XML 34 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Organization, Basis of Presentation, and Summary of Significant Accounting Policies (Tables)
12 Months Ended
May 26, 2019
Accounting Policies [Abstract]  
Comprehensive Income (Loss)
The components of AOCI, net of tax, are as follows (in thousands):
 
Unrealized Gains on
Cash Flow Hedge
Balance as of May 27, 2018
$
1,148

Other comprehensive loss before reclassifications, net of tax effect
(1,084
)
Amounts reclassified from OCI

Other comprehensive income, net
(1,084
)
Balance as of May 26, 2019
$
64

Summary of Allowance for Sales Returns and Doubtful Accounts
The changes in the Company’s allowance for sales returns and doubtful accounts are summarized in the following table (in thousands):
 
Balance at
beginning of
period
 
Adjustments resulting from acquisitions
 
Adjustments
charged to
revenue and
expenses
 
Write offs,
net of
recoveries
 
Balance at
end of period
Year Ended May 28, 2017
$
296

 
$

 
$
519

 
$
(454
)
 
$
361

Year Ended May 27, 2018
$
361

 
$

 
$
46

 
$
(105
)
 
$
302

Year Ended May 26, 2019
$
302

 
$
881

 
$
421

 
$
(588
)
 
$
1,016

Disaggregation of Revenue
The following tables disaggregate segment revenue by major product lines (in thousands):
 
Year Ended
Curation Foods:
May 26, 2019
 
May 27, 2018
 
May 28, 2017
Salads
$
190,239

 
$
188,104

 
$
152,467

Core vegetables
258,812

 
266,850

 
255,554

Emerging brands
32,635

 
3,846

 
2,363

Total
$
481,686

 
$
458,800

 
$
410,384

 
Year Ended
Lifecore:
May 26, 2019
 
May 27, 2018
 
May 28, 2017
Aseptic
$
34,384

 
$
30,021

 
$
24,090

Fermentation
21,434

 
21,068

 
24,187

Development services
20,055

 
14,338

 
11,115

Total
$
75,873

 
$
65,427

 
$
59,392

Schedule of Cash and Cash Equivalents
The following table provides a reconciliation of cash, cash equivalents, and cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows (in thousands):
 
May 26, 2019
 
May 27, 2018
 
May 28, 2017
Cash and cash equivalents
$
1,080

 
$
2,899

 
$
5,998

Restricted cash
385

 
325

 
325

Cash, discontinued operations

 
(8
)
 
(589
)
Cash and cash equivalents presented on Statements of Cash Flows
$
1,465

 
$
3,216

 
$
5,734

Schedule of Restricted Cash
The following table provides a reconciliation of cash, cash equivalents, and cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows (in thousands):
 
May 26, 2019
 
May 27, 2018
 
May 28, 2017
Cash and cash equivalents
$
1,080

 
$
2,899

 
$
5,998

Restricted cash
385

 
325

 
325

Cash, discontinued operations

 
(8
)
 
(589
)
Cash and cash equivalents presented on Statements of Cash Flows
$
1,465

 
$
3,216

 
$
5,734

Schedule of Inventory, Current
As of May 26, 2019 and May 27, 2018 inventories consisted of (in thousands):
 
Year Ended
 
May 26, 2019
 
May 27, 2018
Finished goods
$
26,748

 
$
12,861

Raw materials
23,195

 
15,286

Work in progress
4,189

 
3,672

Total inventories
$
54,132

 
$
31,819

Schedule of Diluted Net Income per Share
The following table sets forth the computation of diluted net income per share:
 
Year Ended
(in thousands, except per share amounts)
May 26, 2019
 
May 27, 2018
 
May 28, 2017
Numerator:
 
 
 
 
 
Net income applicable to Common Stockholders
$
411

 
$
24,829

 
$
10,590

 
 
 
 
 
 
Denominator:
 
 
 
 
 
Weighted average shares for basic net income per share
28,359

 
27,535

 
27,276

Effect of dilutive securities:
 
 
 
 
 
Stock options and restricted stock units
248

 
380

 
376

Weighted average shares for diluted net income per share
28,607

 
27,915

 
27,652

 
 
 
 
 
 
Diluted net income per share
$
0.01

 
$
0.89

 
$
0.38

Schedule of Effect of Significant Unobservable Inputs for Contingent Liability
In determining the fair value of the Company's contingent consideration liability, the Company utilizes the following significant unobservable inputs in the discounted cash flow models:
 
May 26, 2019
 
May 27, 2018
Cost of debt
5.1% to 5.5%
 
4.7% to 5.2%
Market price of risk adjustment
14%
 
20%
EBITDA volatility
28%
 
25%
Sensitivity Analysis
The discounted cash flow valuation model used by the Company has the following sensitivity to changes in inputs and assumptions (in thousands):
 
Impact on value of
Contingent consideration liability
as of May 26, 2019
10% increase in EBITDA forecast
$
100

Schedule of Effect of Significant Unobservable Inputs for Investment
In determining the fair value of the investment in Windset, the Company utilizes the following significant unobservable inputs in the discounted cash flow models:
 
May 26, 2019
 
May 27, 2018
Revenue growth rates
6
%
 
6
%
Expense growth rates
6
%
 
6
%
Income tax rates
15
%
 
15
%
Discount rates
12
%
 
12
%
Schedule of Sensitivity Analysis of Fair Value, Transferor's Interests in Transferred Financial Assets
The discounted cash flow valuation model used by the Company has the following sensitivity to changes in inputs and assumptions (in thousands):
 
Impact on value of
Windset investment as
of May 26, 2019
10% increase in revenue growth rates
$
10,600

10% increase in expense growth rates
$
(9,900
)
10% increase in income tax rates
$
(400
)
10% increase in discount rates
$
(3,500
)
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table summarizes the fair value of the Company’s assets and liabilities that are measured at fair value on a recurring basis (in thousands):
 
Fair Value at May 26, 2019
 
Fair Value at May 27, 2018
Assets:
Level 1
 
Level 2
 
Level 3
 
Level 1
 
Level 2
 
Level 3
Interest rate swap contracts
$

 
$
644

 
$

 
$

 
$
1,529

 
$

Investment in non-public company

 

 
61,100

 

 

 
66,500

Total assets
$

 
$
644

 
$
61,100

 
$

 
$
1,529

 
$
66,500

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest rate swap contracts
$

 
$
482

 
$

 
$

 
$

 
$

Contingent consideration liability

 

 
500

 

 

 
4,000

Total liabilities
$

 
$
482

 
$
500

 
$

 
$

 
$
4,000

Fair Value, Assets and Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table reflects the fair value roll forward reconciliation of Level 3 assets and liabilities measured at fair value for the twelve months ended May 26, 2019 (in thousands):
 
Windset Investment
 
Contingent Consideration Liability
Balance as of May 27, 2018
$
66,500

 
$
4,000

Fair value change
1,600

 
(3,500
)
Exercise of Senior B put feature (1)
(7,000
)
 

Balance as of May 26, 2019
$
61,100

 
$
500

(1) Refer to Note 3 - Investment in Non-public Company for further details.