XML 83 R38.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Acquisitions, Investments and Noncontrolling Interests - Pro Forma (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
 3 Months Ended 6 Months Ended
May 30, 2015
May 31, 2014
May 30, 2015
May 31, 2014
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales $ 399,799us-gaap_SalesRevenueNet $ 386,642us-gaap_SalesRevenueNet $ 750,922us-gaap_SalesRevenueNet $ 699,327us-gaap_SalesRevenueNet
Pro forma, net sales   406,423us-gaap_BusinessAcquisitionsProFormaRevenue   761,586us-gaap_BusinessAcquisitionsProFormaRevenue
Operating profit 133,610us-gaap_GrossProfit 125,370us-gaap_GrossProfit 246,585us-gaap_GrossProfit 221,957us-gaap_GrossProfit
Pro forma, gross profit   62,376clc_BusinessAcquisitionProFormaInformationOperatingProfit   108,733clc_BusinessAcquisitionProFormaInformationOperatingProfit
Net earnings attributable to CLARCOR Inc. 38,497us-gaap_NetIncomeLoss 34,552us-gaap_NetIncomeLoss 65,206us-gaap_NetIncomeLoss 58,873us-gaap_NetIncomeLoss
Pro forma, net earnings attributable to CLARCOR Inc.   41,538us-gaap_BusinessAcquisitionsProFormaNetIncomeLoss   75,784us-gaap_BusinessAcquisitionsProFormaNetIncomeLoss
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share) $ 0.76us-gaap_EarningsPerShareDiluted $ 0.68us-gaap_EarningsPerShareDiluted $ 1.28us-gaap_EarningsPerShareDiluted $ 1.16us-gaap_EarningsPerShareDiluted
Pro forma, diluted earnings per share(in dollars per share)   $ 0.82us-gaap_BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTaxPerShareDiluted   $ 1.49us-gaap_BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTaxPerShareDiluted
Adjustments related to step-up of inventory     664clc_BusinessCombinationCostofInventoryStepUp  
Filter Resources, Inc. [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 5,134us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_FilterResourcesInc.Member		   9,182us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_FilterResourcesInc.Member		  
Operating profit (loss) 410clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_FilterResourcesInc.Member		   686clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_FilterResourcesInc.Member		  
Stanadyne [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 25,588us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember		 8,992us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember		 49,660us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember		 8,992us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember
Operating profit (loss) 6,370clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember		 (1,927)clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember		 11,211clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember		 (1,927)clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_StanadyneMember
Air Filtrations Segment of General Electric [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 58,679us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember		 66,985us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember		 108,231us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember		 112,363us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember
Operating profit (loss) 7,065clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember		 4,820clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember		 10,902clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember		 3,772clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_AirFiltrationsSegmentofGeneralElectricMember
Engine/Mobile Filtration [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales   19,781us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		   46,837us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
Operating profit (loss)   10,209clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		 [1]   17,677clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		 [1]
Net earnings attributable to CLARCOR Inc.   6,240us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		   10,485us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share)   $ 0.12clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		   $ 0.21clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember
Adjustments to remove transaction costs     3,035clc_BusinessCombinationTransactionCostsRemovalAmount
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		  
Adjustments related to step-up of inventory     1,368clc_BusinessCombinationCostofInventoryStepUp
/ us-gaap_BusinessAcquisitionAxis
= clc_EngineandMobileFiltrationMember		  
Industrial/Environmental Filtration [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales   0us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember		   15,422us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
Operating profit (loss)   1,020clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember		 [2]   8,643clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember		 [3]
Net earnings attributable to CLARCOR Inc.   746us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember		   6,426us-gaap_BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share)   $ 0.01clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember		   $ 0.13clc_BusinessCombinationProFormaInformationEarningsPerShareofAcquireesinceAcquisitionDateDiluted
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
Adjustments to remove transaction costs       2,089clc_BusinessCombinationTransactionCostsRemovalAmount
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
Adjustments related to step-up of inventory       4,216clc_BusinessCombinationCostofInventoryStepUp
/ us-gaap_BusinessAcquisitionAxis
= clc_IndustrialandEnvironmentalFiltrationMember
Bekaert [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 3,189us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember		 3,526us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember		 5,717us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember		 6,303us-gaap_BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember
Operating profit (loss) (83)clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember		 (303)clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember		 (519)clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember		 (554)clc_BusinessCombinationProFormaInformationOperatingIncomeLossofAcquireesinceAcquisitionDateActual
/ us-gaap_BusinessAcquisitionAxis
= clc_BekaertBusinessMember
As Reported [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales   386,642us-gaap_SalesRevenueNet
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember		   699,327us-gaap_SalesRevenueNet
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
Operating profit   51,147us-gaap_GrossProfit
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember		   82,413us-gaap_GrossProfit
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
Net earnings attributable to CLARCOR Inc.   $ 34,552us-gaap_NetIncomeLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember		   $ 58,873us-gaap_NetIncomeLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share)   $ 0.68us-gaap_EarningsPerShareDiluted
/ us-gaap_StatementScenarioAxis
= us-gaap_ScenarioPreviouslyReportedMember		   $ 1.16us-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, as such costs were pushed back to the three months ended March 2, 2013 for pro forma presentation. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.
[2] Includes adjustments to cost of sales related to the step-up of inventory to its estimated acquisition-date fair value of $664, as such costs were pushed back to the six months ended June 1, 2013 for pro forma presentation.
[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 $4,216, as such costs were pushed back to the period ended March 2, 2013 for pro forma presentation. Also includes adjustments to intangible asset amortization, depreciation expense and interest expense.