XML 13 R19.htm IDEA: XBRL DOCUMENT v3.19.3
Organization, Basis of Presentation, and Summary of Significant Accounting Policies (Tables)
3 Months Ended
Aug. 25, 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)
August 25,
2019
 
May 26,
2019
Cash and cash equivalents
$
1,990

 
$
1,080

Restricted cash
385

 
385

Cash, cash equivalents and restricted cash
$
2,375

 
$
1,465

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)
August 25,
2019
 
May 26,
2019
Raw materials
$
23,417

 
$
23,195

Work in progress
5,985

 
4,189

Finished goods
25,618

 
26,748

Total
$
55,020

 
$
54,132

Comprehensive Income (Loss)
The components of AOCI, net of tax, are as follows:
(In thousands)
AOCI
Accumulated OCI, net, as of May 26, 2019
$
64

Unrealized losses on interest rate swap contracts, net of tax effect
(612
)
Accumulated OCI, net, as of August 25, 2019
$
(548
)
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 August 25,
2019
 
At May 26,
2019
Cost of debt
5.1% to 5.5%
 
5.1% to 5.5%
Market price of risk adjustment
14%
 
14%
EBITDA volatility
28%
 
28%
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 August 25, 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 August 25,
2019
 
At May 26,
2019
Revenue growth rates
6% to 7%
 
6%
Expense growth rates
5% to 7%
 
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 August 25, 2019
10% increase in revenue growth rates
$
5,400

10% increase in expense growth rates
(4,200
)
10% increase in income tax rates
(500
)
10% increase in discount rates
(3,600
)
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 August 25, 2019
 
Fair Value at May 26, 2019
Assets:
Level 1
 
Level 2
 
Level 3
 
Level 1
 
Level 2
 
Level 3
Interest rate swap contracts
$

 
$
141

 
$

 
$

 
$
644

 
$

Investment in non-public company

 

 
61,100

 

 

 
61,100

Total assets
$

 
$
141

 
$
61,100

 
$

 
$
644

 
$
61,100

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest rate swap contracts
$

 
$
856

 
$

 
$

 
$
482

 
$

Contingent consideration liability

 

 
500

 

 

 
500

Total liabilities
$

 
$
856

 
$
500

 
$

 
$
482

 
$
500

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 three months ended August 25, 2019:
(In thousands)
Windset Investment
 
Contingent
Consideration Liability
Balance as of May 26, 2019
$
61,100

 
$
500

Fair value change

 

Balance as of August 25, 2019
$
61,100

 
$
500

Disaggregation of Revenue
The following tables disaggregate segment revenue by major product lines:
(In thousands)
Three Months Ended
Curation Foods:
August 25,
2019
 
August 26,
2018
Salads
$
51,261

 
$
49,080

Core vegetables
57,348

 
61,750

Emerging brands
18,064

 
1,221

Total
$
126,673

 
$
112,051

 
Three Months Ended
Lifecore:
August 25,
2019
 
August 26,
2018
Aseptic
$
5,687

 
$
5,766

Fermentation
738

 
3,070

Development services
5,616

 
3,781

Total
$
12,041

 
$
12,617