XML 62 R20.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Organization, Basis of Presentation, and Summary of Significant Accounting Policies (Tables)
6 Months Ended
Nov. 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)
November 24,
2019
 
May 26,
2019
 
November 25,
2018
 
May 27,
2018
Cash and cash equivalents
$
1,594

 
$
1,080

 
$
1,514

 
$
2,899

Restricted cash
385

 
385

 
325

 
325

Cash, discontinued operations

 

 

 
(8
)
Cash, cash equivalents and restricted cash
$
1,979

 
$
1,465

 
$
1,839

 
$
3,216

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)
November 24,
2019
 
May 26,
2019
Raw materials
$
27,271

 
$
23,195

Work in progress
4,405

 
4,189

Finished goods
26,887

 
26,748

Total
$
58,563

 
$
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
(485
)
Accumulated OCI, net, as of November 24, 2019
$
(421
)
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 November 24,
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%
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 November 24,
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 November 24, 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 November 24, 2019
 
Fair Value at May 26, 2019
Assets:
Level 1
 
Level 2
 
Level 3
 
Level 1
 
Level 2
 
Level 3
Interest rate swap contracts
$

 
$
161

 
$

 
$

 
$
644

 
$

Investment in non-public company

 

 
61,300

 

 

 
61,100

Total assets
$

 
$
161

 
$
61,300

 
$

 
$
644

 
$
61,100

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest rate swap contracts
$

 
$
710

 
$

 
$

 
$
482

 
$

Contingent consideration liability

 

 

 

 

 
500

Total liabilities
$

 
$
710

 
$

 
$

 
$
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 six months ended November 24, 2019:
(In thousands)
Windset Investment
 
Contingent
Consideration Liability
Balance as of May 26, 2019
$
61,100

 
$
500

Fair value change
200

 
(500
)
Balance as of November 24, 2019
$
61,300

 
$

Disaggregation of Revenue
The following tables disaggregate segment revenue by major product lines:
(In thousands)
Three Months Ended
 
Six Months Ended
Curation Foods:
November 24,
2019
 
November 25,
2018
 
November 24,
2019
 
November 25,
2018
Salads
$
48,156

 
$
41,950

 
$
99,417

 
$
91,030

Core vegetables
56,286

 
64,492

 
113,634

 
126,242

Emerging brands
15,309

 
2,669

 
33,373

 
3,890

Total
$
119,751

 
$
109,111

 
$
246,424

 
$
221,162

 
Three Months Ended
 
Six Months Ended
Lifecore:
November 24,
2019
 
November 25,
2018
 
November 24,
2019
 
November 25,
2018
Aseptic
$
9,753

 
$
8,128

 
$
15,440

 
$
13,894

Fermentation
5,031

 
1,915

 
5,769

 
4,985

Development services
8,058

 
5,403

 
13,674

 
9,184

Total
$
22,842

 
$
15,446

 
$
34,883

 
$
28,063