XML 20 R48.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Acquisitions, Investments and Redeemable Noncontrolling Interests (Pro Forma Results) (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Nov. 29, 2014
Aug. 30, 2014
May 31, 2014
Mar. 01, 2014
Nov. 30, 2013
Aug. 31, 2013
Jun. 01, 2013
Mar. 02, 2013
Nov. 29, 2014
Nov. 30, 2013
Dec. 01, 2012
Business Acquisition [Line Items]                      
Net sales $ 413,375us-gaap_SalesRevenueNet $ 400,152us-gaap_SalesRevenueNet $ 386,642us-gaap_SalesRevenueNet $ 312,685us-gaap_SalesRevenueNet $ 297,790us-gaap_SalesRevenueNet $ 289,126us-gaap_SalesRevenueNet $ 287,583us-gaap_SalesRevenueNet $ 256,271us-gaap_SalesRevenueNet $ 1,512,854us-gaap_SalesRevenueNet $ 1,130,770us-gaap_SalesRevenueNet $ 1,121,765us-gaap_SalesRevenueNet
Net sales, pro forma                 1,575,113us-gaap_BusinessAcquisitionsProFormaRevenue 1,459,060us-gaap_BusinessAcquisitionsProFormaRevenue  
Operating profit 139,753us-gaap_GrossProfit 135,325us-gaap_GrossProfit 125,370us-gaap_GrossProfit 96,587us-gaap_GrossProfit 98,609us-gaap_GrossProfit 91,900us-gaap_GrossProfit 98,214us-gaap_GrossProfit 81,486us-gaap_GrossProfit 497,035us-gaap_GrossProfit 370,209us-gaap_GrossProfit 380,332us-gaap_GrossProfit
Operating profit, pro forma                 236,919clc_BusinessAcquisitionProFormaInformationOperatingProfit 202,493clc_BusinessAcquisitionProFormaInformationOperatingProfit  
Net earnings attributable to CLARCOR Inc. 43,508us-gaap_NetIncomeLoss 41,703us-gaap_NetIncomeLoss 34,552us-gaap_NetIncomeLoss 24,321us-gaap_NetIncomeLoss 32,856us-gaap_NetIncomeLoss 28,707us-gaap_NetIncomeLoss 33,051us-gaap_NetIncomeLoss 23,462us-gaap_NetIncomeLoss 144,084us-gaap_NetIncomeLoss 118,076us-gaap_NetIncomeLoss 122,986us-gaap_NetIncomeLoss
Net earnings, pro forma                 161,120us-gaap_BusinessAcquisitionsProFormaNetIncomeLoss 133,568us-gaap_BusinessAcquisitionsProFormaNetIncomeLoss  
Diluted earnings per share (in dollars per share) $ 0.86us-gaap_EarningsPerShareDiluted $ 0.82us-gaap_EarningsPerShareDiluted $ 0.68us-gaap_EarningsPerShareDiluted $ 0.48us-gaap_EarningsPerShareDiluted $ 0.65us-gaap_EarningsPerShareDiluted $ 0.57us-gaap_EarningsPerShareDiluted $ 0.66us-gaap_EarningsPerShareDiluted $ 0.47us-gaap_EarningsPerShareDiluted $ 2.83us-gaap_EarningsPerShareDiluted $ 2.34us-gaap_EarningsPerShareDiluted $ 2.42us-gaap_EarningsPerShareDiluted
Diluted earnings per share, pro forma (in dollars per share)                 $ 3.17us-gaap_BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTaxPerShareDiluted $ 2.64us-gaap_BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTaxPerShareDiluted  
Engine Mobile Filtration [Member]                      
Business Acquisition [Line Items]                      
Net sales attributable to CLARCOR                 46,837us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
105,744us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
 
Operating profit attributable to CLARCOR                 17,677clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
[1] 24,830clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
[2]  
Net earnings attributable to CLARCOR                 10,485us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
13,789us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
 
Diluted earnings per share, attributable to CLARCOR (in dollars per share)                 $ 0.21clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
$ 0.27clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
 
Transaction costs removal, amount                 3,035clc_BusinessCombinationTransactionCostsRemovalAmount
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
3,035clc_BusinessCombinationTransactionCostsRemovalAmount
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
 
Cost of inventory step up                 1,368clc_BusinessCombinationCostofInventoryStepUp
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
1,368clc_BusinessCombinationCostofInventoryStepUp
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
 
Industrial Environmental Filtration [Member]                      
Business Acquisition [Line Items]                      
Net sales attributable to CLARCOR                 15,422us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
222,546us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
 
Operating profit attributable to CLARCOR                 8,814clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
[3] 3,047clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
[4]  
Net earnings attributable to CLARCOR                 6,551us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
1,703us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
 
Diluted earnings per share, attributable to CLARCOR (in dollars per share)                 $ 0.13clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
$ 0.03clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
 
Transaction costs removal, amount                 2,089clc_BusinessCombinationTransactionCostsRemovalAmount
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
2,089clc_BusinessCombinationTransactionCostsRemovalAmount
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
 
Cost of inventory step up                 4,342clc_BusinessCombinationCostofInventoryStepUp
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
4,342clc_BusinessCombinationCostofInventoryStepUp
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
 
As Reported [Member]                      
Business Acquisition [Line Items]                      
Net sales                 1,512,854us-gaap_SalesRevenueNet
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
1,130,770us-gaap_SalesRevenueNet
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
 
Operating profit                 210,428us-gaap_GrossProfit
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
174,616us-gaap_GrossProfit
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
 
Net earnings attributable to CLARCOR Inc.                 $ 144,084us-gaap_NetIncomeLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
$ 118,076us-gaap_NetIncomeLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
 
Diluted earnings per share (in dollars per share)                 $ 2.83us-gaap_EarningsPerShareDiluted
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
$ 2.34us-gaap_EarningsPerShareDiluted
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
 
[1] 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 twelve months ended November 30, 2013 for pro forma presentation. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[2] Includes adjustments to push back 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. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[3] 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 twelve months ended November 30, 2013 for pro forma presentation. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[4] Includes adjustments to push back 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. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.