XML 30 R19.htm IDEA: XBRL DOCUMENT v3.19.1
Organization, Basis of Presentation, and Summary of Significant Accounting Policies (Tables)
9 Months Ended
Feb. 24, 2019
Accounting Policies [Abstract]  
Schedule of Cash and Cash Equivalents
The following table provides a reconciliation of cash, cash equivalents, and restricted 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):
 
February 24,
2019
 
May 27,
2018
 
February 25,
2018
 
May 29,
2017
Cash and cash equivalents
$
1,722

 
$
2,899

 
$
7,660

 
$
5,998

Restricted cash
385

 
325

 
325

 
325

Cash, discontinued operations

 
(8
)
 
(10
)
 
(589
)
Cash, cash equivalents and restricted cash
$
2,107

 
$
3,216

 
$
7,975

 
$
5,734

Schedule of Inventory, Current
Inventories are stated at the lower of cost (first-in, first-out method) or net realizable value and consist of the following (in thousands):
 
February 24,
2019
 
May 27,
2018
Raw materials
$
18,821

 
$
15,286

Work in progress
3,385

 
3,672

Finished goods
22,021

 
12,861

Total
$
44,227

 
$
31,819

 
 
 
 
Comprehensive Income (Loss)
The components of AOCI, net of tax, are as follows (in thousands):
 
AOCI
Accumulated OCI, net, as of May 27, 2018
$
1,148

Unrealized losses on interest rate swap contracts, net of tax effect
(608
)
Amounts reclassified from OCI

Accumulated OCI, net, as of February 24, 2019
$
540

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:
 
At February 24,
2019
 
At 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 February 24, 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:
 
At February 24,
2019
 
At 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
investment in Windset
as of February 24, 2019
10% increase in revenue growth rates
$
10,000

10% increase in expense growth rates
$
(9,300
)
10% increase in income tax rates
$
(500
)
10% increase in discount rates
$
(3,700
)
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 February 24, 2019
 
Fair Value at May 27, 2018
Assets:
Level 1
 
Level 2
 
Level 3
 
Level 1
 
Level 2
 
Level 3
Interest rate swap contracts
$

 
$
992

 
$

 
$

 
$
1,529

 
$

Investment in non-public company

 

 
68,100

 

 

 
66,500

Total assets
$

 
$
992

 
$
68,100

 
$

 
$
1,529

 
$
66,500

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest rate swap contracts

 
259

 

 

 

 

Contingent consideration liability

 

 
500

 

 

 
4,000

Total liabilities
$

 
$
259

 
$
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 nine months ended February 24, 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
)
Balance as of February 24, 2019
$
68,100

 
$
500

Disaggregation of Revenue
The following tables disaggregate segment revenue by major product lines (in thousands):
 
Three Months Ended
 
Nine Months Ended
Curation Foods:
February 24,
2019
 
February 25,
2018
 
February 24,
2019
 
February 25,
2018
Salads
$
49,387

 
$
48,492

 
$
140,417

 
$
135,118

Core vegetables
68,070

 
72,256

 
195,203

 
193,805

Emerging brands
14,527

 
1,202

 
17,882

 
4,992

Total
$
131,984

 
$
121,950

 
$
353,502

 
$
333,915

 
Three Months Ended
 
Nine Months Ended
Lifecore:
February 24,
2019
 
February 25,
2018
 
February 24,
2019
 
February 25,
2018
Aseptic
$
7,432

 
$
7,600

 
$
21,326

 
$
22,218

Fermentation
11,451

 
12,175

 
16,436

 
17,830

Development services
4,820

 
3,184

 
14,003

 
9,188

Total
$
23,703

 
$
22,959

 
$
51,765

 
$
49,236