XML 62 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
3 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 0 Months Ended
Aug. 02, 2014
Aug. 02, 2014
Feb. 01, 2014
Aug. 03, 2013
Jun. 18, 2014
Previous Credit Agreement
Jun. 18, 2014
Jos. A. Bank
item
Aug. 02, 2014
Jos. A. Bank
Aug. 02, 2014
Jos. A. Bank
Aug. 03, 2013
Jos. A. Bank
Aug. 02, 2014
Jos. A. Bank
Aug. 03, 2013
Jos. A. Bank
Aug. 03, 2013
Jos. A. Bank
Step up of inventory to fair value
Aug. 03, 2013
Jos. A. Bank
Step up of inventory to fair value
Jun. 18, 2014
Jos. A. Bank
Customer relationship
Jun. 18, 2014
Jos. A. Bank
Favorable lease
Jun. 18, 2014
Jos. A. Bank
Franchise store agreements
Jun. 18, 2014
Jos. A. Bank
Senior unsecured notes
Jun. 18, 2014
Jos. A. Bank
2014 Credit Facilities
Term loan facility
Aug. 06, 2013
JA Holding
Aug. 06, 2013
JA Holding
Previous Credit Agreement
Term loan facility
Acquisitions                                        
Cash consideration per share (in dollars per share)           $ 65.00                            
Total consideration           $ 1,800,000,000                            
Amount borrowed                                 600,000,000 1,100,000,000   100,000,000
Acquisition and integration costs               40,800,000   60,900,000                    
Loss on extinguishment of debt 2,158,000 2,158,000     2,200,000                              
Deferred financing costs           50,900,000                            
Deferred financing costs classified as other current assets 7,502,000 7,502,000       7,500,000                            
Deferred financing costs classified as non-current assets           43,400,000                            
Preliminary estimates of the fair values of the identifiable assets acquired and liabilities assumed                                        
Cash           328,900,000                            
Accounts receivable           7,100,000                         12,800,000  
Inventories           379,300,000                         6,500,000  
Other current assets           29,300,000                            
Other assets                                     3,100,000  
Property and equipment           174,800,000                         7,300,000  
Goodwill 874,955,000 874,955,000 126,003,000 76,510,000   744,700,000                         53,900,000  
Intangible assets           621,200,000                         30,000,000  
Accounts payable, accrued expenses and other current liabilities           (177,000,000)                         (7,200,000)  
Other liabilities           (288,000,000)                         (11,500,000)  
Total purchase price           1,820,300,000                         94,900,000  
Less: Cash acquired           (328,900,000)                            
Total purchase price, net of cash acquired   1,491,393,000       1,491,400,000                         94,900,000  
Number of separately identified intangible assets acquired           4                            
Fair value of trade name           539,100,000                            
Intangibles assets                           53,000,000 24,400,000 4,700,000        
Estimated useful lives of intangibles                           7 years   25 years        
Net sales from acquisition date             113,700,000                          
Net loss from acquisition date             4,100,000                          
Integration costs             2,600,000                          
Purchase accounting adjustments             7,700,000                          
Unaudited pro forma consolidated financial information                                        
Total net sales               929,928,000 879,784,000 1,777,824,000 1,692,375,000                  
Net earnings attributable to common shareholders               $ 44,180,000 $ 32,282,000 $ 64,270,000 $ 48,534,000 $ 10,500,000 $ 20,300,000              
Net earnings per common share attributable to common shareholders:                                        
Basic (in dollars per share)               $ 0.92 $ 0.65 $ 1.34 $ 0.96                  
Diluted (in dollars per share)               $ 0.92 $ 0.64 $ 1.33 $ 0.96