XML 77 R38.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Acquisitions and Investments - Pro Forma (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 9 Months Ended
Aug. 30, 2014
Aug. 31, 2013
Aug. 30, 2014
Aug. 31, 2013
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales $ 400,152 $ 289,126 $ 1,099,479 $ 832,980
Pro forma, net sales 400,152 379,529 1,161,738 1,074,441
Operating profit 135,325 91,900 357,282 271,600
Pro forma, gross profit 62,397 56,777 171,130 146,016
Net earnings attributable to CLARCOR Inc. 41,703 28,707 100,576 85,220
Pro forma, net earnings attributable to CLARCOR Inc. 41,828 38,142 117,612 96,826
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share) $ 0.82 $ 0.57 $ 1.98 $ 1.69
Pro forma, diluted earnings per share(in dollars per share) $ 0.82 $ 0.76 $ 2.32 $ 1.92
Stanadyne [Member]
       
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 28,014   37,006  
Net earnings attributable to CLARCOR Inc. 7,275   5,348  
Engine/Mobile Filtration [Member]
       
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 0 27,384 46,837 77,843
Operating profit 0 8,325 [1] 17,677 [2] 17,602 [3]
Net earnings attributable to CLARCOR Inc. 0 4,849 10,485 9,650
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share) $ 0.00 $ 0.10 $ 0.21 $ 0.19
Adjustments to remove transaction costs     3,035 3,075
Adjustments related to step-up of inventory     1,368 1,368
Industrial/Environmental Filtration [Member]
       
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 0 63,019 15,422 163,618
Operating profit 171 [4] 6,467 [5] 8,814 [6] 3,213 [7]
Net earnings attributable to CLARCOR Inc. 125 4,586 6,551 1,956
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share) $ 0.00 $ 0.09 $ 0.13 $ 0.04
Adjustments to remove transaction costs     2,089 3,740
Adjustments related to step-up of inventory   126 4,342 4,468
As Reported [Member]
       
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 400,152 289,126 1,099,479 832,980
Operating profit 62,226 41,985 144,639 125,201
Net earnings attributable to CLARCOR Inc. $ 41,703 $ 28,707 $ 100,576 $ 85,220
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share) $ 0.82 $ 0.57 $ 1.98 $ 1.69
[1] Includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[2] Includes adjustments to remove transaction costs of $3,035 and cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $1,368, which have been pushed back to the nine months ended August 31, 2013 for pro forma presentation. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[3] Includes adjustments to push back transaction costs of $3,075 and cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $1,368. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[4] Includes adjustments to cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $126, which have been pushed back to the three and nine month periods ended August 31, 2013 for pro forma presentation.
[5] Includes adjustments to push back cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $126. Also includes adjustments to intangible asset amortization, depreciation expense and interest expenese.
[6] Includes adjustments to remove transaction costs of $2,089 and cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $4,342, which have been pushed back to the nine months ended August 31, 2013 for pro forma presentation. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[7] Includes adjustments to push back transaction costs of $3,740 and cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $4,468. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense