XML 80 R41.htm IDEA: XBRL DOCUMENT v3.2.0.727
Business Acquisitions, Investments and Noncontrolling Interests - Pro Forma (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Aug. 29, 2015
Aug. 30, 2014
Aug. 29, 2015
Aug. 30, 2014
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales $ 357,557 $ 400,152 $ 1,108,479 $ 1,099,479
Pro forma, net sales   400,152   1,161,738
Operating profit 119,755 135,325 366,340 357,282
Pro forma, gross profit   62,397   171,130
Net earnings attributable to CLARCOR Inc. $ 36,445 41,703 $ 101,651 100,576
Pro forma, net earnings attributable to CLARCOR Inc.   $ 41,828   $ 117,612
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share) $ 0.72 $ 0.82 $ 2.00 $ 1.98
Pro forma, diluted earnings per share(in dollars per share)   $ 0.82   $ 2.32
Adjustments related to step-up of inventory     $ 126  
Filter Resources, Inc. [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales $ 5,141   14,323  
Operating profit (loss) 536   1,223  
Stanadyne [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 20,426 $ 28,014 70,086 $ 37,006
Operating profit (loss) 3,586 7,275 14,797 5,348
Air Filtrations Segment of General Electric [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 42,275 59,842 150,506 172,205
Operating profit (loss) 2,938 5,038 13,840 8,810
Engine/Mobile Filtration [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales   0   46,837
Operating profit (loss) [1]   0   17,677
Net earnings attributable to CLARCOR Inc.   $ 0   $ 10,485
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share)   $ 0.00   $ 0.21
Adjustments to remove transaction costs     3,035  
Adjustments related to step-up of inventory     1,368  
Industrial/Environmental Filtration [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales   $ 0   $ 15,422
Operating profit (loss)   171 [2]   8,814 [3]
Net earnings attributable to CLARCOR Inc.   $ 125   $ 6,551
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share)   $ 0.00   $ 0.13
Adjustments to remove transaction costs       $ 2,089
Adjustments related to step-up of inventory       4,342
Bekaert [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales 2,981 $ 2,809 8,698 9,111
Operating profit (loss) $ 62 (125) $ (457) (679)
As Reported [Member]        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Net sales   400,152   1,099,479
Operating profit   62,226   144,639
Net earnings attributable to CLARCOR Inc.   $ 41,703   $ 100,576
Net earnings per share attributable to CLARCOR Inc. - Diluted (in dollars per share)   $ 0.82   $ 1.98
[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 nine months ended August 31, 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 $126, as such costs were pushed back to the nine months ended August 31, 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 $4,342, as such costs were 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.