodiesel and renewable diesel, or to the oleo-chemical industry to be used as an ingredient in a wide variety of industrial applications. Protein meals, blood plasma powder and hemoglobin produced and marketed by the Company are sold to third parties to be used as ingredients in animal feed, pet food and aquaculture.

The Food Ingredients operating segment includes the Company's global activities related to (i) the purchase and processing of beef and pork bone chips, beef hides, pig skins, and fish skins into gelatin and hydrolyzed collagen in Europe, China, South America and North America; (ii) the collection and processing of porcine and bovine intestines into natural casings in Europe, China and North America; (iii) the extraction and processing of porcine mucosa into crude heparin in Europe; (iv) the collection and refining of animal fat into food grade fat in Europe; and (v) the processing of bones to bone chips for the gelatin industry and bone ash. Gelatins produced and marketed by the Company are sold to third parties to be used as ingredients in the pharmaceutical, nutraceutical, food, and technical (i.e., photographic) industries. Natural casings produced and marketed by the Company are sold to third parties to be used as an ingredient in the production of sausages and other similar food products.

The Fuel Ingredients operating segment includes the Company's global activities related to (i) the conversion of animal fats and recycled greases into biodiesel in North America; (ii) the conversion of organic sludge and food waste into biogas in Europe; (iii) the collection and conversion of fallen stock and certain animal by-products pursuant to applicable E.U. regulations into low-grade energy sources to be used in industrial applications; (iv) the processing of manure into natural bio-phosphate in Europe; and (v) the Company’s share of the results of its equity investment in Diamond Green Diesel Holdings LLC, a joint venture with Valero Energy Corporation (the “DGD Joint Venture”), to convert animal fats, recycled greases, used cooking oil, inedible corn oil, soybean oil, or other feedstocks that become economically and commercially viable into

35



renewable diesel as described in Note 7 to the Company's Consolidated Financial Statement for the period ended September 30, 2017 included herein.

Corporate activities principally includes unallocated corporate overhead expenses, acquisition-related expenses, interest expense net of interest income, and other non-operating income and expenses.

Business and Regulatory Developments

Various strains of highly pathogenic avian influenza (or “Bird Flu”) continue to be reported in wild fowl and commercial poultry flocks across Europe, the Middle East, parts of Asia and in North America. New confirmed outbreaks of Bird Flu have been confirmed in commercial poultry flocks in Asia, Africa and Italy since August 1, 2017 but not in North America or other parts of Europe. On May 2, 2017, the first new cases of porcine epidemic diarrhea virus (“PEDV”) since September 2016 were reported on hog farms in Manitoba, Canada. The disease had spread to 89 commercial hog operations by October 12, 2017. On July 18, 2017, an eleven-year-old cow on an Alabama farm was confirmed positive with atypical bovine spongiform encephalopathy, which is commonly referred to as “mad cow” disease (“BSE”). This was the first such case since 2012 and the fifth case of BSE reported in the U.S. The last four cases were all the atypical form. Confirmation of atypical BSE will not affect the “negligible BSE risk” status of a country because the World Organization for Animal Health (“OIE”) recognizes that atypical BSE can occur spontaneously in older cattle. For a more detailed discussion of these and other factors that can impact the Company’s business and results of operations, see the Risk Factors discussion in Item 1A of Part I of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

Operating Performance Indicators

The Company is exposed to certain risks associated with a business that is influenced by agricultural-based commodities. These risks are further described in Item 1A of Part I, “Risk Factors” included in the Company’s Form 10-K for the fiscal year ended December 31, 2016.

The Company’s Feed Ingredients segment animal by-products, bakery residuals, used cooking oil recovery, and blood operations are each influenced by prices for agricultural-based alternative ingredients such as corn, soybean oil, soybean meal, and palm oil. In these operations, the costs of the Company's raw materials change with, or in certain cases are indexed to, the selling price or the anticipated selling price of the finished goods produced from the acquired raw materials and/or in some cases, the price spread between various types of finished products. The Company believes that this methodology of procuring raw materials generally establishes a relatively stable gross margin upon the acquisition of the raw material. Although the costs of raw materials for the Feed Ingredients segment are generally based upon actual or anticipated finished goods selling prices, rapid and material changes in finished goods prices, including competing agricultural-based alternative ingredients, generally have an immediate and often times, material impact on the Company’s gross margin and profitability resulting from the brief lapse of time between the procurement of the raw materials and the sale of the finished goods. In addition, the amount of raw material volume acquired, which has a direct impact on the amount of finished goods produced, can also have a material effect on the gross margin reported, as the Company has a substantial amount of fixed operating costs.

The Company’s Food Ingredients segment gelatin and natural casings products are influenced by other competing ingredients including plant-based and synthetic hydrocolloids and artificial casings. In the gelatin operation, in particular, the cost of the Company's animal-based raw material moves in relationship to the selling price of the finished goods. The processing time for the Food Ingredients segment gelatin and casings is generally 30 to 60 days, which is substantially longer than the Company's Feed Ingredients segment animal by-products operations. Consequently, the Company’s gross margin and profitability in this segment can be influenced by the movement of finished goods prices from the time the raw materials were procured until the finished goods are sold.

The Company’s Fuel Ingredients segment converts fats into renewable diesel, organic sludge and food waste into biogas, and fallen stock into low-grade energy sources. The Company's gross margin and profitability in this segment are impacted by world energy prices for oil, electricity and natural gas.

The reporting currency for the Company's financial statements is the U.S. dollar. The Company operates in over 15 countries and therefore, certain of the Company's assets, liabilities, revenues and expenses are denominated in functional currencies other than the U.S. dollar, primarily in the euro, Brazilian real, Chinese renminbi, Canadian dollar, Argentine peso, Japanese yen and Polish zloty. To prepare the Company's consolidated financial statements, assets, liabilities, revenues, and expenses must be translated into U.S. dollars at the applicable exchange rate. As a result, increases or decreases in the value of the U.S. dollar against these other currencies will affect the amount of these items recorded in the Company's consolidated

36



financial statements, even if their value has not changed in the functional currency. This could have a significant impact on the Company's results, if such increase or decrease in the value of the U.S. dollar relative to these other currencies is substantial.

The Company monitors the performance of its business segments using key financial metrics such as results of operations, non-GAAP measurements (Adjusted EBITDA), segment operating income, raw material processed, gross margin percentage, foreign currency translation, and corporate activities. The Company’s operating results can vary significantly due to changes in factors such as the fluctuation in energy prices, weather conditions, crop harvests, government policies and programs, changes in global demand, changes in standards of living, protein consumption, and global production of competing ingredients. Due to these unpredictable factors that are beyond the control of the Company forward-looking financial or operational estimates are not provided.

Results of Operations

Three Months Ended September 30, 2017 Compared to Three Months Ended October 1, 2016

Operating Performance Metrics

Operating performance metrics which management routinely monitors as an indicator of operating performance include:

Finished product commodity prices
Segment results
Foreign currency
Corporate activities
Non-U.S. GAAP measures

These indicators and their importance are discussed below.

Finished Product Commodity Prices  

Prices for finished product commodities that the Company produces in the Feed Ingredients segment are reported each business day on the Jacobsen index (the “Jacobsen”), an established North American trading exchange price publisher. The Jacobsen reports industry sales from the prior day's activity by product. The Jacobsen includes reported prices for finished products such as protein (primarily meat and bone meal (“MBM”), poultry meal (“PM”) and feather meal (“FM”)), hides, fats (primarily bleachable fancy tallow (“BFT”) and yellow grease (“YG”)) and corn, which is a substitute commodity for the Company's bakery by-product (“BBP”) as well as a range of branded and value-added products, which are products of the Company's Feed Ingredients segment. In the U.S. the Company regularly monitors the Jacobsen for MBM, PM, FM, BFT, YG and corn because they provide a daily indication of the Company's U.S. revenue performance against business plan benchmarks. In Europe, the Company regularly monitors Thomson Reuters (“Reuters”) to track the competing commodities palm oil and soy meal.

Although the Jacobsen and Reuters provide useful metrics of performance, the Company's finished products are commodities that compete with other commodities such as corn, soybean oil, palm oil complex, soybean meal and heating oil on nutritional and functional values. Therefore, actual pricing for the Company's finished products, as well as competing products, can be quite volatile. In addition, neither the Jacobsen nor Reuters provides forward or future period pricing for the Company's commodities. The Jacobsen and Reuters prices quoted below are for delivery of the finished product at a specified location. Although the Company's prices generally move in concert with reported Jacobsen and Reuters prices, the Company's actual sales prices for its finished products may vary significantly from the Jacobsen and Reuters because of production and delivery timing differences and because the Company's finished products are delivered to multiple locations in different geographic regions which utilize alternative price indexes. In addition, certain of the Company's premium branded finished products may sell at prices that may be higher than the closest product on the related Jacobsen or Reuters index. During the third quarter of fiscal 2017, the Company's actual sales prices by product trended with the disclosed Jacobsen and Reuters prices.

Average Jacobsen and Reuters prices (at the specified delivery point) for the third quarter of fiscal 2017, compared to average Jacobsen and Reuters prices for the third quarter of fiscal 2016 are as follows:


37



 
Avg. Price
3rd Quarter
2017
Avg. Price
3rd Quarter
2016
 
Increase/(Decrease)
%
Increase/(Decrease)
Jacobsen:
 
 
 
 
MBM (Illinois)
$ 292.83/ton
$ 325.56/ton
$ (32.73)/ton
(10.1
)%
Feed Grade PM (Mid-South)
$ 285.14/ton
$ 364.37/ton
$ (79.23)/ton
(21.7
)%
Pet Food PM (Mid-South)
$ 577.02/ton
$ 593.47/ton
$ (16.45)/ton
(2.8
)%
Feather meal (Mid-South)
$ 408.82/ton
$ 432.57/ton
$ (23.75)/ton
(5.5
)%
BFT (Chicago)
$ 35.36/cwt
$   28.59/cwt
$    6.77/cwt
23.7
 %
YG (Illinois)
$ 27.20/cwt
$   24.01/cwt
$   3.19/cwt
13.3
 %
Corn (Illinois)
$ 3.56/bushel
$ 3.42/bushel
$ 0.14/bushel
4.1
 %
Reuters:
 
 
 
 
Palm Oil (CIF Rotterdam)
$ 687.00/MT
$ 705.00/MT
$ (18.00)/MT
(2.6
)%
Soy meal (CIF Rotterdam)
$ 337.00/MT
$ 403.00/MT
$ (66.00)/MT
(16.4
)%

The following table shows the average Jacobsen and Reuters prices for the third quarter of fiscal 2017, compared to the average Jacobsen and Reuters prices for the second quarter of fiscal 2017.

 
Avg. Price
3rd Quarter
2017
Avg. Price
2nd Quarter
2017
 
Increase/(Decrease)
%
Increase/(Decrease)
Jacobsen:
 
 
 
 
MBM (Illinois)
$ 292.83/ton
$ 251.91/ton
$ 40.92/ton
16.2
 %
Feed Grade PM (Mid-South)
$ 285.14/ton
$ 284.90/ton
$ 0.24/ton
0.1
 %
Pet Food PM (Mid-South)
$ 577.02/ton
$ 688.91/ton
$ (111.89)/ton
(16.2
)%
Feather meal (Mid-South)
$ 408.82/ton
$ 390.14/ton
$ 18.68/ton
4.8
 %
BFT (Chicago)
$ 35.36/cwt
$   33.61/cwt
$     1.75/cwt
5.2
 %
YG (Illinois)
$ 27.20/cwt
$   25.64/cwt
$   1.56/cwt
6.1
 %
Corn (Illinois)
$ 3.56/bushel
$ 3.73/bushel
$ (0.17)/bushel
(4.6
)%
Reuters:
 
 
 
 
Palm Oil (CIF Rotterdam)
$ 687.00/MT
$ 690.00/MT
$ (3.00)/MT
(0.4
)%
Soy meal (CIF Rotterdam)
$ 337.00/MT
$ 341.00/MT
$ (4.00)/MT
(1.2
)%

Segment Results

Segment operating income for the three months ended September 30, 2017 was $33.3 million, which reflects a decrease of $2.2 million or (6.2)% as compared to the three months ended October 1, 2016.

 
(in thousands, except percentages)
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Three Months Ended September 30, 2017
 
 
 
 
 
Net Sales
$
575,543

$
300,282

$
61,856

$

$
937,681

Cost of sales and operating expenses
449,608

240,160

54,260


744,028

Gross Margin
125,935

60,122

7,596


193,653

 
 
 
 
 
 
Gross Margin %
21.9
%
20.0
%
12.3
%
%
20.7
%
 
 
 
 
 
 
Selling, general and administrative expense
45,471

25,633

(461
)
12,498

83,141

Depreciation and amortization
46,860

19,506

7,912

2,924

77,202

Segment operating income/(loss)
33,604

14,983

145

(15,422
)
33,310

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
523


7,180


7,703

Segment income/(loss)
34,127

14,983

7,325

(15,422
)
41,013



38



(in thousands, except percentages)
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Three Months Ended October 1, 2016
 
 
 
 
 
Net Sales
$
531,413

$
261,997

$
60,446

$

$
853,856

Cost of sales and operating expenses
413,602

211,318

46,247


671,167

Gross Margin
117,811

50,679

14,199


182,689

 
 
 
 
 
 
Gross Margin %
22.2
%
19.3
%
23.5
%
%
21.4
%
 
 
 
 
 
 
Selling, general and administrative expense
38,943

25,352

1,332

10,881

76,508

Depreciation and amortization
43,614

17,383

6,896

2,760

70,653

Segment operating income/(loss)
35,254

7,944

5,971

(13,641
)
35,528

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
(36
)

18,174


18,138

Segment income/(loss)
35,218

7,944

24,145

(13,641
)
53,666


Feed Ingredients Segment

Raw material volume. Overall, in the three months ended September 30, 2017, the raw material processed by the Company's Feed Ingredients segment totaled 2.04 million metric tons. Compared to the three months ended October 1, 2016 overall raw material volume processed in the Feed Ingredients segment increased approximately 3.8%.

Sales. During the three months ended September 30, 2017 net sales for the Feed Ingredients segment were $575.5 million as compared to $531.4 million during the three months ended October 1, 2016, an increase of approximately $44.1 million or 8.3%. Net sales for fats were approximately $166.0 million and $145.3 million for the three months ended September 30, 2017 and October 1, 2016, respectively. Protein net sales were approximately $218.8 million and $205.4 million for the three months ended September 30, 2017 and October 1, 2016, respectively. Other rendering net sales, which include hides, pet food and service charges, were approximately $68.7 million and $63.0 million for the three months ended September 30, 2017 and October 1, 2016, respectively. Total rendering net sales were approximately $453.5 million and $413.7 million for the three months ended September 30, 2017 and October 1, 2016, respectively. Used cooking oil net sales were approximately $46.6 million and $41.4 million for the three months ended September 30, 2017 and October 1, 2016, respectively. Bakery net sales were approximately $51.9 million and $53.8 million for the three months ended September 30, 2017 and October 1, 2016, respectively, and other sales, which includes trap services, industrial residual services and organic fertilizer net sales were approximately $23.5 million and $22.5 million for the three months ended September 30, 2017 and October 1, 2016, respectively.

The increase in net sales for the Feed Ingredients segment was primarily due to the following (in millions of dollars):

 
Fats
Proteins
Other Rendering
Total Rendering
Used Cooking Oil
Bakery
Other
Total
Net sales three months ended October 1, 2016
$
145.3

$
205.4

$
63.0

$
413.7

$
41.4

$
53.8

$
22.5

$
531.4

Increase/(decrease) in sales volumes
8.1

7.5


15.6

0.5

(2.7
)

13.4

Increase/(decrease) in finished product prices
10.6

1.3


11.9

4.6

0.8


17.3

Increase/(decrease) due to currency exchange rates
2.0

4.6

2.2

8.8

0.1



8.9

Other change


3.5

3.5



1.0

4.5

Total change
20.7

13.4

5.7

39.8

5.2

(1.9
)
1.0

44.1

Net sales three months ended September 30, 2017
$
166.0

$
218.8

$
68.7

$
453.5

$
46.6

$
51.9

$
23.5

$
575.5


Margins. In the Feed Ingredients segment for the three months ended September 30, 2017, the gross margin percentage decreased slightly to 21.9% as compared to 22.2% for the same period of fiscal 2016.


39



Segment operating income. Feed Ingredients operating income for the three months ended September 30, 2017 was $33.6 million, a decrease of $1.7 million or (4.8)% as compared to the three months ended October 1, 2016. Segment operating income was down in the three months ended September 30, 2017 as compared to the same period in fiscal 2016 due to higher payroll related benefits and higher depreciation from new plant locations that were not operating in the three months ended October 1, 2016 that more than offset increased raw material volumes and increased finished fat product prices.

Food Ingredients Segment

Raw material volume. Overall, for the three months ended September 30, 2017, the raw material processed by the Company's Food Ingredients segment totaled 285,000 metric tons. As compared to the three months ended October 1, 2016, overall raw material volume processed in the Food Ingredients segment increased by approximately 9.2%.

Sales. Overall sales increased in the Food Ingredients segment as a result of higher gelatin, edible fat and casing sales volumes.

Margins. In the Food Ingredients segment for the three months ended September 30, 2017, the gross margin percentage increased to 20.0% as compared to 19.3% during the comparable period of fiscal 2016. The increase was due to improved performances in the China, South American and North American markets for gelatin and increased supply volumes and prices for edible fats.

Segment operating income. Food Ingredients operating income was $15.0 million for the three months ended September 30, 2017, an increase of $7.1 million or 89.9% as compared to the three months ended October 1, 2016. The earnings in the gelatin business were up as compared to the prior year primarily due to improved performance in the Company's China, North American and South American markets. The Company's edible fat markets improved due to increased volumes and fat prices. The casings business delivered an improved performance due to higher supply volumes and higher demand for casings.

Fuel Ingredients Segment

Raw material volume. Overall, in the three months ended September 30, 2017, the raw material processed by the Company's Fuel Ingredients segment totaled 284,000 metric tons. As compared to the three months ended October 1, 2016 overall raw material volume processed in the Fuel Ingredients segment decreased by approximately (2.2)%.

Sales. Overall sales increased in the Fuel Ingredients segment due to generally higher fat prices going to biofuels in the three months ended September 30, 2017 as compared to the same period in fiscal 2016.

Margins. In the Fuel Ingredients segment (exclusive of the equity contribution from the DGD Joint Venture) for the three months ended September 30, 2017, the gross margin percentage decreased to 12.3% as compared to 23.5% for the comparable period of fiscal 2016. This was primarily due to the lack of blenders tax credits in North America for the three months ended September 30, 2017 as compared to the same period in fiscal 2016 and lower supply volumes and curtailed operations at Ecoson to address current regulatory requirements.

Segment operating income. Exclusive of the DGD Joint Venture, the Company's Fuel Ingredients segment income for the three months ended September 30, 2017 was $0.1 million, a decrease of $5.9 million or (98.3)% as compared to the same period in fiscal 2016. For the three months ended September 30, 2017, the North American region results did not include the blenders tax credit, while fiscal 2016 included the blenders tax credit. Higher earnings in Rendac due to increased supply volumes for the three months ended September 30, 2017 were offset by decreased earnings in Ecoson due to lower supply volumes and curtailed operations at Ecoson to address current regulatory requirements as compared to the same period in the prior year. In addition, selling, general and administrative costs were improved for the three months ended September 30, 2017, mainly due to business interruption insurance of approximately $5.1 million related to a fire incident at a Rendac operation during the period.

Including the DGD Joint Venture, the Fuel Ingredients segment income for the three months ended September 30, 2017 was $7.3 million, as compared to segment income of $24.1 million in the same period of 2016. The decrease of $16.8 million was primarily related to the lack of blenders tax credits for the three months ended September 30, 2017 as compared to the same period in fiscal 2016.


40



Foreign Currency

During the third quarter of fiscal 2017, the euro and Canadian dollar strengthened against the U.S. dollar as compared to the same period in fiscal 2016. Using actual results for three months ended September 30, 2017 and using the prior year's average currency rate for the three months ended October 1, 2016, foreign currency translation would result in a decrease in operating income of approximately $3.6 million. The average rates assumptions used in this calculation were the actual fiscal average rate for the three months ended October 1, 2016 of €1.00:USD$1.12 and CAD$1.00:USD$0.77 as compared to the average rate for the three months ended September 30, 2017 of €1.00:USD$1.18 and CAD$1.00:USD$0.80, respectively.

Corporate Activities

Selling, General and Administrative Expenses.  Selling, general and administrative expenses were $12.5 million during the three months ended September 30, 2017, compared to $10.9 million during the three months ended October 1, 2016, an increase of $1.6 million. The increase was primarily due to higher corporate payroll related benefits as compared to the three months ended October 1, 2016. 

Depreciation and Amortization.  Depreciation and amortization charges increased slightly by $0.1 million to $2.9 million during the three months ended September 30, 2017, as compared to $2.8 million during the three months ended October 2, 2016.  The increase was due to additions to the Company's corporate assets in the third quarter of fiscal 2017 as compared to fiscal 2016.

Interest Expense. Interest expense was $22.5 million during the three months ended September 30, 2017, compared to $23.9 million during the three months ended October 1, 2016, a decrease of $1.4 million. The decrease was primarily due to lower debt balances for the Company as compared to the same period in fiscal 2016.

Foreign Currency Gains/(Losses).  Foreign currency losses were $2.1 million during the three months ended September 30, 2017, as compared to no loss for the three months ended October 1, 2016. The increase in currency losses was primarily due to losses on non-designated foreign exchange hedge contracts as compared to the same period in fiscal 2016.

Other Income/Expense. Other expense was $1.4 million in the three months ended September 30, 2017, compared to $2.0 million in the three months ended October 1, 2016.  The decrease in other expense in the three months ended September 30, 2017 as compared to the same period in fiscal 2016 was primarily due to corn hedge ineffectiveness gains on the Company's cash flow hedges and an increase in interest income that more than offset a legal settlement charge.

Equity in Net Income in Investment of Unconsolidated Subsidiaries. This primarily represents the Company's pro rata share of the income of the DGD Joint Venture for the three months ended September 30, 2017. The net income for the three months ended September 30, 2017 was $7.7 million compared to $18.1 million for the three months ended October 1, 2016. The $10.4 million decrease was primarily due to not recording the blenders tax credits in fiscal 2017 as compared to blenders tax credits recorded at the DGD Joint Venture in the third quarter of fiscal 2016.
 
Income Taxes. The Company recorded income tax expense of $6.3 million for the three months ended September 30, 2017, compared to $0.7 million of income tax benefit recorded in the three months ended October 1, 2016, an increase of $7.0 million. The increase in tax expense is primarily due to the expiration of the biofuel tax incentives. The quarterly income tax expense is based on the Company’s estimate of its expected tax rate for the full year and any discrete items recognized during the period. The quarterly income tax expense for the three months ended September 30, 2017 and October 1, 2016 is calculated as the difference in the income tax provision for the nine months ended September 30, 2017 and October 1, 2016 and the income tax provision for the six months ended July 1, 2017 and July 2, 2016, respectively.

The effective tax rate for the three months ended September 30, 2017 was 42.0%. The effective tax rate for the three months ended September 30, 2017 differs from the statutory rate of 35% due primarily to the relative mix of earnings among jurisdictions with different tax rates (including foreign withholding taxes and state income taxes), Subpart F income, losses that provided no tax benefit and discrete items.

The effective tax rate for the three months ended October 1, 2016 was (2.6)%. The effective tax rate for the three months ended October 1, 2016 differed from the statutory rate of 35% due primarily to biofuel tax incentives, the relative mix of earnings among jurisdictions with different tax rates (including foreign withholding taxes and state income taxes) Subpart F income and losses that provided no tax benefit. In addition, the effective tax rate for the three months ended October

41



1, 2016 was impacted due to changes in the relative proportion of pre-tax income and losses by jurisdiction used in determining the Company’s estimated annual effective tax rate for the 2016 fiscal year.

The Company's effective tax rate excluding discrete items is 49% for the three months ended September 30, 2017, compared to (1.1)% for the three months ended October 1, 2016, an increase of 501 basis points primarily due to the expiration of the biofuel tax incentive and losses that provided no tax benefit.

Non-U.S. GAAP Measures

Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company's operating performance. Since EBITDA (generally, net income plus interest expenses, taxes, depreciation and amortization) is not calculated identically by all companies, the presentation in this report may not be comparable to EBITDA or adjusted EBITDA presentations disclosed by other companies. Adjusted EBITDA is calculated below and represents for any relevant period, net income/(loss) plus depreciation and amortization, goodwill and long-lived asset impairment, interest expense, (income)/loss from discontinued operations, net of tax, income tax provision, other income/(expense) and equity in net (income)/loss of unconsolidated subsidiary. Management believes that Adjusted EBITDA is useful in evaluating the Company's operating performance compared to that of other companies in its industry because the calculation of Adjusted EBITDA generally eliminates the effects of financing, income taxes and certain non-cash and other items that may vary for different companies for reasons unrelated to overall operating performance.  

As a result, the Company’s management uses Adjusted EBITDA as a measure to evaluate performance and for other discretionary purposes.  In addition to the foregoing, management also uses or will use Adjusted EBITDA to measure compliance with certain financial covenants under the Company’s Senior Secured Credit Facilities, 5.375% Notes and 4.75% Notes that were outstanding at September 30, 2017.  However, the amounts shown below for Adjusted EBITDA differ from the amounts calculated under similarly titled definitions in the Company’s Senior Secured Credit Facilities, 5.375% Notes and 4.75% Notes, as those definitions permit further adjustments to reflect certain other non-recurring costs, non-cash charges and cash dividends from the DGD Joint Venture. Additionally, the Company evaluates the impact of foreign exchange on operating cash flow, which is defined as segment operating income (loss) plus depreciation and amortization.

Reconciliation of Net Income to (Non-GAAP) Adjusted EBITDA and (Non-GAAP) Pro Forma Adjusted EBITDA
Third Quarter 2017 As Compared to Third Quarter 2016
 
Three Months Ended
(dollars in thousands)
September 30,
2017
October 1,
2016
Net income/(loss) attributable to Darling
$
7,761

$
28,694

Depreciation and amortization
77,202

70,653

Interest expense
22,531

23,867

Income tax expense/(benefit)
6,296

(744
)
Foreign currency loss/(gain)
2,055

(354
)
Other expense/(income), net
1,447

2,007

Equity in net (income)/loss of unconsolidated subsidiaries
(7,703
)
(18,138
)
Net income attributable to non-controlling interests
923

196

Adjusted EBITDA
$
110,512

$
106,181

 
 
 
Foreign currency exchange impact (1)
(3,574
)

Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP)
$
106,938

$
106,181

 
 
 
DGD Joint Venture Adjusted EBITDA (Darling's Share)
$
10,570

$
22,543


(1) The average rates assumption used in this calculation was the actual fiscal average rate for the three months ended September 30, 2017 of €1.00:USD$1.18 and CAD$1.00:USD$0.80 as compared to the average rate for the three months ended October 1, 2016 of €1.00:USD$1.12 and CAD$1.00:USD$0.77, respectively.

For the three months ended September 30, 2017, the Company generated Adjusted EBITDA of $110.5 million, as compared to $106.2 million in the same period in fiscal 2016. The increase was primarily attributable to higher earnings in the Food Ingredients segment in fiscal 2017 as compared to the same period in fiscal 2016.

42




On a Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) basis, the Company generated $106.9 million in the three months ended September 30, 2017, as compared to a Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) of $106.2 million in the same period in fiscal 2016.

DGD Joint Venture Adjusted EBITDA (Darling's share) is not reflected in the Adjusted EBITDA, the Pro forma Adjusted EBITDA, or the Pro forma Adjusted EBITDA to Foreign Currency. See Note 7 to the Company's Consolidated Financial Statements included herein for financial information regarding the DGD Joint Venture.

Nine Months Ended September 30, 2017 Compared to Nine Months Ended October 1, 2016

Operating Performance Metrics

Operating performance metrics which management routinely monitors as an indicator of operating performance include:

Finished product commodity prices
Segment results
Foreign currency
Corporate activities
Non-U.S. GAAP measures

These indicators and their importance are discussed below.

Finished Product Commodity Prices  

During the first nine months of fiscal 2017, the Company's actual sales prices by product trended with the disclosed Jacobsen and Reuters prices.

Average Jacobsen and Reuters prices (at the specified delivery point) for the first nine months of fiscal 2017, compared to average Jacobsen and Reuters prices for the first nine months of fiscal 2016 are as follows:

 
Avg. Price
First Nine Months
2017
Avg. Price
First Nine Months
2016
 
Increase/(Decrease)
%
Increase/(Decrease)
Jacobsen:
 
 
 
 
MBM (Illinois)
$ 271.81/ton
$ 291.60/ton
$ (19.79)/ton
(6.8
)%
Feed Grade PM (Mid-South)
$ 285.82/ton
$ 306.35/ton
$ (20.53)/ton
(6.7
)%
Pet Food PM (Mid-South)
$ 633.94/ton
$ 552.53/ton
$ 81.41/ton
14.7
 %
Feather meal (Mid-South)
$ 407.30/ton
$ 356.23/ton
$ 51.07/ton
14.3
 %
BFT (Chicago)
$ 33.44/cwt
$   29.41/cwt
$    4.03/cwt
13.7
 %
YG (Illinois)
$ 25.54/cwt
$   24.01/cwt
$    1.53/cwt
6.4
 %
Corn (Illinois)
$ 3.66/bushel
$ 3.74/bushel
$ (0.08)/bushel
(2.1
)%
Reuters:
 
 
 
 
Palm Oil (CIF Rotterdam)
$ 714.00/MT
$ 680.00/MT
$ 34.00/MT
5.0
 %
Soy meal (CIF Rotterdam)
$ 349.00/MT
$ 380.00/MT
$ (31.00)/MT
(8.2
)%

Segment Results

Segment operating income for the nine months ended September 30, 2017 was $101.8 million, which reflects a decrease of $14.9 million or (12.8)% as compared to the nine months ended October 1, 2016. Adjusting the segment operating income for the nine months ended October 1, 2016 to reflect the net change due to the acquisition and integration costs, operating income would have been $117.1 million in the nine months ended October 1, 2016.


43



 
(in thousands, except percentages)
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Nine Months Ended September 30, 2017
 
 
 
 
 
Net Sales
$
1,677,286

$
847,897

$
188,918

$

$
2,714,101

Cost of sales and operating expenses
1,304,454

674,991

154,974


2,134,419

Gross Margin
372,832

172,906

33,944


579,682

 
 
 
 
 
 
Gross Margin %
22.2
%
20.4
%
18.0
%
%
21.4
%
 
 
 
 
 
 
Selling, general and administrative expense
134,444

77,480

5,732

38,933

256,589

Depreciation and amortization
134,933

55,291

22,472

8,610

221,306

Segment operating income/(loss)
103,455

40,135

5,740

(47,543
)
101,787

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
763


15,906


16,669

Segment income/(loss)
104,218

40,135

21,646

(47,543
)
118,456


(in thousands, except percentages)
Feed Ingredients
Food Ingredients
Fuel Ingredients
Corporate
Total
Nine Months Ended October 1, 2016
 
 
 
 
 
Net Sales
$
1,550,539

$
782,014

$
178,285

$

$
2,510,838

Cost of sales and operating expenses
1,202,404

611,151

133,620


1,947,175

Gross Margin
348,135

170,863

44,665


563,663

 
 
 
 
 
 
Gross Margin %
22.5
%
21.8
%
25.1
%
%
22.4
%
 
 
 
 
 
 
Selling, general and administrative expense
127,513

69,566

4,986

32,070

234,135

Acquisition and integration costs



401

401

Depreciation and amortization
130,110

51,823

20,999

9,508

212,440

Segment operating income/(loss)
90,512

49,474

18,680

(41,979
)
116,687

 
 
 
 
 
 
Equity in net income of unconsolidated subsidiaries
290


37,343


37,633

Segment income/(loss)
90,802

49,474

56,023

(41,979
)
154,320


Feed Ingredients Segment

Raw material volume. Overall, in the nine months ended September 30, 2017, the raw material processed by the Company's Feed Ingredients segment totaled 6.11 million metric tons. Compared to the nine months ended October 1, 2016 overall raw material volume processed in the Feed Ingredients segment increased approximately 10.4%.

Sales. During the nine months ended September 30, 2017 net sales for the Feed Ingredients segment were $1,677.3 million as compared to $1,550.5 million during the nine months ended October 1, 2016, an increase of approximately $126.8 million or 8.2%. Net sales for fats were approximately $484.4 million and $423.5 million for the nine months ended September 30, 2017 and October 1, 2016, respectively. Protein net sales were approximately $612.7 million and $576.5 million for the nine months ended September 30, 2017 and October 1, 2016, respectively. Other rendering net sales, which include hides, pet food and service charges, were approximately $215.8 million and $200.0 million for the nine months ended September 30, 2017 and October 1, 2016, respectively. Total rendering net sales were approximately $1,312.9 million and $1,200.0 million for the nine months ended September 30, 2017 and October 1, 2016, respectively. Used cooking oil net sales were approximately $136.1 million and $117.4 million for the nine months ended September 30, 2017 and October 1, 2016, respectively. Bakery net sales were approximately $159.5 million and $164.7 million for the nine months ended September 30, 2017 and October 1, 2016, respectively, and other sales, which includes trap services, industrial residual services and organic fertilizer net sales were approximately $68.8 million and $68.4 million for the nine months ended September 30, 2017 and October 1, 2016, respectively.

The increase in net sales for the Feed Ingredients segment was primarily due to the following (in millions of dollars):


44



 
Fats
Proteins
Other Rendering
Total Rendering
Used Cooking Oil
Bakery
Other
Total
Net sales nine months ended October 1, 2016
$
423.5

$
576.5

$
200.0

$
1,200.0

$
117.4

$
164.7

$
68.4

$
1,550.5

Increase/(decrease) in sales volumes
28.1

26.0


54.1

(0.3
)
(4.2
)

49.6

Increase/(decrease) in finished product prices
32.7

9.8


42.5

18.9

(1.0
)

60.4

Increase/(decrease) due to currency exchange rates
0.1

0.4

(0.7
)
(0.2
)
0.1



(0.1
)
Other change


16.5

16.5



0.4

16.9

Total change
60.9

36.2

15.8

112.9

18.7

(5.2
)
0.4

126.8

Net sales nine months ended September 30, 2017
$
484.4

$
612.7

$
215.8

$
1,312.9

$
136.1

$
159.5

$
68.8

$
1,677.3


Margins. In the Feed Ingredients segment for the nine months ended September 30, 2017, the gross margin percentage decreased slightly to 22.2% as compared to 22.5%.

Segment operating income. Feed Ingredients operating income for the nine months ended September 30, 2017 was $103.5 million, an increase of $13.0 million or 14.4% as compared to the nine months ended October 1, 2016. Earnings for the Feed Ingredients segment were higher due to an overall increase in sales volumes, finished product prices and higher raw material volumes as compared to the same period in fiscal 2016.

Food Ingredients Segment

Raw material volume. Overall, for the nine months ended September 30, 2017, the raw material processed by the Company's Food Ingredients segment totaled 836,000 metric tons. As compared to the nine months ended October 1, 2016, overall raw material volume processed in the Food Ingredients segment increased by approximately 9.9%.

Sales. Overall sales increased in the Food Ingredients segment as a result of higher sales volumes in both the gelatin and casing businesses.

Margins. In the Food Ingredients segment for the nine months ended September 30, 2017, the gross margin percentage decreased to 20.4% as compared to 21.8% during the comparable period of fiscal 2016. The decrease was primarily the result of operational inefficiencies and macroeconomic factors in the South American gelatin market.

Segment operating income. Food Ingredients operating income was $40.1 million for the nine months ended September 30, 2017, a decrease of $9.4 million or (19.0)% as compared to the nine months ended October 1, 2016. The earnings in the gelatin business were down as compared to the prior year primarily due to lower earnings in the Company's South American gelatin business due to margin compression influenced by operating inefficiencies and macroeconomic factors. The casings business delivered improved performance due to overall high demand that slightly offset lower earnings in the gelatin business. Additionally, selling, general and administrative expense in the Food Ingredients segment increased approximately $5.1 million primarily due to a reduction of currency hedge gains in the nine months ended September 30, 2017 as compared to the same period in fiscal 2016.

Fuel Ingredients Segment

Raw material volume. Overall, in the nine months ended September 30, 2017, the raw material processed by the Company's Fuel Ingredients segment totaled 872,000 metric tons. As compared to the nine months ended October 1, 2016 overall raw material volume processed in the Fuel Ingredients segment increased by approximately 2.4%.

Sales. Overall sales increased in the Fuel Ingredients segment due to generally higher fat prices going into the biofuels market for the first nine months ended September 30, 2017 as compared to the same period in fiscal 2016.

Margins. In the Fuel Ingredients segment (exclusive of the equity contribution from the DGD Joint Venture) for the nine months ended September 30, 2017, the gross margin percentage decreased to 18.0% as compared to 25.1% for the comparable period of fiscal 2016. This was primarily due to the lack of the blenders tax credits in North America for the nine

45



months ended September 30, 2017 as compared to the same period in fiscal 2016 and curtailed operations at Ecoson to address current regulatory requirements.

Segment operating income. Exclusive of the DGD Joint Venture, the Company's Fuel Ingredients segment income for the nine months ended September 30, 2017 was $5.7 million, a decrease of $13.0 million or (69.5)% as compared to the same period in fiscal 2016. The decrease for the nine months ended September 30, 2017 is primarily a result of the North American region results not including the blenders tax credit and curtailed operations at Ecoson to address current regulatory requirements, while fiscal 2016 included blenders tax credit.
 
Including the DGD Joint Venture, the Fuel Ingredients segment income for the nine months ended September 30, 2017 was $21.6 million, as compared to segment income of $56.0 million in the same period of 2016. The decrease of $34.4 million was primarily related to the lack of blenders tax credits in North America for the nine months ended September 30, 2017 as compared to the same period in fiscal 2016.

Foreign Currency

During the first nine months of fiscal 2017, the euro weakened against the U.S. dollar and the Canadian dollar strengthened against the U.S. dollar as compared to the same period in fiscal 2016. Using actual results for the nine months ended September 30, 2017 and using the prior year's average currency rate for the nine months ended October 1, 2016, this foreign currency translation would result in an increase in operating income of approximately $0.2 million. The average rates assumptions used in this calculation were the actual fiscal average rate for the nine months ended October 1, 2016 of €1.00:USD$1.12 and CAD$1.00:USD$0.76 as compared to the average rate for the nine months ended September 30, 2017 of €1.00:USD$1.11 and CAD$1.00:USD$0.77, respectively.

Corporate Activities

Selling, General and Administrative Expenses.  Selling, general and administrative expenses were $38.9 million during the nine months ended September 30, 2017, compared to $32.1 million during the nine months ended October 1, 2016, an increase of $6.8 million. The increase was primarily due to higher corporate related benefits as compared to the nine months ended October 1, 2016. 

Acquisition and Integration Costs.  There were no acquisition and integration costs during the nine months ended September 30, 2017, as compared to $0.4 million in the nine months ended October 1, 2016.

Depreciation and Amortization.  Depreciation and amortization charges decreased $0.9 million to $8.6 million during the nine months ended September 30, 2017, as compared to $9.5 million during the nine months ended October 1, 2016.  The decrease was due to certain of the Company's corporate assets becoming fully depreciated as compared to the same period in fiscal 2016.

Interest Expense. Interest expense was $66.7 million during the nine months ended September 30, 2017, compared to $71.7 million during the nine months ended October 1, 2016, a decrease of $5.0 million. The decrease was primarily due to lower debt balances for the Company as compared to the same period in fiscal 2016.

Foreign Currency Gains/(Losses).  Foreign currency losses were $4.4 million during the nine months ended September 30, 2017, as compared to foreign currency losses of approximately $2.2 million for the nine months ended October 1, 2016. The increase in currency losses was primarily due to losses on non-designated foreign exchange hedge contracts as compared to the same period in fiscal 2016.

Other Income/Expense. Other expense was $5.1 million in the nine months ended September 30, 2017, compared to $5.7 million and October 1, 2016.  The decrease in other expense in the nine months ended September 30, 2017 as compared to the same period in fiscal 2016 was primarily due to a decrease in bank service charges and an increase in interest income that more than offset a legal settlement charge.

Equity in Net Income in Investment of Unconsolidated Subsidiaries. This primarily represents the Company's pro rata share of the income of the DGD Joint Venture for the nine months ended September 30, 2017. The net income for the nine months ended September 30, 2017 was $16.7 million compared to $37.6 million for the nine months ended October 1, 2016. The $20.9 million decrease was primarily due to not recording the North American blenders tax credits in fiscal 2017 as compared to blenders tax credits recorded at the DGD Joint Venture in the same period in fiscal 2016.
 

46



Income Taxes. The Company recorded income tax expense of $15.9 million for the nine months ended September 30, 2017, compared to $9.1 million of income tax expense recorded in the nine months ended October 1, 2016, an increase of $6.8 million. The increase in tax expense is primarily due to the expiration of the biofuel tax incentives.

The effective tax rate for the nine months ended September 30, 2017 was 37.5%. The effective tax rate for the nine months ended September 30, 2017 differed from the statutory rate of 35% due primarily to the relative mix of earnings among jurisdictions with different tax rates (including foreign withholding taxes and state income taxes), Subpart F income, losses that provided no tax benefit and discrete items including the favorable settlement of an audit.

The effective tax rate for the nine months ended October 1, 2016 was 12.2%. The effective tax rate for the nine months ended October 1, 2016 differed from the statutory rate of 35% due primarily to biofuel tax incentives, the relative mix of earnings among jurisdictions with different tax rates (including foreign withholding taxes and state income taxes), Subpart F income and losses that provided no tax benefit.
 
The Company's effective tax rate excluding discrete items is 47.5% for the nine months ended September 30, 2017, compared to 12.8% for the nine months ended October 1, 2016, an increase of 347 basis points primarily due to the expiration of the biofuel tax incentive and losses that provided no tax benefit.

Non-U.S. GAAP Measures

For a discussion of the reasons the Company's management believes the following Non-GAAP financial measures provide useful information to investors and the purposes for which the Company's management uses such measures, see "Results of Operations - Three Months Ended September 30, 2017 Compared to Three Months Ended October 1, 2016 - Non-U.S. GAAP Measures."

Reconciliation of Net Income to (Non-GAAP) Adjusted EBITDA and (Non-GAAP) Pro Forma Adjusted EBITDA
First Nine Months of Fiscal 2017 As Compared to First Nine Months of Fiscal 2016
 
Nine Months Ended
(dollars in thousands)
September 30,
2017
October 1,
2016
Net income/(loss) attributable to Darling
$
22,739

$
61,772

Depreciation and amortization
221,306

212,440

Interest expense
66,657

71,748

Income tax expense/(benefit)
15,856

9,102

Foreign currency loss/(gain)
4,430

2,241

Other expense/(income), net
5,103

5,685

Equity in net (income)/loss of unconsolidated subsidiaries
(16,669
)
(37,633
)
Net income attributable to non-controlling interests
3,671

3,772

Adjusted EBITDA
$
323,093

$
329,127

 
 
 
Acquisition and integration-related expenses

401

Pro forma Adjusted EBITDA (Non-GAAP)
$
323,093

$
329,528

 
 
 
Foreign currency exchange impact (1)
231


Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP)
$
323,324

$
329,528

 
 
 
DGD Joint Venture Adjusted EBITDA (Darling's Share)
$
28,013

$
50,503


(1) The average rates assumption used in this calculation was the actual fiscal average rate for the nine months ended September 30, 2017 of €1.00:USD$1.11 and CAD$1.00:USD$0.77 as compared to the average rate for the nine months ended October 1, 2016 of €1.00:USD$1.12 and CAD$1.00:USD$0.76, respectively.

For the nine months ended September 30, 2017, the Company generated Adjusted EBITDA of $323.1 million, as compared to $329.1 million in the same period in fiscal 2016. The decrease was primarily attributable to lower earnings in the Food Ingredients and Fuel Ingredients segment.


47



On a Pro forma Adjusted EBITDA (Non-GAAP) basis, the Company would have generated $323.1 million in the nine months ended September 30, 2017, as compared to a Pro forma Adjusted EBITDA (Non-GAAP) of $329.5 million in the same period in fiscal 2016.

On a Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) basis, the Company would have generated $323.3 million in the nine months ended September 30, 2017, as compared to a Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) of $329.5 million in the same period in fiscal 2016.

DGD Joint Venture Adjusted EBITDA (Darling's share) is not reflected in the Adjusted EBITDA, the Pro forma Adjusted EBITDA, or the Pro forma Adjusted EBITDA to Foreign Currency. See Note 7 to the Company's Consolidated Financial Statements included herein for financial information regarding the DGD Joint Venture.

FINANCING, LIQUIDITY AND CAPITAL RESOURCES

Credit Facilities

Indebtedness

Certain Debt Outstanding at September 30, 2017. On September 30, 2017, debt outstanding under the Company's Amended Credit Agreement, the Company's 5.375% Notes and the Company's 4.75% Notes consists of the following (in thousands):

        
Senior Notes:
 
5.375 % Notes due 2022
$
500,000

Less unamortized deferred loan costs
(6,655
)
Carrying value of 5.375% Notes due 2022
$
493,345

 
 
4.75 % Notes due 2022 - Denominated in euros
$
608,318

Less unamortized deferred loan costs
(8,769
)
 Carrying value of 4.75% Notes due 2022
$
599,549

 
 
Amended Credit Agreement:
 
Term Loan A
$
108,053

Less unamortized deferred loan costs
(814
)
Carrying value of Term Loan A
107,239

 
 
Term Loan B
$
537,500

Less unamortized deferred loan costs
(4,874
)
Carrying value of Term Loan B
$
532,626

 
 
Revolving Credit Facility:
 
Maximum availability
$
1,000,000

Borrowings outstanding

Letters of credit issued
24,017

Availability
$
975,983

 
 
Other Debt
$
19,632


During the first nine months of fiscal 2017, the U.S. dollar weakened as compared to the euro and Canadian dollar. Using the euro and Canadian dollar based debt outstanding at September 30, 2017 and comparing the closing balance sheet rates at September 30, 2017 to those at December 31, 2016, the U.S. dollar debt balances of euro based debt and Canadian based debt increased by approximately $63.6 million and $5.1 million, respectively, at September 30, 2017. The closing balance sheet rate assumptions used in this calculation were the actual fiscal closing balance sheet rate at September 30, 2017 of €1.00:USD$1.18120 and CAD$1.00:USD$0.804386 as compared to the closing balance sheet rate at December 31, 2016 of €1.00:USD$1.05600 and CAD$1.00:USD$0.742094, respectively.

Senior Secured Credit Facilities. On January 6, 2014, Darling, Darling Canada and Darling NL entered into a Second Amended and Restated Credit Agreement (as subsequently amended, the “Amended Credit Agreement”), restating its then existing Amended and Restated Credit Agreement dated September 27, 2013, with the lenders from time to time party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, and the other agents from time to time party thereto. Effective December

48



16, 2016, the Company, and certain of its subsidiaries entered into an amendment (the “Fourth Amendment”) with its lenders to the Amended Credit Agreement. Among other things, the Fourth Amendment extended the maturity date of the term A loans and revolving credit facility loans under the Amended Credit Agreement from September 27, 2018 to December 16, 2021, subject to a 91-day “springing” adjustment if the term B loans are outstanding 91 days prior to the maturity date (January 6, 2021) of the term B loans. For a description of the terms of the Amended Credit Agreement, including the revolving loan, term loan A and term loan B facilities provided thereunder, see Note 8 to the Company's Consolidated Financial Statements included herein.

As of September 30, 2017, the Company had unused capacity of $976.0 million under the revolving loan facility, taking into account that the Company had no outstanding borrowings and letters of credit issued of $24.0 million.

As of September 30, 2017, the Company has borrowed all $350.0 million under the term loan A facility and repaid approximately CAD$69.4 million and $156.8 million, which when repaid, cannot be reborrowed. The term loan A facility is repayable in quarterly installments which commenced on March 31, 2017 as follows: for the first eight quarters following December 16, 2016, 1.25% of the original principal amount of the term loan A facility outstanding on the Fourth Amendment date, for the ninth through sixteenth quarters following December 16, 2016, 1.875% of the original principal amount of the term loan A facility outstanding on the Fourth Amendment date, and for each quarterly installment after such sixteenth installment until December 16, 2021, 3.75% of the original principal amount of the term loan A facility outstanding on the Fourth Amendment date. The term loan A facility will mature on December 16, 2021, subject to a 91-day “springing” adjustment if the term B loans are outstanding 91 days prior to the maturity date (January 6, 2021) of the term B loans.

As of September 30, 2017, the Company has borrowed all $1.3 billion under the terms of the term loan B facility and repaid approximately €510.0 million and $62.5 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 6, 2021; and one final installment in the amount of the relevant term loan B facility then outstanding, due on January 6, 2021. The term loan B facility will mature on January 6, 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 2.00% per annum or base rate/Canadian prime rate plus 1.00% per annum, subject to certain step-downs or step-ups 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 revolving 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%.

5.375% Senior Notes due 2022. On January 2, 2014, Darling Escrow Sub, a Delaware corporation and wholly-owned subsidiary of Darling, issued and sold $500.0 million aggregate principal amount of its 5.375% Notes. The 5.375% Notes, which were offered in a private offering in connection with the VION Acquisition, were issued pursuant to the Original 5.375% Indenture, (as supplemented, the “5.375% Indenture”), among Darling Escrow Sub, the Subsidiary Guarantors (as defined in the Original 5.375% Indenture) party thereto from time to time and U.S. Bank National Association, as trustee (the “5.375% Trustee”).

4.75 % Senior Notes due 2022. On June 3, 2015, Darling Global Finance B.V. (the “4.75% Issuer”), a wholly-owned indirect finance subsidiary of Darling incorporated as a private company with limited liability (besloten vennootschap met beperkte aansprakelijkheid) under the laws of The Netherlands issued and sold €515.0 million aggregate principal amount of its 4.75% Notes. The 4.75% Notes, which were offered in a private offering, were issued pursuant to a Senior Notes Indenture, dated as of June 3, 2015 (the “4.75% Indenture”), among the 4.75% Issuer, Darling, the subsidiary guarantors party thereto from time to time, Citibank, N.A., London Branch, as trustee (the “4.75% Trustee”) and principal paying agent, and Citigroup Global Markets Deutschland AG, as principal registrar.

Other debt consists of Canadian and European capital lease obligations, note arrangements in Argentina, China and Japan and European and U.S. notes that are not part of the Company's Amended Credit Agreement, 5.375% Notes or 4.75% Notes.


49



The classification of long-term debt in the Company’s September 30, 2017 consolidated balance sheet is based on the contractual repayment terms of the 5.375% Notes, the 4.75% Notes and debt issued under the Amended Credit Agreement.
 
As a result of the Company's borrowings under its Amended Credit Agreement, the 5.375% Indenture and the 4.75% Indenture, the Company is highly leveraged. Investors should note that, in order to make scheduled payments on the indebtedness outstanding under the Amended Credit Agreement, the 5.375% Notes and the 4.75% Notes, and otherwise, the Company will rely in part on a combination of dividends, distributions and intercompany loan repayments from the Company's direct and indirect U.S. and foreign subsidiaries. The Company is prohibited under the Amended Credit Agreement, the 5.375% Indenture and the 4.75% Indenture from entering (or allowing such subsidiaries to enter) into contractual limitations on the Company's subsidiaries’ ability to declare dividends or make other payments or distributions to the Company. The Company has also attempted to structure the Company's consolidated indebtedness in such a way as to maximize the Company's ability to move cash from the Company's subsidiaries to Darling or another subsidiary that will have fewer limitations on the ability to make upstream payments, whether to Darling or directly to the Company's lenders as a Guarantor. Nevertheless, applicable laws under which the Company's direct and indirect subsidiaries are formed may provide limitations on such dividends, distributions and other payments. In addition, regulatory authorities in various countries where the Company operates or where the Company imports or exports products may from time to time impose import/export limitations, foreign exchange controls or currency devaluations that may limit the Company's access to profits from the Company's subsidiaries or otherwise negatively impact the Company's financial condition and therefore reduce the Company's ability to make required payments under the Amended Credit Agreement, the 5.375% Notes and the 4.75% Notes, or otherwise. In addition, fluctuations in foreign exchange values may have a negative impact on the Company's ability to repay indebtedness denominated in U.S. or Canadian dollars or euros. See “Risk Factors - Our business may be adversely impacted by fluctuations in exchange rates, which could affect our ability to comply with our financial covenants” and “ - Our ability to repay our indebtedness depends in part on the performance of our subsidiaries, including our non-guarantor subsidiaries, and their ability to make payments” in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 as filed with the SEC on February 28, 2017.
 
As of September 30, 2017, the Company believes it is in compliance with all of the financial covenants under the Amended Credit Agreement, as well as all of the other covenants contained in the Amended Credit Agreement, the 5.375% Indenture and the 4.75% Indenture.

Working Capital and Capital Expenditures

On September 30, 2017, the Company had working capital of $416.0 million and its working capital ratio was 1.76 to 1 compared to working capital of $441.5 million and a working capital ratio of 1.98 to 1 on December 31, 2016.  As of September 30, 2017, the Company had unrestricted cash of $110.1 million and funds available under the revolving credit facility of $976.0 million, compared to unrestricted cash of $114.6 million and funds available under the revolving credit facility of $968.1 million at December 31, 2016. The Company diversifies its cash investments by limiting the amounts deposited with any one financial institution and invests primarily in government-backed securities.

Net cash provided by operating activities was $268.8 million for the first nine months ended September 30, 2017, as compared to net cash provided by operating activities of $280.6 million for the first nine months ended October 1, 2016, a decrease of $11.8 million due primarily to a decrease in net income of approximately $39.1 million and changes in operating assets and liabilities that include an increase in cash provided by income tax refundable/payable of approximately $16.9 million, an increase in accounts payable and accrued expenses of approximately $12.5 million, and a decrease in cash used by inventory and prepaid expense of approximately $19.7 million.  Cash used by investing activities was $210.7 million for the first nine months ended September 30, 2017, compared to $170.7 million for the first nine months ended October 1, 2016, an increase of $40.0 million, primarily due to an increase in capital asset spending, an increase in cash paid for acquisition, an additional investment in a unconsolidated subsidiary and payments for intangibles.  Net cash used by financing activities was $79.2 million for the first nine months ended September 30, 2017, compared to net cash used by financing activities of $117.2 million for the first nine months ended October 1, 2016, a decrease in net cash used by financing activities of $38.0 million, primarily due to an overall decrease in debt and debt related payments in the first nine months ended September 30, 2017 as compared to the first nine months ended October 1, 2016.

Capital expenditures of $196.4 million were made during the first nine months of fiscal 2017, compared to $168.2 million in the first nine months of fiscal 2016, for a net increase of $28.2 million (16.8%). The Company expects to incur additional capital expenditures of approximately $43.0 million for the remainder of fiscal 2017. The Company intends to finance these costs using cash flows from operations. Capital expenditures related to compliance with environmental regulations were $16.0 million and $9.8 million during the first nine months ended September 30, 2017 and October 1, 2016, respectively.


50



Accrued Insurance and Pension Plan Obligations

Based upon the annual actuarial estimate, current accruals and claims paid during the first nine months of fiscal 2017, the Company has accrued approximately $13.8 million it expects will become due during the next twelve months in order to meet obligations related to the Company’s self insurance reserves and accrued insurance obligations, which are included in current accrued expenses at September 30, 2017.  The self insurance reserve is composed of estimated liability for claims arising for workers’ compensation, and for auto liability and general liability claims.  The self insurance reserve liability is determined annually, based upon a third party actuarial estimate.  The actuarial estimate may vary from year to year due to changes in cost of health care, the pending number of claims or other factors beyond the control of management of the Company. 

Based upon current actuarial estimates, the Company expects to contribute approximately $1.0 million to its domestic pension plans in order to meet minimum pension funding requirements during the next twelve months.  In addition, the Company expects to make payments of approximately $3.6 million under its foreign pension plans in the next twelve months.  The minimum pension funding requirements are determined annually, based upon a third party actuarial estimate.  The actuarial estimate may vary from year to year due to fluctuations in return on investments or other factors beyond the control of management of the Company or the administrator of the Company’s pension funds.  No assurance can be given that the minimum pension funding requirements will not increase in the future.  The Company has made tax deductible discretionary and required contributions to its domestic pension plans for the first nine months ended September 30, 2017 of approximately $0.8 million. Additionally, the Company has made required and tax deductible discretionary contributions to its foreign pension plans for the first nine months ended September 30, 2017 of approximately $1.8 million.

The U.S. Pension Protection Act of 2006 (“PPA”) went into effect in January 2008.  The stated goal of the PPA is to improve the funding of U.S. pension plans.  U.S. plans in an under-funded status are required to increase employer contributions to improve the funding level within PPA timelines.  Volatility in the world equity and other financial markets could have a material negative impact on U.S. pension plan assets and the status of required funding under the PPA.  The Company participates in various U.S. multiemployer pension plans which provide defined benefits to certain employees covered by labor contracts.  These plans are not administered by the Company and contributions are determined in accordance with provisions of negotiated labor contracts to meet their pension benefit obligations to their participants. The Company's contributions to each individual U.S. multiemployer plan represent less than 5% of the total contributions to each such plan. Based on the most currently available information, the Company has determined that, if a withdrawal were to occur, withdrawal liabilities for two of the U.S. plans in which the Company currently participates could be material to the Company, with one of these material plans certified as critical or red zone under PPA guidelines. With respect to the other U.S. multiemployer pension plans in which the Company participates and which are not individually significant, six plans have certified as critical or red zone and one has certified as endangered or yellow zone as defined by the PPA. The Company has received notices of withdrawal liability from two U.S. multiemployer pension plans in which it participated. As a result, the Company has an accrued aggregate liability of approximately $1.8 million representing the present value of scheduled withdrawal liability payments under these multiemployer plans. While the Company has no ability to calculate a possible current liability for under-funded multiemployer plans that could terminate or could require additional funding under the PPA, the amounts could be material.

DGD Joint Venture

The Company announced on January 21, 2011 that a wholly-owned subsidiary of Darling entered into a limited liability company agreement with Valero to form the DGD Joint Venture. The DGD Joint Venture is owned 50% / 50% with Valero and was formed to design, engineer, construct and operate the DGD Facility, which is capable of processing approximately 12,000 barrels per day of input feedstock to produce renewable diesel fuel and certain other co-products, and is located adjacent to Valero's refinery in Norco, Louisiana. The DGD Facility reached mechanical completion and began the production of renewable diesel in late June 2013.

On May 31, 2011, the DGD Joint Venture and Diamond Green Diesel LLC, a wholly-owned subsidiary of the DGD Joint Venture (“Opco”), entered into (i) a facility agreement (the “Facility Agreement”) with Diamond Alternative Energy, LLC, a wholly-owned subsidiary of Valero (the “Lender”), and (ii) a loan agreement (the “Loan Agreement”) with the Lender, which provided the DGD Joint Venture with a 14 year multiple advance term loan facility of approximately $221.3 million (the “JV Loan”) to support the design, engineering and construction of the DGD Facility, which is now in production. The Facility Agreement and the Loan Agreement prohibit the Lender from assigning all or any portion of the Facility Agreement or the Loan Agreement to unaffiliated third parties. Opco has also pledged substantially all of its assets, consisting of substantially all of the plant, property and equipment of the DGD Facility, to the Lender, and the DGD Joint Venture has pledged all of Opco's equity interests to the Lender, until the JV Loan has been paid in full and the JV Loan has terminated in accordance with its terms.

51




Based on the sponsor support agreements executed in connection with the Facility Agreement and the Loan Agreement relating to the DGD Joint Venture with Valero, the Company has contributed a total of approximately $111.7 million for completion of the DGD Facility including the Company's portion of cost overruns and working capital funding. As of the date of this report, it is anticipated that substantially all contributions have been made, except for possible additional working capital funding, which is not expected to be material to the Company if it occurs. As of September 30, 2017, under the equity method of accounting, the Company has an investment in the DGD Joint Venture of approximately $261.6 million included on the consolidated balance sheet. Distribution of earnings to the venture partners is prohibited until certain conditions required under the DGD Joint Venture’s Loan Agreement are satisfied, including prepayments of principal by the DGD Joint Venture upon qualifying events. In addition, the DGD Joint Venture has no mandatory distributions to its joint venture partners. During the nine months ended September 30, 2017, the DGD Joint Venture made dividend distributions to each partner in the amount of $25.0 million.

In April 2016, the Company announced the planned expansion of the DGD Facility's annual production capacity from 160 million gallons of renewable diesel to 275 million gallons. Final engineering and cost analysis for the project were completed during the third quarter of 2016. The estimated construction costs for the project are $190 million, which is expected to be funded by DGD Joint Venture cash flow. The DGD Joint Venture estimates completion of construction and commissioning of the project in the second quarter of 2018. The DGD Joint Venture expects to operate at full capacity throughout the expansion phase, excluding 18 days of normal downtime maintenance in 2017, which occurred in the first quarter of 2017, and an estimated 40 days of necessary downtime for final tie-ins in 2018. The planned expansion will also include expanded outbound logistics for servicing the many developing low carbon fuel markets around North America and worldwide.

On February 23, 2015, Darling through its wholly owned subsidiary Darling Green Energy LLC, ("Darling Green") and a third party Diamond Alternative Energy, LLC ("Diamond Alternative" and together with Darling Green, the "DGD Lenders") entered into a revolving loan agreement (the "DGD Loan Agreement") with the DGD Joint Venture Opco. The DGD Lenders have committed to make loans available to Opco in the total amount of $10.0 million with each lender committed to $5.0 million of the total commitment. Any borrowings by Opco under the DGD Loan Agreement are at the applicable annum rate equal to the sum of (a) the LIBO Rate (meaning Reuters BBA Libor Rates Page 3750) on such day plus (b) 2.50%. The DGD Loan Agreement matures on December 31, 2017, unless extended by agreement of the parties. As of September 30, 2017, no amounts are owed to Darling Green under the DGD Loan Agreement. The DGD Joint Venture, together with its joint venture partners, evaluates its capital structure from time to time, including opportunities to refinance the joint venture.

Financial Impact of Significant Debt Outstanding

The Company has a substantial amount of indebtedness, which could make it more difficult for the Company to satisfy its obligations to its financial lenders and its contractual and commercial commitments, limit the Company's ability to obtain additional financing to fund future working capital, capital expenditures, acquisitions or other general corporate requirements on commercially reasonable terms or at all, require the Company to use a substantial portion of its cash flows from operations to pay principal and interest on its indebtedness instead of other purposes, thereby reducing the amount of the Company's cash flows from operations available for working capital, capital expenditures, acquisitions and other general corporate purposes, increase the Company's vulnerability to adverse economic, industry and business conditions, expose the Company to the risk of increased interest rates as certain of the Company's borrowings are at variable rates of interest, limit the Company's flexibility in planning for, or reacting to, changes in the Company's business and the industry in which the Company operates, place the Company at a competitive disadvantage compared to other, less leveraged competitors, and/or increase the Company's cost of borrowing.

Cash Flows and Liquidity Risks

Management believes that the Company’s cash flows from operating activities consistent with the level generated in the first nine months of fiscal 2017, unrestricted cash and funds available under the Amended Credit Agreement, will be sufficient to meet the Company’s working capital needs and maintenance and compliance-related capital expenditures, scheduled debt and interest payments, income tax obligations, and other contemplated needs through the next twelve months. Numerous factors could have adverse consequences to the Company that cannot be estimated at this time, such as those factors discussed below under the heading “Forward Looking Statements”.  These factors, coupled with volatile prices for natural gas and diesel fuel, currency exchange fluctuations, general performance of the U.S. and global economies, disturbances in world financial, credit, commodities and stock markets, and any decline in consumer confidence, including the inability of consumers and companies to obtain credit due to lack of liquidity in the financial markets, among others, could negatively impact the Company’s results of operations in fiscal 2017 and thereafter.  The Company reviews the appropriate use of unrestricted cash periodically.  As of the date of this report, no decision has been made as to non-ordinary course cash usages

52



at this time; however, potential usages could include:  opportunistic capital expenditures and/or acquisitions and joint ventures;  investments relating to the Company’s renewable energy strategy, including, without limitation, potential investments in additional renewable diesel and/or biodiesel projects;  investments in response to governmental regulations relating to human and animal food safety or other regulations;  unexpected funding required by the legislation, regulation or mass termination of multiemployer plans; and paying dividends or repurchasing stock, subject to limitations under the Amended Credit Agreement, the 5.375 % Notes and the 4.75% Notes, as well as suitable cash conservation to withstand adverse commodity cycles. In August 2015, the Company's Board of Directors approved a share repurchase program of up to an aggregate of $100.0 million of the Company's Common Stock depending on market conditions. The repurchases may be made from time to time on the open market at prevailing market prices or in negotiated transactions off the market. The program initially approved by the Board of Directors was for a 24 month period; however, the Board has subsequently extended the program for an additional 24 month period and reset the amount of the program to $100.0 million. Accordingly, repurchases may occur through August 13, 2019, unless further extended or shortened by the Board of Directors. Since the inception of the share repurchase program, the Company has repurchased approximately $10.9 million of its common stock in open market purchases and, as of the date of this report, has $100.0 million remaining in its share repurchase program.

Each of the factors described above has the potential to adversely impact the Company's liquidity in a variety of ways, including through reduced raw materials availability, reduced finished product prices, reduced sales, potential inventory buildup, increased bad debt reserves, potential impairment charges and/or higher operating costs.

Sales prices for the principal products that the Company sells are typically influenced by sales prices for agricultural-based alternative ingredients, the prices of which are based on established commodity markets and are subject to volatile changes. Any decline in these prices has the potential to adversely impact the Company's liquidity. Any of a decline in raw material availability, a decline in agricultural-based alternative ingredients prices, increases in energy prices or the impact of U.S. and foreign regulation (including, without limitation, China), changes in foreign exchange rates, imposition of currency controls and currency devaluations has the potential to adversely impact the Company's liquidity. A decline in commodities prices, a rise in energy prices, a slowdown in the U.S. or international economy or other factors could cause the Company to fail to meet management's expectations or could cause liquidity concerns.

OFF BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS

Based upon the underlying purchase agreements, the Company has commitments to purchase $89.8 million of commodity products consisting of approximately $27.6 million of finished products, approximately $58.6 million of natural gas and diesel fuel and approximately $3.6 million of other commitments during the next twelve months, which are not included in liabilities on the Company’s balance sheet at September 30, 2017.  These purchase agreements are entered into in the normal course of the Company’s business and are not subject to derivative accounting. The commitments will be recorded on the balance sheet of the Company when delivery of these commodities occurs and ownership passes to the Company during the remainder of fiscal 2017, in accordance with accounting principles generally accepted in the U.S.

Based upon the underlying lease agreements, the Company expects to pay approximately $41.1 million in operating lease obligations during the next twelve months, which are not included in liabilities on the Company’s balance sheet at September 30, 2017.  These lease obligations are included in cost of sales or selling, general and administrative expense as the underlying lease obligation comes due, in accordance with GAAP.

The following table summarizes the Company’s other commercial commitments, including both on- and off-balance sheet arrangements that are part of the Company's Amended Credit Agreement and other foreign bank guarantees that are not a part of the Company's Amended Credit Agreement at September 30, 2017 (in thousands):

            
Other commercial commitments:
 
Standby letters of credit
$
24,017

Foreign bank guarantees
12,209

Total other commercial commitments:
$
36,226


CRITICAL ACCOUNTING POLICIES

The Company follows certain significant accounting policies when preparing its consolidated financial statements. A complete summary of these policies is included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016, filed with the SEC on February 28, 2017.


53



Based on the Company’s annual impairment testing at October 29, 2016, the fair values of the Company’s reporting units containing goodwill exceeded the related carrying value.  However, the fair value of six of the Company's nine reporting units was less than 30% in excess of its carrying value and one reporting unit (ERS Feed) was approximately 8% in excess of its carrying value, with goodwill of approximately $200.6 million on this reporting unit.  The Company determined the fair value of reporting units with the assistance of a valuation expert who assisted the Company and primarily used the Income Approach to determine the fair value of the Company's reporting units. Key assumptions that impacted the discounted cash flow model were raw material volumes, gross margins, terminal growth rates and discount rates. It is possible, depending upon a number of factors that are not determinable at this time or within the control of the Company, that the fair value of these six reporting units could decrease in the future and result in an impairment to goodwill. The amount of goodwill allocated to these six reporting units was approximately $770.3 million. The Company's management believes the biggest risk to these reporting units is decreasing finished product prices impacting gross margins and an economic slowdown that would impact raw material suppliers. As of September 30, 2017, there were no triggering events noted that would indicate that the goodwill allocated to any of the Company's reporting units is impaired.

NEW ACCOUNTING PRONOUNCEMENTS

In August 2017, the FASB issued ASU No. 2017-12, Targeted Improvement to Accounting for Hedging Activities. This ASU amends Topic 815, Derivatives and Hedging, which is intended to more closely align hedge accounting with companies' risk management strategies and simplify the application of hedge accounting. The guidance includes certain targeted improvements to ease the operational burden of applying hedge accounting. The ASU is effective for fiscal years beginning after December 15, 2018 and for interim periods therein with early adoption permitted. The Company will be required to apply the guidance on a cumulative-effect basis with adjustment to retained earnings as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of this standard.

In March 2017, the FASB issued ASU No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. This ASU amends Topic 715, Compensation - Retirement Benefits, which requires that an employer report the service cost component of net benefit costs to be disaggregated from all other components and reported in the same line item or items as other compensation costs. The other components of net benefit cost are required to be presented in the income statement separately from the service cost. The ASU is effective for fiscal years beginning after December 15, 2017 and for interim periods therein. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-04 Simplifying the Test for Goodwill Impairment. This ASU amends Topic 350, Intangibles-Goodwill and Other, which will simplify the goodwill impairment calculation by eliminating Step 2 from the current goodwill impairment test. Under the new guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. The ASU eliminates existing guidance that requires an entity to determine goodwill impairment by calculating the implied fair value of goodwill by hypothetically assigning the fair value of a reporting unit to all of the assets and liabilities as if that reporting unit had been acquired in a business combination. This ASU is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-01, Clarifying the Definition of a Business. This ASU amends Topic 805, Business Combinations, which narrows the existing definition of a business and provides a framework for evaluating whether a transaction should be accounted for as an acquisition (or disposal) of assets or a business. This ASU requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets; if so, the set of transferred assets and activities (collectively, the set) is not a business. In order to be considered a business, the set would need to include an input and a substantive process that together significantly contribute to the ability to create outputs. This ASU is effective for fiscal year beginning after December 15, 2017 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash. This ASU amends Topic 230, Statement of Cash Flows, which includes new guidance on the classification and presentation of restricted cash in the statement of cash flows in order to eliminate the discrepancies that currently exist in how companies present these changes. This ASU requires restricted cash to be included with cash and cash equivalents when explaining the changes in cash in the statement of cash

54



flows. This ASU is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In August 2016, the FASB issued ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments. This ASU amends Topic 230, Statement of Cash Flows, which is intended to reduce the existing diversity in practice for classifying various types of cash flows including debt extinguishment costs, zero-coupon debt, contingent consideration related to business combinations, insurance proceeds, equity method distributions and beneficial interest in securitizations. This ASU is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The initial adoption of this ASU is not expected to have a material impact on the Company's consolidated financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). Under the new ASU, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) a lease liability, which is a lessee‘s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance lessor accounting is largely unchanged. The new lease guidance simplified the accounting for sale and leaseback transactions primarily because lessees must recognize lease assets and lease liabilities. Lessees (for capital and operating leases) and lessors (for sales-type, direct financing, and operating leases) must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. This ASU is effective for public companies for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company is assessing the impact of this new standard, specifically on its consolidated balance sheets, and does not expect adoption to significantly change the recognition, measurement or presentation of lease expense within the consolidated statements of operations or cash flows.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which will supersede nearly all existing revenue recognition guidance under GAAP. The new ASU introduces a new five-step revenue recognition model in which an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this ASU requires disclosures sufficient to enable the users to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers, including qualitative and quantitative disclosures about contracts with customers, significant judgments and changes in judgments, and assets recognized from the costs to obtain or fulfill a contract. In July 2015, the FASB deferred the elective date of the standard by one year. This ASU allows for either full retrospective or modified retrospective adoption and will become effective for the Company for the fiscal years beginning after December 15, 2017. The Company has completed its assessment of this ASU to identify any potential changes in the amount and timing of revenue recognition for its current contracts and the expected impact on the Company's business processes, systems and controls. Based on this assessment, the Company has elected to adopt this standard on a modified retrospective basis effective in fiscal 2018. The adoption will not change the timing of revenues as the Company's revenues have been determined to be recognized at a point in time and not over time. The Company has elected not to capitalize contract fulfillment costs as the recovery of such costs are for less than one year's time and are not material to the Company. Additionally, the Company has elected to treat shipping and handling as fulfillment costs and to report sales taxes net, which will result in a reduction of revenue and a reduction of cost of sales for fiscal 2016 of approximately $155.1 million and expects the reduction of revenue and cost of sales in fiscal 2017 to be similar to fiscal 2016 with no impact on overall earnings. The Company is currently reviewing the expanded incremental disclosures and the disaggregation of revenues disclosures as required under ASU No. 2014-09.

FORWARD LOOKING STATEMENTS

This Quarterly Report on Form 10-Q includes “forward-looking” statements that involve risks and uncertainties.   The words “believe,” “anticipate,” “expect,” “estimate,” “intend,” “could,” “may,” “will,” “should,” “planned,” “potential,” and similar expressions identify forward-looking statements.  All statements other than statements of historical facts included in this report are forward looking statements, including, without limitation, the statements under the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and located elsewhere herein regarding industry prospects, the Company’s financial position and the Company's use of cash.  Actual results could differ materially from those discussed in the forward-looking statements as a result of certain factors, including many that are beyond the control of the Company.  Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to be correct.
 

55



In addition to those factors discussed elsewhere in this report and in the Company's other public filings with the SEC, important factors that could cause actual results to differ materially from the Company’s expectations include: existing and unknown future limitations on the ability of the Company's direct and indirect subsidiaries to make their cash flow available to the Company for payments on the Company's indebtedness or other purposes; global demands for bio-fuels and grain and oilseed commodities, which have exhibited volatility, and can impact the cost of feed for cattle, hogs and poultry, thus affecting available rendering feedstock and selling prices for the Company’s products; reductions in raw material volumes available to the Company due to weak margins in the meat production industry as a result of higher feed costs, reduced consumer demand or other factors, reduced volume from food service establishments, or otherwise; reduced demand for animal feed; reduced finished product prices, including a decline in fat and used cooking oil finished product prices;  changes to worldwide government policies relating to renewable fuels and green house gas (“GHG”) emissions that adversely affect programs like the U.S. government's renewable fuel standard, low carbon fuel standards (“LCFS”) and tax credits for biofuels both in the United States and abroad; possible product recall resulting from developments relating to the discovery of unauthorized adulterations to food or food additives; the occurrence of Bird Flu including, but not limited to H5N1 flu, bovine spongiform encephalopathy (or “BSE”), porcine epidemic diarrhea (“PED”) or other diseases associated with animal origin in the United States or elsewhere; unanticipated costs and/or reductions in raw material volumes related to the Company’s compliance with the existing or unforeseen new U.S. or foreign (including, without limitation, China) regulations (including new or modified animal feed, Bird Flu, PED or BSE or similar or unanticipated regulations) affecting the industries in which the Company operates or its value added products; risks associated with the DGD Joint Venture, including possible unanticipated operating disruptions and issues relating to the announced expansion project; difficulties or a significant disruption in our information systems or failure to implement new systems and software successfully, including our ongoing enterprise resource planning project; risks relating to possible third party claims of intellectual property infringement; increased contributions to the Company’s pension and benefit plans, including multiemployer and employer-sponsored defined benefit pension plans as required by legislation, regulation or other applicable U.S. or foreign law or resulting from a U.S. mass withdrawal event; bad debt write-offs; loss of or failure to obtain necessary permits and registrations; continued or escalated conflict in the Middle East, North Korea, Ukraine or elsewhere; uncertainty regarding the exit of the U.K. from the European Union; and/or unfavorable export or import markets.  These factors, coupled with volatile prices for natural gas and diesel fuel, climate conditions, currency exchange fluctuations, general performance of the U.S. and global economies, disturbances in world financial, credit, commodities and stock markets, and any decline in consumer confidence and discretionary spending, including the inability of consumers and companies to obtain credit due to lack of liquidity in the financial markets, among others, could negatively impact the Company's results of operations. Among other things, future profitability may be affected by the Company’s ability to grow its business, which faces competition from companies that may have substantially greater resources than the Company. The Company's announced share repurchase program may be suspended or discontinued at any time and purchases of shares under the program are subject to market conditions and other factors, which are likely to change from time to time. For more detailed discussion of these factors see the Risk Factors discussion in Item 1A of Part I of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016. The Company cautions readers that all forward-looking statements speak only as of the date made, and the Company undertakes no obligation to update any forward looking statements, whether as a result of changes in circumstances, new events or otherwise.

Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

Market risks affecting the Company include exposures to changes in prices of the finished products the Company sells, interest rates on debt, availability of raw material supplies and the price of natural gas and diesel fuel used in the Company's plants. Raw materials available to the Company are impacted by seasonal factors, including holidays, when raw material volume declines; warm weather, which can adversely affect the quality of raw material processed and finished products produced; and cold weather, which can impact the collection of raw material. Predominantly all of the Company’s finished products are commodities that are generally sold at prices prevailing at the time of sale. Additionally, with the acquisition of foreign entities we are exposed to foreign currency exchange risks, imposition of currency controls and the possibility of currency devaluation.

The Company makes limited use of derivative instruments to manage cash flow risks related to natural gas usage, diesel fuel usage, inventory, forecasted sales and foreign currency exchange rates. The Company does not use derivative instruments for trading purposes. Natural gas swaps and options are entered into with the intent of managing the overall cost of natural gas usage by reducing the potential impact of seasonal weather demands on natural gas that increases natural gas prices. Heating oil swaps and options are entered into with the intent of managing the overall cost of diesel fuel usage by reducing the potential impact of seasonal weather demands on diesel fuel that increases diesel fuel prices. Corn options and future contracts are entered into with the intent of managing U.S. forecasted sales of BBP by reducing the impact of changing prices. Foreign currency forward contracts are entered into to mitigate the foreign exchange rate risk for transactions designated in a currency other than the local functional currency. The interest rate swaps and the natural gas swaps are subject to the requirements of FASB authoritative guidance. Some of the Company's natural gas and diesel fuel instruments are not subject

56



to the requirements of FASB authoritative guidance because some of the natural gas and diesel fuel instruments qualify as normal purchases as defined in FASB authoritative guidance. At September 30, 2017, the Company had natural gas swap contracts and corn option contracts outstanding that qualified and were designated for hedge accounting as well as corn option and forward contracts, foreign currency forward contracts and soybean meal option contracts that did not qualify and were not designated for hedge accounting.

In the first nine months of fiscal 2017, the Company entered into natural gas swap contracts that are considered cash flow hedges. Under the terms of the natural gas swap contracts, the Company fixed the expected purchase cost of a portion of its U.S. plants' forecasted natural gas usage into the first quarter of fiscal 2018. As of September 30, 2017, the aggregate fair value of these natural gas contracts was approximately $0.1 million and is included in other current assets on the balance sheet, with an offset recorded in accumulated other comprehensive income for the effective portion.

In fiscal 2016 and the first nine months of fiscal 2017, the Company entered into corn option contracts that are considered cash flow hedges. Under the terms of the corn option contracts, the Company hedged a portion of its U.S. forecasted sales of BBP into the fourth quarter of fiscal 2018. As of September 30, 2017, the aggregate fair value of these corn option contracts was approximately $3.0 million and is included in other current assets and other assets on the balance sheet, with an offset recorded in accumulated other comprehensive income for the effective portion. From time to time, the Company may enter into corn option contracts in the future. Gains and losses arising from open and closed portions of these contracts may have a significant impact on the Company's income if there is significant volatility in the price of corn.

As of September 30, 2017, the Company had the following outstanding forward contracts that were entered into to hedge the future payments of intercompany note transactions, foreign currency transactions in currencies other than the functional currency and forecasted transactions in currencies other than the functional currency. All of these transactions are currently not designated for hedge accounting (in thousands):

Functional Currency
 
Contract Currency
 
Range of
U.S.
Type
Amount
 
Type
Amount
 
Hedge rates
Equivalent
Brazilian real
33,790

 
Euro
9,030

 
3.49 - 3.99
$
10,605

Brazilian real
80,286

 
U.S. dollar
24,430

 
3.16 - 3.53
24,430

Brazilian real
953

 
Mexican peso
5,472

 
0.17 - 0.18
299

Euro
82,573

 
U.S. dollar
97,985

 
1.06 - 1.19
97,985

Euro
7,463

 
Polish zloty
32,000

 
4.25 - 4.29
8,815

Euro
4,040

 
Japanese yen
526,400

 
128.91 - 132.86
4,772

Euro
60,758

 
Chinese renminbi
474,901

 
7.49 - 7.86
71,767

Euro
11,455

 
Australian dollar
17,200

 
1.50
13,530

Euro
2,281

 
British pound
2,000

 
0.88
2,694

Polish zloty
35,960

 
Euro
8,383

 
4.22 - 4.33
9,845

Japanese yen
40,395

 
U.S. dollar
362

 
109.66 - 113.02
362

 
 
 
 
 
 
 
$
245,104


The above foreign currency contracts mature within one year and include hedges on approximately $83.0 million of intercompany notes. The above foreign currency contracts had an aggregate fair value of approximately $0.1 million and are included in other current assets and accrued expenses at September 30, 2017.

Additionally, the Company had corn options contracts and forward contracts and soybean meal option contracts that are marked to market because they did not qualify for hedge accounting at September 30, 2017. These contracts have an aggregate fair value of less than $1.2 million and are included in other current assets and accrued expenses at September 30, 2017.

As of September 30, 2017, the Company had forward purchase agreements in place for purchases of approximately $58.6 million of natural gas and diesel fuel and approximately $3.6 million of other commitments in fiscal 2017. As of September 30, 2017, the Company had forward purchase agreements in place for purchases of approximately $27.6 million of finished product in fiscal 2017.

Foreign Exchange

The Company now has significant international operations and is subject to certain opportunities and risks, including currency fluctuations. As a result, the Company is affected by changes in foreign currency exchange rates, particularly with

57



respect to the euro, British pound, Canadian dollar, Australian dollar, Chinese renminbi, Brazilian real, Japanese yen and the Argentine peso.

Item 4.   CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures.  As required by Rule 13a-15(b) of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), the Company's management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation, as of the end of the period covered by this report, of the effectiveness of the design and operation of the Company's disclosure controls and procedures.  As defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, disclosure controls and procedures are controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms.  Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company's management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.  Because of its inherent limitations, internal control over financial reporting may not
prevent or detect misstatements.  Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Based on management’s evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control over Financial Reporting.  As required by Exchange Act Rule 13a-15(d), the Company’s management, including the Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of the Company’s internal control over financial reporting to determine whether any change occurred during the quarter covered by this report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.  Based on that evaluation, there has been no change in the Company’s internal control over financial reporting during the last fiscal quarter of the period covered by this report other than SOX control changes related to the upgrade of accounting software in North American and at its international operations that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

58




DARLING INGREDIENTS INC. AND SUBSIDIARIES
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2017

PART II:  Other Information
 

Item 1.  LEGAL PROCEEDINGS

The information required by this Item 1 is contained within Note 15 on pages 21 through 22 of this Form 10-Q and is incorporated herein by reference.

Item 1A.  RISK FACTORS

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in the Company's Annual Report on Form 10-K for the year ended December 31, 2016, which could materially affect the Company's business, financial condition or future results. The risks described in this report and in the Company's Annual Report on Form 10-K are not the only risks facing the Company. Additional risks and uncertainties not currently known to the Company or that the Company currently deem to be immaterial also may materially adversely affect the Company's business, financial condition or future results.

Item 6.  EXHIBITS

 The following exhibits are filed herewith:
 
31.1
 
31.2
 
32
 
101
Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016; (ii) Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and October 1, 2016; (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and October 1, 2016; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and October 1, 2016; (v) Notes to the Consolidated Financial Statements.

59




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
 
 
 
DARLING INGREDIENTS INC.
 
 
 
 
 
 
 
 
Date:   
November 7, 2017
By: 
/s/  Randall C. Stuewe
 
 
 
Randall C. Stuewe
 
 
 
Chairman and
 
 
 
Chief Executive Officer
 
 
Date:   
November 7, 2017
By: 
/s/  Patrick C. Lynch
 
 
 
Patrick C. Lynch
 
 
 
Executive Vice President
 
 
 
Chief Financial Officer
 
 
 
(Principal Financial Officer)

60