Business Acquisitions, Investments and Redeemable Noncontrolling Interests (Tables)
|
12 Months Ended |
Dec. 03, 2016 |
| Business Acquisition [Line Items] |
|
| Schedule of pro forma information |
The pro forma amounts include the Company’s determination of purchase accounting adjustments based on available information and certain assumptions that the Company believes are reasonable. | | | | | | | | | | | | | | | | | Twelve Months Ended November 30, 2014 | | CLARCOR Inc. As reported | CLARCOR Engine Mobile Solutions | | CLARCOR Industrial Air | | CLARCOR Inc. Pro forma | Net sales | $ | 1,512,854 |
| $ | 46,837 |
| | $ | 15,422 |
| | $ | 1,575,113 |
| Operating profit | 210,428 |
| 17,677 |
| (a) | 8,814 |
| (b) | 236,919 |
| Net earnings attributable to CLARCOR | 144,084 |
| 10,485 |
| | 6,551 |
| | 161,120 |
| Diluted earnings per share | $ | 2.83 |
| $ | 0.21 |
| | $ | 0.13 |
| | $ | 3.17 |
|
| | (a) | 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. |
| | (b) | 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. |
|
| Filter Resources, Inc. [Member] |
|
| Business Acquisition [Line Items] |
|
| Schedule of business acquisitions |
The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition of Filter Resources: | | | | | | Accounts receivable | $ | 3,180 |
| Inventories | 2,042 |
| Other current assets | 118 |
| Property, plant and equipment | 574 |
| Goodwill | 11,938 |
| Intangible assets | 10,880 |
| | Total assets acquired | 28,732 |
| Current liabilities | 2,670 |
| Noncurrent liabilities | 4,201 |
| | Net assets acquired | $ | 21,861 |
|
|
| Schedule of finite-lived and indefinite-lived intangible assets acquired |
A summary of the intangible assets acquired is shown in the following table: | | | | | | | | Estimated | Weighted average | Amortization | Identifiable intangible assets | Value | Useful life | Method | Customer relationships | $ | 10,800 |
| 15 years | Straight-line | Trademarks | 80 |
| 1 year | Straight-line | | $ | 10,880 |
| | |
|
| Stanadyne [Member] |
|
| Business Acquisition [Line Items] |
|
| Schedule of business acquisitions |
The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition of CLARCOR Engine Mobile Solutions:
| | | | | | Accounts receivable | $ | 19,098 |
| Inventories | 7,257 |
| Deferred income taxes | 4,445 |
| Property, plant and equipment | 10,176 |
| Goodwill | 187,611 |
| Intangible assets | 146,430 |
| | Total assets acquired | 375,017 |
| Current liabilities | 9,105 |
| Other noncurrent liabilities | 2,000 |
| Deferred income taxes | 36,193 |
| | Net assets acquired | $ | 327,719 |
|
|
| Schedule of finite-lived and indefinite-lived intangible assets acquired |
A summary of the intangible assets acquired is shown in the following table: | | | | | | | | Estimated | Weighted average | Amortization | Identifiable intangible assets | Value | Useful life | Method | Customer relationships | $ | 135,250 |
| 13 years | Straight-line | Developed technology | 11,000 |
| 10 years | Straight-line | Trademarks | 180 |
| Indefinite | Not amortized | | $ | 146,430 |
| | |
|
| Schedule of results of acquiree |
Net sales and operating profit attributable to CLARCOR Engine Mobile Solutions for the years ended November 30, 2016, November 30, 2015 and November 30, 2014 were as follows: | | | | | | | | | | | | 2016 | 2015 | 2014 | Net sales | $ | 78,012 |
| $ | 88,255 |
| $ | 65,701 |
| Operating profit | 14,335 |
| 17,659 |
| 11,604 |
|
|
| Air Filtrations Segment of General Electric [Member] |
|
| Business Acquisition [Line Items] |
|
| Schedule of business acquisitions |
The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition of CLARCOR Industrial Air: | | | | | | Accounts receivable | $ | 34,453 |
| Inventories | 41,884 |
| Other current assets | 837 |
| Property, plant and equipment | 22,903 |
| Goodwill | 74,324 |
| Intangible assets | 133,020 |
| | Total assets acquired | 307,421 |
| Total liabilities | 47,109 |
| | Net assets acquired | $ | 260,312 |
|
|
| Schedule of finite-lived and indefinite-lived intangible assets acquired |
A summary of the intangible assets acquired, weighted-average useful lives and amortization methods is shown in the following table: | | | | | | | | Estimated | Weighted average | Amortization | Identifiable intangible assets | Value | Useful life | Method | Customer relationships | $ | 77,300 |
| 13 years | Straight-line | Trade names | 35,100 |
| Indefinite | Not amortized | Developed technology | 19,900 |
| 13 years | Straight-line | Backlog | 670 |
| Less than 1 Year | Accelerated | GE Transitional Trademark License | 50 |
| Less than 1 Year | Accelerated | | $ | 133,020 |
| | |
|
| Schedule of results of acquiree |
Net sales and operating profit attributable to CLARCOR Industrial Air for the years ended November 30, 2016, November 30, 2015 and November 30, 2014 were as follows: | | | | | | | | | | | | 2016 | 2015 | 2014 | Net sales | $ | 194,302 |
| $ | 208,036 |
| $ | 226,709 |
| Operating profit | 27,213 |
| 18,995 |
| 13,984 |
|
|
| Bekaert Business [Member] |
|
| Business Acquisition [Line Items] |
|
| Schedule of results of acquiree |
Net sales and operating loss attributable to the Bekaert Business for the years ended November 30, 2016, November 30, 2015 and November 30, 2014 were as follows: | | | | | | | | | | | | 2016 | 2015 | 2014 | Net sales | $ | 12,522 |
| $ | 11,824 |
| $ | 13,926 |
| Operating profit (loss) | 714 |
| (387 | ) | (21 | ) |
|