EX-99.1 2 tm235310d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

Unaudited Pro Forma Consolidated Financial Information

  

The unaudited pro forma consolidated financial information below has been prepared to illustrate the effect of Limoneira Company’s disposition of the Northern Properties (the “disposition”), which was consummated on January 31, 2023, for cash consideration of approximately $100 million, as well as the Farm Management Agreement and Grower Packing & Marketing Agreement which were entered into with the buyer concurrent with the disposition (together the “additional agreements” and together with the disposition the “transaction”). The proceeds were used to pay down all of the Company’s domestic debt except the Farm Credit West $40 million non-revolving line of credit. The Company believes the additional agreements and the paydown of the debt are material within the context of the transaction and therefore are included in the unaudited pro forma consolidated financial information. The disposition does not meet the criteria for discontinued operations in accordance with FASB Accounting Standards Codification (ASC) Topic 205-20, Discontinued Operations.

 

Such information is based on Limoneira Company’s historical financial statements as adjusted to give effect to the transaction. In the unaudited pro forma consolidated statement of operations for the year ended October 31, 2022, it is assumed that the disposition occurred on November 1, 2021. In the unaudited pro forma consolidated balance sheet as of October 31, 2022, it is assumed that the disposition occurred on October 31, 2022.

 

The accompanying notes should be read together with the unaudited pro forma consolidated financial information. Such notes describe the assumptions and estimates related to the unaudited adjustments to the pro forma consolidated financial information.

 

The pro forma consolidated financial information may not necessarily reflect the financial condition or results of operations had the disposition occurred on the dates noted above, and Limoneira Company’s actual results may differ from the pro forma amounts presented.

 

 

 

Limoneira Company

Unaudited Pro Forma Consolidated Balance Sheet

As of October 31, 2022

($ in thousands, except share amounts)

 

   Limoneira Company Historical   Adjustments for Disposition of Northern Properties   Note 2  Pro Forma 
Assets                  
Current assets:                  
Cash  $857    34,248   B  $35,105 
Accounts receivable, net   15,651            15,651 
Cultural costs   8,643    (4,405)  A   4,238 
Prepaid expenses and other current assets   8,496            8,496 
Receivables/other from related parties   3,888            3,888 
Total current assets   37,535    29,843       67,378 
                   
Property, plant and equipment, net   222,628    (53,144)  A   169,484 
Real estate development   9,706            9,706 
Equity in investments   72,855            72,855 
Goodwill   1,506            1,506 
Intangible assets, net   7,317    (12)  A   7,305 
Other assets   16,971    (1,320)  A   15,651 
Total assets  $368,518    (24,633)     $343,885 
                   
Liabilities and Stockholders’ Equity                  
Current liabilities:                  
Accounts payable  $10,663           $10,663 
Growers and suppliers payable   10,740            10,740 
Accrued liabilities   11,279    (68)  A   12,811 
         1,600   D     
Income taxes payable   -    10,045   H   10,045 
Payables to related parties   4,860            4,860 
Current portion of long-term debt   1,732    (1,356)  B   376 
Total current liabilities   39,274    10,221       49,495 
Long-term liabilities:                  
Long-term debt, less current portion   104,076    (63,204)  B   40,872 
Deferred income taxes   23,497            23,497 
Other long-term liabilities   9,807            9,807 
Total liabilities   176,654    (52,983)      123,671 
Commitments and contingencies   -            - 
                   
Series B Convertible Preferred Stock – $100.00 par value (50,000 shares authorized: 14,790 shares issued and outstanding) (8.75% coupon rate)   1,479            1,479 
Series B-2 Convertible Preferred Stock – $100.00 par value (10,000 shares authorized: 9,300 shares issued and outstanding) (4% dividend rate on liquidation value of $1,000 per share)   9,331            9,331 
                   
Stockholders’ equity:                  
Series A Junior Participating Preferred Stock – $0.01 par value (20,000 shares authorized: zero issued or outstanding)   -            - 
Common Stock – $0.01 par value (39,000,000 shares authorized)   177            177 
Additional paid-in capital   165,169    1,600   D   166,769 
Retained earnings   15,500    39,995   C   42,450 
         (3,200)  D     
         (10,045)  H     
Accumulated other comprehensive loss   (7,908)           (7,908)
Treasury stock, at cost   (3,493)           (3,493)
Noncontrolling interest   11,609            11,609 
Total stockholders’ equity   181,054    28,350       209,404 
Total liabilities and stockholders’ equity  $368,518    (24,633)     $343,885 

 

See accompanying Notes to the Unaudited Pro Forma Consolidated Financial Information.

 

 

 

Limoneira Company

Unaudited Pro Forma Consolidated Statement of Operations

For the Year Ended October 31, 2022

($ in thousands, except share amounts)

 

   Limoneira Company Historical   Adjustments for Disposition of Northern Properties   Note 2   Pro Forma 
Net revenues:                    
Agribusiness  $179,281   $3,180    F   $182,461 
Other operations   5,324              5,324 
Total net revenues   184,605    3,180         187,785 
Costs and expenses:                    
Agribusiness   160,651    (1,476)   E    162,243 
         3,068    F      
Other operations   4,438              4,438 
Gain on disposal of assets   (4,500)   (39,995)   C    (44,495)
Selling, general and administrative   21,815    3,200    D    25,015 
Total costs and expenses   182,404    (35,203)        147,201 
Operating income   2,201    38,383         40,584 
Other (expense) income:                    
Interest income   53              53 
Interest expense, net of patronage dividends   (2,291)   2,037    G    (254)
Equity in earnings of investments, net   1,341              1,341 
Other expense, net   (955)             (955)
Total other (expense) income   (1,852)   2,037         185 
                     
Income before income tax provision   349    40,420         40,769 
Income tax provision   (823)   (11,035)   H    (11,858)
Net (loss) income   (474)   29,386         28,912 
Loss attributable to noncontolling interest   238              238 
Net (loss) income attributable to Limoneira Company   (236)   29,386         29,150 
Preferred dividends   (501)             (501)
Net (loss) income applicable to common stock  $(737)  $29,386        $28,649 
                     
Basic net (loss) income per common share  $(0.04)  $1.64    I   $1.60 
Diluted net (loss) income per common share  $(0.04)  $1.59    I   $1.55 
                     
Weighted-average common shares outstanding – basic   17,513,000    -         17,513,000 
Weighted-average common shares outstanding – diluted   17,513,000    805,000         18,318,000 

 

See accompanying Notes to the Unaudited Pro Forma Consolidated Financial Information.

 

 

 

  

Notes to the Unaudited Pro Forma Consolidated Financial Information

 

Note 1. Basis of Presentation

 

The historical financial statements have been adjusted in the pro forma consolidated financial information to give effect to certain transaction accounting adjustments, as discussed further in Note 2. The disposition of the Northern Properties was accounted for in accordance with FASB Accounting Standards Codification (ASC) Topic 360, Property, Plant and Equipment.

 

Note 2. Unaudited Pro Forma Adjustments

 

The pro forma adjustments are preliminary and are subject to change. The unaudited pro forma consolidated balance sheet and unaudited pro forma consolidated statement of operations reflect:

 

A. Adjustments to the assets disposed, including (1) cultural costs of $4,405,000, (2) property, plant and equipment, net of $53,144,000, (3) intangible assets, net of $12,000, (4) other assets of $1,320,000 and (5) accrued liabilities of $68,000.

 

B. The net cash proceeds received of $85,891,000 and $12,917,000 of debt directly repaid through the disposal transaction. Additionally, it is assumed that the proceeds were used to pay down all of the Company’s domestic debt except the Farm Credit West $40,000,000 non-revolving line of credit. Thus, $1,356,000 and $50,287,000 of the cash proceeds were used to pay down the Company’s current and long-term debt, respectively, with the remainder of $34,248,000 increasing cash.

 

C. The nonrecurring gain on disposal of assets of $39,995,000.

 

D. A nonrecurring adjustment of $3,200,000 to selling, general and administrative expenses for executive bonuses due to the transaction per the terms of Retention Bonus Agreements executed on October 26, 2022. Half of the bonus is paid in cash and half is paid in restricted shares.

 

E. An adjustment of $1,476,000 for the reduction in depreciation expense related to the disposed assets.

 

F. An adjustment for the increase in agribusiness revenues of a net $3,180,000 and increase in agribusiness expenses of a net $3,068,000 related to the transaction. Proforma agribusiness revenues are reduced by $6,804,000 due to the reduction of orange and specialty citrus revenues and are increased by $9,984,000 for farm management revenues.

 

G. An estimated adjustment of $2,037,000 related to interest expense on the reduction in the Company’s debt, comprised primarily of the following: 1) $2,101,000 related to a $71,293,000 reduction to the revolving line of credit with an assumed average variable rate of 2.9% and 2) $704,000 related to $19,589,000 in reductions to various fixed rate term loans and a note payable with an average rate of 3.6%, partially offset by reductions to patronage dividends received and capitalized interest.

 

H. The income tax effects of the transaction accounting adjustments, by using Limoneira’s statutory federal and state income tax rates of 21.0 percent and 6.3 percent, respectively.

 

 

 

 

I. Basic and diluted pro forma net (loss) income per common share is based on the weighted average number of shares of Limoneira Company’s common stock outstanding for the period presented. The adjustment for the restricted shares granted in connection with the Retention Bonus Agreements described in Item D is assumed to have occurred on March 14, 2022 with the stock price on the date of grant of $12.73 per share and 125,672 restricted shares issued. The computations for pro forma basic and diluted net income per common share are as follows (in thousands, except per share amounts):

 

   Limoneira Company Historical   Adjustments for Disposition of Northern Properties   Pro Forma 
Basic net income (loss) per common share:               
Net income (loss) applicable to common stock  $(737)  $29,103   $28,366 
Effect of unvested, restricted stock   (50)   (344)   (394)
Numerator:   Net loss for basic EPS   (787)   28,759    27,972 
Denominator:  Weighted average common shares - basic   17,513    -    17,513 
Basic net income (loss) per common share  $(0.04)  $1.64   $1.60 
                
Diluted net income (loss) per common share:               
Numerator for basic EPS  $(787)  $28,759   $27,972 
Plus:  Preferred dividends   -    501    501 
Numerator:  Net income (loss) for diluted EPS   (787)   29,260    28,473 
Weighted average common shares - basic   17,513    -    17,513 
Effect of dilutive unvested, restricted stock and preferred stock   -    805    805 
Denominator:  Weighted average common shares - diluted   17,513    805    18,318 
Diluted net income (loss) per common share  $(0.04)  $1.59   $1.55