Nathan Owen v. Lynn Cannon

IN THE COURT OF CHANCERY OF THE STATE OF DELAWARE
NATHAN OWEN, )
)
Plaintiff, )
)
v. ) C.A. No. 8860-CB
)
LYNN CANNON, BRYN OWEN, ENERGY )
SERVICES GROUP, INC., a Delaware )
corporation, and ESG ACQUISITION CORP. )
(n/k/a Energy Services Group, Inc.), a Delaware )
corporation, )
)
Defendants. )
MEMORANDUM OPINION
Date Submitted: March 17, 2015
Date Decided: June 17, 2015
Kenneth J. Nachbar, D. McKinley Measley and Shannon E. German of MORRIS,
NICHOLS, ARSHT & TUNNELL LLP, Wilmington, Delaware; Attorneys for Plaintiff.
Edward M. McNally, P. Clarkson Collins, Jr., Lewis H. Lazarus, Jason C. Jowers and
Patricia A. Winston of MORRIS JAMES LLP, Wilmington, Delaware; Attorneys for
Defendants.
BOUCHARD, C.
I. INTRODUCTION
In this joint fiduciary duty and appraisal action, Nathan Owen (―Nate‖), formerly
the largest stockholder of Energy Services Group, Inc. (―ESG‖ or the ―Company‖),
challenges a conflicted merger (the ―Merger‖) in which he was cashed-out of ESG in
May 2013, for the right to receive $19.95 per share, or $26.334 million in total. The
Merger was orchestrated by the Company‘s two other largest stockholders: Lynn
Cannon, who replaced Nate as President in August 2009, and Bryn Owen (―Bryn‖),
Nate‘s brother. The Merger price was derived from a valuation that ESG‘s financial
advisor performed based on five-year projections (the ―2013 Projections‖) prepared under
Cannon‘s direction, which projections the Company submitted to a nationally reputable
lender in order to obtain a $25 million credit facility to buy out Nate.
Nate and his financial expert accept the 2013 Projections that formed the basis for
the Merger price, but they argue that the $19.95 per share price is unfair because ESG‘s
financial advisor applied certain incorrect assumptions in its valuation, the most
significant of which is the tax rate applicable to ESG as a Subchapter S corporation.
Applying what he submits are the correct assumptions to the 2013 Projections, Nate
contends that the fair value of his stock was $53.46 million.
Although defendants were content to use the 2013 Projections at the time of the
Merger, they now insist that those projections are not sufficiently reliable to value Nate‘s
stock. Instead, they rely on a valuation based on a set of ten-year projections their
financial expert created in the midst of this litigation. Based on their expert‘s valuation,
which applies a corporate tax rate for ESG that disregards its status as a Subchapter S
corporation at the time of the Merger, defendants contend that the fair value of Nate‘s
stock was no more than $21.502 million.
The two primary areas of disagreement between the parties concern which
projections to use for a discounted cash flow (DCF) analysis to value Nate‘s stock as of
the Merger, and whether to tax affect the earnings in that analysis to account for ESG‘s
status as a Subchapter S corporation. In this post-trial opinion, I conclude that it is
appropriate to use the 2013 Projections because they reflected management‘s best
estimate of what was known or knowable about ESG‘s future performance as of the
Merger. I also conclude, consistent with this Court‘s precedents, that it is appropriate to
tax affect the earnings in the DCF analysis given ESG‘s status as a Subchapter S
corporation. Based on these two conclusions, and certain other determinations discussed
below, I find that the fair value of Nate‘s shares was $42,165,920 as of the Merger.
II. BACKGROUND
These are the facts as I find them based on the documentary evidence and
testimony of record.1 I accord the evidence and testimony the weight and credibility that
I find it deserves.
1
The deposition testimony of witnesses is part of the trial record to the extent that
testimony was used at trial. In addition, the deposition of ESG‘s controller, Lisa Swift,
who did not testify at trial, is part of the record. Tr. of Oral Arg. 202-03. Objections to
any testimony or joint exhibits are overruled to the extent that testimony or exhibits are
used in this opinion.
2
A. The Parties
Plaintiff and Petitioner Nathan Owen was the President of ESG until his removal
in August 2009, and a director of the Company until the Merger. Before the Merger,
Nate held 1,320,000 shares of ESG stock, which were cancelled in the Merger in
exchange for the right to receive $19.95 per share in cash, or $26.334 million in total.
Nate currently resides in Maine.
Defendant Lynn Cannon served as a director of the ESG and as President ―pro
tem‖ after Nate‘s removal as President.2 Before the Merger, Cannon held 1,218,750
shares of ESG stock. In connection with the Merger, Cannon became President of ESG.
Defendant Bryn Owen, Nate‘s brother, is a Vice President and director of ESG.
Before the Merger, Bryn held 1,098,750 shares of ESG stock.
Non-party Felimon Gurule is the Vice President of Information Technology at
ESG. Before the Merger, Gurule held 112,500 shares of ESG stock.
Respondent Energy Services Group, Inc., a Delaware corporation based in
Norwell, Massachusetts, provided services to the retail energy industry. At all relevant
times before the Merger, Nate, Cannon, and Bryn were the three members of the
Company‘s board of directors, and Nate, Cannon, Bryn, and Gurule were stockholders of
the Company. In connection with the Merger, Cannon, Bryn, and Gurule transferred
their ESG stock to Defendant ESG Acquisition Corp. (―Acquisition Corp.‖), a Delaware
corporation, in exchange for an equal amount of Acquisition Corp. stock. In the Merger,
2
Trial Tr. (―Tr.‖) 152 (Cannon).
3
ESG merged with and into Acquisition Corp., which is now known as Energy Services
Group, Inc.3 Unless noted otherwise, I refer to Energy Services Group, Inc. and
Acquisition Corp. interchangeably as ―ESG‖ or the ―Company,‖ and I refer to Cannon,
Bryn, and Acquisition Corp. as ―Defendants.‖
B. The Formation of ESG
In the mid-1990s, Nate started a website- and intranet-development company
called IC Solutions, which was the predecessor to ESG.4 Bryn joined IC Solutions and
reported to Nate.5 In the late 1990s, one of the country‘s first retail energy providers,
which are known as ―REPs,‖ engaged IC Solutions to create a software solution to
manage its electronic data interchange, or EDI, in order to participate in the retail
electricity market. Other REPs also approached IC Solutions for a similar service.6
EDI is the data interchange system that REPs use to schedule and deliver
electricity.7 REPs operate in states that have deregulated retail electricity that permit
competition with the incumbent utility. REPs arbitrage what they term ―headroom‖: the
difference in price between the electricity that they can buy at wholesale prices through
short-term contracts and the electricity bought by incumbent utilities through long-term
3
Pre-Trial Stip. and Order (―Pre-Trial Stip.‖) ¶ II.A.2.
4
Tr. 668-69 (Nate).
5
Id. 622, 625-26 (Bryn), 669 (Nate).
6
Id. 668-69 (Nate), 601 (Bryn).
7
JX 336 (Weigand Report) at 8-9.
4
contracts.8 Historically, the price of natural gas, a primary source to generate electricity,
has been highly volatile, which creates opportunities for headroom.9 For example, when
natural gas prices drop, REPs can buy electricity at lower wholesale prices than
incumbent utilities that are locked into long-term contracts and thereby sell electricity at
lower retail prices than incumbent utilities.10
Lynn Cannon was introduced to Nate through his wife, Leslie Cannon, who had
been doing marketing and business planning work for Nate to explore business
opportunities for IC Solutions.11 Nate and Lynn Cannon began discussing working
together to create EDI solutions for the then-nascent retail electricity industry.12
Nate, Cannon, and Bryn agreed to work together at what became ESG. Each
would receive stock in exchange for their contributions to the Company. In general
terms, Cannon would invest capital; Bryn would work in client services; and Nate would
lead the company.13 They also decided to hire Gurule, a software developer at IC
Solutions.14
8
Tr. 1035-39 (Weigand).
9
Id. 1082 (Weigand).
10
JX 332 (Jacobs Report) at ¶ 100.
11
Tr. 669 (Nate).
12
Id. 17-18 (Cannon), 601 (Bryn), 669 (Nate).
13
Id. 670 (Nate), 39, 132 (Cannon).
14
Id. 23 (Cannon), 325-26 (Gurule), 670-71 (Nate).
5
On September 20, 2000, Nate, Cannon, Bryn, and Gurule entered into a
Stockholders‘ Agreement, which specified their stock ownership of ESG as follows:15
Stockholder Number of Shares Percentage Ownership
Nate 1,320,000 35.20%
Cannon 1,218,750 32.50%
Bryn 1,098,750 29.30%
Gurule 112,500 3%
As required by Section 9 of the Stockholders‘ Agreement, ESG made the appropriate
elections to be taxed as a Subchapter S corporation.16 Thus, ESG does not pay federal tax
on its income. Rather, the stockholders of ESG pay federal income tax on their
respective shares of the Company‘s profits.
C. ESG’s Lines of Business and Growth
Before the Merger, ESG offered three services: (i) Transaction Management
Services (TMS), which is an EDI solution; (ii) Prospect-to-Cash (P2C), which is largely a
billing management service; and (iii) Wholesale Energy Services (WES), which is a data
management and reporting service. TMS has accounted for the majority of the
Company‘s revenue, as demonstrated by ESG‘s revenues in 2012, the last full year before
the Merger: approximately $18.8 million from TMS, approximately $10.8 million from
P2C, and approximately $1.8 million from WES.17 Given its recurring revenue business
model, an average contract length of around three years, and high customer retention
15
JX 2 (Stockholders‘ Agreement) at NO00000291.
16
Id. at § 9.
17
JX 288 (Energy Services Group, Inc., Profit & Loss: January through December 2012).
6
rates,18 ESG‘s revenues have generally been ―predictable,‖ as Cannon acknowledged at
trial.19
Much of the Company‘s success can be traced to several apparent advantages it
holds over its competitors. As touted on the Company‘s website, ESG‘s three products
offer an ―end-to-end business process solution‖ for REPs,20 which can reduce their costs
and the risk of data translation errors.21 Cannon and ESG‘s senior management testified
uniformly that they believe ESG‘s products and services are higher quality than those of
its competitors.22
Consistent with its strong position in the market, the Company experienced
significant revenue and cash flow growth in the years leading up to the Merger despite
facing competition since its founding.23 In the five-year period before the Merger, ESG‘s
18
JX 225 (Energy Services Group, Inc., Sales and Marketing Overview, Jan. 2013) at
ESG00036442.
19
Tr. 159-60 (Cannon). Most TMS customers are billed monthly on a per-meter basis.
P2C customers are billed monthly on a per-account basis. WES customers are billed
monthly on a megawatt-hour or per-account basis. Pre-Trial Stip. ¶¶ II.C.9-11. ESG‘s
contracts generally have tiered pricing, meaning that larger customers are charged less on
a per-meter, per-account, or megawatt-hour basis. Tr. 1258 (Jacobs).
20
JX 330 (Technology, Energy Services Group, http://www.energyservicesgroup.net/
technology (last visited July 25, 2014)) at JACOBS0005434.
21
Tr. 571 (Fenton), 314-15 (Purdum).
22
Id. 136-38 (Cannon), 306, 314-15 (Purdum), 419-23 (Potter), 570-74 (Fenton).
23
Id. 678 (Nate).
7
revenues and earnings before interest and taxes (EBIT) demonstrated strong growth,
which ESG‘s financial expert, E. Allen Jacobs, calculated as follows (in millions):24
2008 2009 2010 2011 2012
Revenue $14.9 $15.2 $20.7 $27.4 $32.2
EBIT $5.6 $5.7 $9.7 $14.3 $17.3
According to Nate‘s expert, Yvette Austin Smith, over the seven years from 2005 to
2012, ESG‘s revenue grew at a compound annual rate of 23.4%.25
ESG made pro-rata distributions of a majority, but not all, of its income to its
stockholders. Historically, Nate, Bryn, Cannon, and Gurule received a combination of (i)
below-market salaries (i.e., $80,000 per year for Nate, Bryn and Cannon and more for
Gurule); (ii) monthly ―draws‖ that were in effect interest-free loans against their
distributions; and (iii) distributions, a portion of which covered the stockholders‘ tax
liabilities for their pro rata shares of the Company‘s profits.26 Because the amounts paid
to Nate, Bryn, Cannon, and Gurule as salary were below-market, the distributions they
received did not accurately reflect the return on their equity investments in the Company.
To accurately reflect their equity returns, the distributions must be ―normalized‖ to
account for the difference between market-rate salaries and the salary payments they
24
JX 332 (Jacobs Report) at ¶ 35; see also JX 331 (Austin-Smith Report) at ¶ 13
(reflecting similar calculations for ESG‘s historical revenues).
25
JX 331 (Austin Smith Report) at ¶ 13.
26
JX 332 (Jacobs Report) at ¶¶ 18-21.
8
actually received.27 Table 1 below reflects the normalized distributions from ESG to
Nate, Bryn, Cannon, and Gurule for the years 2009-2012 as calculated by Jacobs,
Defendants‘ expert.
Table 1
ESG Normalized Distributions28
Nate Bryn Cannon Gurule Total
2007 $1,148,389 $966,212 $1,115,315 $0 $3,229,916
2008 $1,864,181 $1,537,720 $1,794,635 $0 $5,196,535
2009 $1,937,022 $1,606,018 $1,799,602 $2,334 $5,344,976
2010 $1,740,546 $1,487,198 $1,596,909 $677 $4,825,330
2011 $3,385,556 $3,004,595 $3,503,761 $237,228 $10,131,140
2012 $4,226,053 $4,008,597 $4,437,621 $277,020 $12,949,291
Total $14,301,747 $12,610,340 $14,247,842 $517,259 $41,677,188
Using the normalized distributions in Table 1, Jacobs calculated the median
percentage of pre-tax income that ESG distributed for the years 2007-2012 as 76.7%.29
The Company retained most of its undistributed income as cash on its balance sheet. At
the time of the Merger, ESG had $17.4 million in cash and equivalents on its balance
sheet.30
27
As discussed below, a DCF analysis is the sole valuation method the parties advanced
here and that I use to value Nate‘s interest in ESG. To determine ESG‘s value through a
DCF, the distributions to be paid to the Company‘s stockholders in the future must be
estimated taking into account market-rate salaries for employees.
28
Id.
29
JX 339 (Jacobs Rebuttal Report) at ¶ 70.
30
Tr. 1330 (Jacobs); JX 332 (Jacobs Report) ¶ 195. As of trial in this action in
November 2014, ESG had approximately $19 million in cash and equivalents on its
balance sheet. Tr. 140 (Cannon).
9
D. Nate’s Removal as President of ESG
During the late 2000s, a significant disagreement arose among Nate, Cannon, and
Bryn concerning what to do with the Company‘s growing pile of cash. Nate wanted to
reinvest in the business. Cannon and Bryn were more interested in ―being paid‖ through
profit distributions.31 There also was day-to-day friction in managing the Company. In
July 2009, for example, Cannon postponed a new WES project after repeated operational
delays.32 Nate responded by directing ESG‘s controller to not ―pay any bonuses without
my explicit approval.‖33 A colorful email exchange ensued, with Nate and Cannon each
stating that the other would have been fired if he was not a stockholder of ESG.34
Nate, Cannon, and Bryn sought to work out their differences. On August 11,
2009, they engaged in mediation conducted by Bryn‘s father-in-law.35 They left the one-
day mediation with ―assignments‖ to work on in anticipation of a second meeting.36
Rather than continue with the mediation, Cannon decided that it was time to end
Nate‘s employment relationship with ESG. On August 11, the same day of the
mediation, Cannon drafted a notice for a special meeting of the ESG board of directors to
31
Tr. 688 (Nate).
32
Id. 45-46 (Cannon); JX 42 (Email from Keith Ruhl to Bob Potter (July 10, 2009)) at
ESG00032962.
33
JX 42 (Email from Nate Owen to Lisa Swift (July 13, 2009)) at ESG00032961.
34
Id. (Email from Nate Owen to Lynn Cannon (July 13, 2009)) at ESG00032960; Id.
(Email from Lynn Cannon to Nate Owen (July 13, 2009)) at ESG00032960.
35
Tr. 150 (Cannon).
36
Id. 690-91 (Nate).
10
remove Nate as President. Cannon understood that he could not eliminate Nate‘s
ownership interest ―without going through some type of negotiated purchase,‖ but that,
with Bryn‘s cooperation, there would be sufficient votes on the three-person board to end
Nate‘s day-to-day relationship with the Company.37
On Thursday, August 13, 2009 at 1:49 p.m., Cannon and Bryn sent Nate a notice
of a special board meeting to occur on Friday, August 14 at 11:00 a.m., in Boston.38 This
was the first formal board meeting in the history of the Company.39 The notice identified
the purpose of the meeting as ―considering, and upon such a determination by the Board
of Directors, approving the immediate termination [of] the employment of Nate Owen as
President of the [Company], and the election of Lynn Cannon as President pro tem.‖
Further, the board would ―consider the employment of Nate Owen as Vice President,
Special Projects, pursuant to terms and conditions attached‖ to the notice. 40 Those terms
and conditions contemplated a six-month leave of absence and a demotion for Nate, who
would report to Cannon if he returned after six months.41 Cannon knew that Nate would
find this condition unacceptable.42
37
Id. 150, 155 (Cannon).
38
JX 53 (Email from Lynn Cannon to Nate Owen (Aug. 13, 2009)) at ESG00020434.
39
Tr. 153 (Cannon).
40
JX 53 (Notice of Special Meeting of the Board of Directors) at ESG00020436.
41
Id. at ESG00020435.
42
Tr. 153 (Cannon), 695-96, 700 (Nate).
11
Nate, who was in Pennsylvania attending to a medical issue for his wife, was
―shocked‖ by the proposal and felt ―incredibly betrayed‖ by his brother.43 He called the
lawyer whose name appeared in the special meeting notice (Barry C. Klickstein, Esquire
at Duane Morris LLP)44 and asked for a delay of the meeting to make it easier for him to
travel to Boston and attend the meeting in person. Cannon and Bryn refused.45
After making arrangements for his family, Nate traveled overnight to attend the
meeting. Once there, he was not allowed to say anything. Cannon and Bryn promptly
voted, over Nate‘s objection, to remove him as President. After the meeting, Nate‘s
keycard access was deactivated, his email access was terminated, and all of his work and
personal emails were deleted from the system. That same day, $35,000 was removed
from his personal bank account, likely because Cannon and/or Bryn cancelled a recent
direct deposit from the Company.46
After the six-month leave of absence, Nate did not return to ESG, nor did he
contact Cannon or Bryn about returning to work.47 Under the terms imposed by Cannon,
Nate continued to receive a base salary and benefits as well as stockholder distributions.48
43
Id. 693-94 (Nate).
44
Cannon and Bryn retained Klickstein to represent ESG. Id. 53 (Cannon). Nate had
never heard of him before receiving the special meeting notice. Id. 694 (Nate).
45
Id. 151 (Cannon), 694-95 (Nate).
46
Id. 696-700 (Nate).
47
Id. 723-24 (Nate).
48
Id. 49-50, 154 (Cannon), 719-20 (Nate); JX 53 at ESG0020435.
12
According to Nate, the Company became ―extremely obstinate‖ in providing Nate
access to information about ESG once he was terminated.49 In October 2009, Nate made
a formal demand under 8 Del. C. § 220 to obtain books and records from the Company.50
ESG thereafter provided certain financial information, including its 1999-2008 tax
returns, its 2007-2008 audited financial statements, and a copy of its QuickBooks files.51
E. Cannon Prepares Multi-Year Projections and Offers to Buy Out Nate
Before 2010, ESG had not prepared multi-year projections for the Company or its
individual lines of business.52 Instead, at the beginning of each calendar year, Cannon
would prepare an annual budget. ESG management participated in Cannon‘s budgeting
process ―in terms of providing the inputs for what [the Company] can expect for the
upcoming year.‖53 Bryn also typically reviewed the budget with Cannon.54
Cannon‘s understanding of ESG‘s future prospects stems in large part from
weekly, two-hour meetings held on Monday mornings, during which he and the
department heads discuss sale opportunities and operations.55 Drew Fenton, Vice
President of Business Development at ESG, described the two-hour meetings as
49
Tr. 701-03 (Nate).
50
JX 378 (Letter from Joseph Demeo to Barry Klickstein (Oct. 21, 2009)).
51
Pre-Trial Stip. ¶¶ II.D.15-16.
52
Tr. 300 (Purdum), 350 (Gurule), 405 (Potter).
53
Id. 34-35 (Cannon).
54
Id. 629-31 (Bryn).
55
Id. 33-34, 160-61 (Cannon).
13
―exhausting.‖56 Once a month, ESG management also compares realized revenue to the
annual budget.57 Based on these meetings with management, Cannon admitted that he
knows what the department heads know, meaning that he is ―very familiar‖ with the
Company‘s business and has a ―good handle‖ on specific customer relationships.58
In February 2010, Cannon extrapolated the Company‘s 2010 annual budget into a
set of multi-year projections for years 2010-2015 to see what ESG‘s future performance
might ―look like from a P&L perspective.‖59 I refer to these projections as the ―2010
Projections.‖60 To create the 2010 Projections, Cannon took the Company‘s 2010 annual
budget and then applied an assumed growth rate to each line of the budget for each year.
Some line items had higher growth rates in later years, and others had lower growth rates.
Cannon projected revenue growing from approximately $15.27 million in 2009 to $39.5
million in 2015.61
Cannon claims he created the 2010 Projections, and every future set of multi-year
projections for ESG, without seeking input from anyone else at the Company. Although
ESG‘s employees confirmed that Cannon did not seek their input into the preparation of
56
Id. 583 (Fenton).
57
Id. 305 (Purdum), 357 (Gurule).
58
Id. 179, 160-61 (Cannon).
59
Id. 56 (Cannon).
60
JX 89 (2010 Projections).
61
Id. at 1.
14
projections per se,62 the weight of the evidence reflects that, even if Cannon did not
explicitly ask for their input, he obtained functionally equivalent knowledge based on the
extensive discussions of ESG‘s future prospects he had with members of management on
a regular basis.63 Indeed, Cannon‘s familiarity with the Company‘s business prospects
grew over time after he had arranged to remove Nate from management and assumed
firm control over the day-to-day operations of ESG.
According to Nate, Cannon and Bryn (through ESG) offered to repurchase his
stock for $8 million in 2010. Nate rejected this offer, which Cannon denied making,64 as
―ridiculously low.‖65 Although no documentary evidence supports the existence of this
offer, I find Nate‘s testimony to be credible on this point.66 The making of such an offer
also is consistent with the fact that Cannon contemporaneously created a set of multi-year
projections for the first time in the Company‘s history in 2010; and that the parties had
retained, at ESG‘s expense, valuation experts during this period.67
62
Tr. 300-01 (Purdum), 350 (Gurule), 405 (Potter).
63
Id. 160-61 (Cannon), 305 (Purdum), 356-57 (Gurule), 583 (Fenton).
64
Id. 192 (Cannon).
65
Id. 704-05 (Nate).
66
See Cruz v. State, 12 A.3d 1132, 1136 (Del. 2011) (―The fact finder ‗is free to accept or
reject in whole or in part testimony offered before it, and to fix its verdict upon the
testimony it accepts.‘ ‖).
67
JX 91 (Email from Barry Klickstein to Chris Waterman (Feb. 3, 2010)) at
NO00000879-80.
15
In 2011, Cannon engaged Duff & Phelps to provide a valuation of the Company
for the purpose of repurchasing Nate‘s shares.68 Duff & Phelps performed a discounted
cash flow analysis based on projections extrapolated from Cannon‘s 2011 annual budget,
as well as an analysis of five, comparable publicly traded companies.69 On May 12,
2011, Duff & Phelps provided a midpoint valuation of ESG (including cash and
equivalents) of approximately $64.8 million, or approximately $17 per share.70 At that
price, Nate‘s 1,320,000 shares would have been worth $22.44 million.71
According to Nate, ESG made a second offer to repurchase his shares in mid-
2011, this time for $12 million. He rejected the offer as ―entirely insufficient.‖72 No
documents in the record reflect such an offer and Cannon again disclaimed ever making
such an offer, but I find Nate‘s testimony more credible.73
68
Tr. 161-62 (Cannon).
69
JX 122 (Energy Services Group, Inc., Equity Valuation as of Apr. 30, 2011) at
D&P_ESG001110-13.
70
JX 122 (Email from Jeff Davis to Lynn Cannon (Mar. 12, 2011)) at D&P_ESG001088;
Duff & Phelps‘s valuation produced a range of $61.7 million to $67.9 million, with a
midpoint of $64.8 million. Id. (Energy Services Group, Inc., Equity Valuation as of Apr.
30, 2011) at D&P_ESG001097.
71
Pre-Trial Stip. ¶ II.D.19.
72
Tr. 706 (Nate).
73
Id. 192 (Cannon).
16
In early 2012, Cannon prepared a revised version of the 2010 Projections, which I
refer to as the ―2012 Projections.‖74 The 2012 Projections use the same growth
assumptions as the 2010 Projections but project higher future revenues. This is because
the 2012 Projections were derived from the Company‘s actual results for 2010, which
were higher than the 2010 annual budget used to create the 2010 Projections.75 For
example, projected revenue of $39.5 million for the year 2015 in the 2010 Projections
increased to projected revenue of $44.34 million in the 2012 Projections.76
In an April 2012 planning conference, Cannon presented the 2012 Projections to
senior management as a ―bogie‖ for ESG‘s potential future performance.77 The
presentation described the projections for the years 2013-2015 as ―Revenue Targets.‖78
The same presentation noted that while falling natural gas prices were good for ESG
customers, there was a market expectation that natural gas prices would level off
eventually.79
74
JX 167 (2012 Projections); JX 149 (Email from Lynn Cannon to Mark Drew (Mar. 13,
2012)) at ESG00056706.
75
Tr. 73-74 (Cannon).
76
Compare JX 167 (2012 Projections), with JX 89 (2010 Projections).
77
Cannon Dep. 48-49; Tr. 173 (Cannon).
78
JX 157 (Executive Conference, Agenda and Presentation Materials (Apr. 26-27, 2012))
at ESG00059235.
79
Id. at ESG00059254.
17
F. ESG Engages Grant Thornton to Perform a Series of Valuations
In June 2012, Cannon engaged Grant Thornton to assist ESG in obtaining
financing to buy back Nate‘s shares.80 Cannon directed the Company‘s controller, Lisa
Swift, to send the 2012 Projections to Grant Thornton.81 When ESG shared the 2012
Projections with Grant Thornton in June 2012, it had exceeded the monthly projections in
them.82
ESG‘s main contact at Grant Thornton was Len Batsevitsky, although a colleague,
Peter Resnick, would perform the indication of value of the Company in connection with
the Merger.83 In June 2012, Grant Thornton used the 2012 Projections to analyze a
proposed financing structure from Wells Fargo.84
In early July 2012, Cannon spoke with Batsevitsky about making certain
adjustments to the 2012 Projections, including decreasing revenue growth and increasing
operating costs.85 In an email, Cannon stated that these revisions were necessary due to
―future competitive forces in the market.‖ Batsevitsky responded that the revisions
80
Pre-Trial Stip. ¶ II.D.21; Tr. 173-74 (Cannon).
81
JX 166 (Email from Lisa Swift to Len Batsevitsky (June 20, 2012)).
82
Tr. 174 (Cannon).
83
Resnick was deposed as a Court of Chancery Rule 30(b)(6) witness of Grant Thornton,
but he was tendered at trial in his personal capacity. Tr. 501. Batsevitsky, who was no
longer with Grant Thornton at the time of trial, was not deposed and did not testify at
trial. Id. 112-13.
84
JX 167 (Email from Len Batsevitsky to Lisa Swift (June 27, 2012)) at ESG00093694.
85
Tr. 176-77 (Cannon).
18
would ―make the projections more conservative which may be better as Wells [Fargo]
will most[] likely use them to set covenant levels.‖86 All else being equal, the changes
Cannon proposed would make ESG less valuable.87
Cannon testified that, at this time, Batsevitsky ―had taken over custody of the
financial modeling,‖ implying that the assumptions in the revised projections were those
of Grant Thornton‘s creation.88 I do not accept Cannon‘s attempt to distance himself
from the revisions to the 2012 Projections. Based on the documentary evidence and the
testimony of Resnick, who was a credible third-party witness, I find that Cannon caused
Grant Thornton to revise the 2012 Projections into a new set of multi-year projections for
the years 2012-2017,89 which I refer to as the ―Revised 2012 Projections.‖90 The changes
Cannon requested with respect to the overlapping years in the 2012 Projections and the
Revised 2012 Projections were relatively modest. For example, projected revenue for
2015 decreased from $44.34 million to $43.93 million.91
The Revised 2012 Projections were created by taking the base year of 2012 (which
was a combination of actual results plus projected results drawn from the 2012 annual
86
JX 171 (Email from Len Batsevitsky to Lynn Cannon (July 17, 2012)).
87
Tr. 498-99 (Resnick).
88
Id. 91 (Cannon).
89
JX 171 (Email from Len Batsevitsky to Lynn Cannon (July 17, 2012)); Tr. 495-96
(Resnick).
90
JX 192 (Revised 2012 Projections).
91
Compare id., with JX 167 (2012 Projections).
19
budget) and then applying an assumed growth rate. The Revised 2012 Projections
include quarterly line item projections for the years 2012-2015 and annual bottom line
revenue growth assumptions for the years 2016-2017.92 Projected year-over-year
revenue growth was 20.2% in 2012; 11.9% in 2013; 10.0% in 2014; and 8.5% in 2015-
2017, with projected revenue for 2017 of $51.73 million. The projected EBIT margin
was 57.4% in 2012; 56.5% in 2013-2015; and 56.6% in 2016-2017, with projected EBIT
for 2017 of $29.28 million.93
In July 2012, at the same time Cannon was discussing these assumptions with
Grant Thornton, ESG employees were voicing their concerns with Cannon ―about
possible attrition‖ in their customer base, including the threat of losing customers to a key
competitor, EC Infosystems.94 Thus, the record shows that Cannon was well aware of
pricing pressures and ―future competitive forces in the market‖ when he was discussing
ESG‘s prospects with Batsevitsky.95
92
Typically, the assumed growth rates were constant for each year. For example, ESG‘s
largest income line item, Transaction Processing Fees, was assumed to grow 1.19% on a
quarterly basis (4.8% annually) during 2013-2015, and ESG‘s second largest income line
item, Billing Services, was assumed to grow 5.0% on a quarterly basis (20% annually)
during 2013, 3.75% on a quarterly basis (15% annually) in 2014, and 2.5% on a quarterly
basis (10% annually) in 2015. JX 192 (Revised 2012 Projections).
93
Id.
94
JX 170 (Email from Carol Purdum to Lynn Cannon (July 5, 2012)) at ESG00100820;
Id. (Email from Lynn Cannon to Carol Purdum (July 3, 2012)) at ESG00100823.
95
JX 171 (Email from Len Batsevitsky to Lynn Cannon (July 17, 2012)); Tr. 83
(Cannon).
20
Cannon authorized Grant Thornton to provide the Revised 2012 Projections to
several financing sources for a prospective buyout of Nate‘s interest in the Company,
including Citizens Bank, UBS, and Wells Fargo.96 Cannon admitted he would not have
authorized Grant Thornton to share the Revised 2012 Projections with these potential
lenders if he thought they were unrealistic.97
In September 2012, ESG‘s counsel proposed to Nate‘s counsel that the parties
engage in mediation to facilitate a purchase of Nate‘s shares in the Company.98 On
September 12, 2012, ESG‘s counsel formally engaged Grant Thornton to perform a
valuation of the Company.99 Given the sequencing of events, I find that Cannon and
Bryn sought an updated valuation of the Company based on the Revised 2012 Projections
for purposes of the mediation.100
In October 2012, Grant Thornton performed a discounted cash flow analysis of
ESG based on the Revised 2012 Projections. Assuming a discount rate of 15.1%, a tax
rate of 40%, and a perpetuity growth rate of 2.5%, and excluding the cash on the
Company‘s balance sheet, Grant Thornton came to an enterprise value for ESG of
approximately $118.5 million. Further assuming that Nate owned 33.3% of ESG on a
96
Tr. 172 (Cannon); JX 187 (Email from Lynn Cannon to Francois Karl-Henry (Sept. 28,
2012)).
97
Tr. 189 (Cannon).
98
Pre-Trial Stip. ¶ II.D.24; Tr. 707 (Nate).
99
JX 180 (Engagement Letter from Grant Thornton to Barry Klickstein (Sept. 12, 2012)).
100
Tr. 190 (Cannon).
21
fully diluted basis, Grant Thornton indicated that the enterprise value of Nate‘s interest
was approximately $39.5 million on a going-concern basis, excluding his pro rata share
of any cash on hand.101
Before the mediation, Nate sought and obtained certain information from the
Company. In October 2012, Nate received ESG‘s 2011 audited financial statements.102
In November 2012, Nate‘s financial advisor, Floyd Advisory, obtained access to the
financial information contained in the Company‘s QuickBooks file.103 Nate also received
certain personal tax information from Cannon and Bryn, and representatives of Floyd
Advisory met with Cannon and ESG senior management.104
In November 2012, the parties engaged in mediation. It was unsuccessful.
Cannon and Bryn offered to buy out Nate for $18 million.105 This offer was based on the
―May 2011 valuation report prepared by Duff & Phelps.‖106 In other words, the offer was
not based on the more recent Grant Thornton discounted cash flow analysis of the
101
JX 192 (Revised 2012 Projections); Tr. 519-21 (Resnick). Grant Thornton further
assumed a 20% discount for lack of marketability and a 20% discount for a non-
controlling interest, which reduced the enterprise value of Nate‘s interest to
approximately $25.3 million, excluding his pro rata share of the Company‘s cash. JX
192 (Revised 2012 Projections).
102
JX 191 (Email from Barry Klickstein to Wayne Dennison (Oct. 3, 2012)) at
NO00000165.
103
JX 199 (Email from Michael Abasciano to Len Batsevitsky (Nov. 7, 2012)).
104
Tr. 96-98 (Cannon).
105
Id. 190 (Cannon).
106
JX 226 (Letter from Wayne Dennison to Barry Klickstein (Jan. 16, 2013)) at
ESG00101316.
22
Revised 2012 Projections. Nate rejected the $18 million offer as too low. He thought
that ESG was ―exploding in growth.‖107 On January 16, 2013, Nate countered with a
proposal that did not involve selling his shares but would have led to his resigning from
the board of ESG.108 Cannon and Bryn rejected this proposal, which ESG‘s lawyer,
Klickstein, characterized as ―absurd.‖109
G. ESG’s Business Shortly before the Merger
By December 2012, ESG learned that Viridian, the Company‘s largest customer,
expected to end its relationship with ESG in early 2013.110 Viridian accounted for
approximately $2.5 million, or 7.9%, of ESG‘s 2012 revenue.111 Bob Potter, ESG‘s Vice
President of Sales and Marketing, tried to retain Viridian by offering lower prices and
emphasizing ESG‘s greater functionality and value, but he was unsuccessful.112
By April 2013, Viridian had left ESG to become a customer of EC Infosystems,
one of ESG‘s main competitors.113 EC Infosystems had been a consistent competitor of
107
Tr. 708 (Nate).
108
JX 226 (Letter from Wayne Dennison to Barry Klickstein (Jan. 16, 2013)) at
ESG00101318.
109
Tr. 100-01 (Cannon); JX 230 (Letter from Barry Klickstein to Wayne Dennison (Jan.
31, 2013)) at ESG00089398.
110
JX 215 (Email from Florie Ritchie to Bob Potter (Dec. 28, 2012)) at ESG00041703.
111
Tr. 110 (Cannon); JX 332 (Jacobs Report) at ¶ 68.
112
JX 209 (Email form Bob Potter to Michael Fallquist (Dec. 5, 2012)) at ESG00071791-
93; Tr. 383-85 (Potter).
113
Tr. 258-59 (Purdum), 383-85 (Potter).
23
ESG‘s, likely for over a decade.114 Potter testified that the Company‘s competitors were
―commoditizing‖ its products.115 In a July 2012 email chain and at other times, ESG
employees were complaining to Cannon that EC Infosystems was stealing their business
by offering lower prices, even though they believed that ESG offered ―superior client
support.‖116 Into early 2013, ESG employees were still ―worried about the bleeding‖ of
losing their customers.117
In addition to facing competition from other service providers, ESG‘s business
faced the risk of losing customers that might choose to in-source some or all of the
services ESG provided. As competition in the retail energy market matures and
consolidates, REPs can be forced to cut costs, particularly for the type of back-office
functions that ESG offers.118 For example, in mid-2012, ESG lost two of its top five P2C
customers, NAPG and AEP, to in-sourcing.119 AEP in-sourced the TMS services it
received from ESG as well.120 ESG also lost several WES customers that year for a
114
Id. 566 (Fenton).
115
Id. 378-79 (Potter).
116
JX 170 (Email from Carol Purdum to Lynn Cannon (July 5, 2012)) at ESG00100820.
117
See, e.g., JX 236 (Email from Carol Purdum to Bob Potter (Feb. 26, 2013)) at
ESG00085988.
118
Tr. 1040-41 (Weigand).
119
JX 170 (Email from Carol Purdum to Lynn Cannon (July 5, 2012)) at ESG00100820-
21.
120
Tr. 267 (Purdum).
24
similar reason,121 although the WES losses represented only a fraction of ESG‘s
revenue.122 These and related competitive threats often forced ESG to renegotiate
expiring contracts with customers at lower prices. In 2012 and 2013, ESG renegotiated
certain contracts for prices that would yield 30% or lower revenue.123
ESG employees were disappointed by the loss of Viridian, but Cannon viewed this
as a ―one-time event‖ and not as a ―defect in the business model.‖124 Consistent with this
testimony, in a January 2013 sales and marketing overview presentation, ESG touted a
―[v]ery full sales pipeline‖ and an expectation that the Company ―[w]ill close 6 to 10
deals in 2013.‖125
121
Id. 334-35 (Gurule).
122
For example, in their brief, Defendants cite the loss of TruPro as a WES customer.
Defs.‘ Ans. Br. 18. But TruPro generated no revenue in 2011 and only $12,285 in
revenue in 2012, which was less than 0.0005% of the Company‘s revenue that year. JX
319 (Excel File – ESG Monthly Sales by Client – Fiscal Years 2000-2014).
123
JX 354 (Excel File – Reduced Fee Impact Summary). On the other side of the
equation, there is the possibility of new retail energy markets for REPs. A news report
published shortly after the Merger discussed recent developments in Michigan and
Indiana to consider expanding consumer utility choice. JX 315 (Bill Malcolm, Michigan,
Indiana Warm to the Idea of Expanding Consumer Utility Choice, Midwest Energy News
(May 14, 2013), http://www.midwestenergynews.com/2013/05/14/michigan-indiana-
warm-to-the-idea-of-expanding-consumer-utility-choice/).
124
Tr. 211 (Cannon).
125
JX 225 (Energy Services Group, Inc., Sales and Marketing Overview, Jan. 2013) at
ESG00036453.
25
H. Cannon Decides to Cash Out Nate
In January 2013, Cannon decided that it was time to eliminate Nate‘s ownership
interest in the Company.126 According to Cannon, ―the relationship had to come to a
head‖ after the latest failed mediation, and he and Bryn ―chose to do a cash-out merger
because it was clear that [he, Bryn, and Nate] couldn‘t come to a resolution any other
way.‖127
In March 2013, Cannon updated the Company‘s valuation materials. He revised
his 2013 annual budget to reflect the loss of Viridian, and made line-by-line changes to
accurately reflect the developments he saw in the Company‘s business.128 Although
Cannon testified that, in revising the 2013 annual budget, he did not undertake a ―deep
dive‖ of the Company‘s or the industry‘s future prospects beyond 2013,129 the record
shows that he was well versed in the Company‘s future prospects from, among other
things, the comprehensive weekly and other meetings he held with members of the
Company‘s senior management.
On March 13, 2013, Cannon sought to schedule a meeting the following day with
Grant Thornton‘s Batsevitsky to review the Company‘s projections. Cannon explained to
Batsevitsky, who Cannon knew was on ―personal time‖ that day, that ―[t]iming has
126
Tr. 101, 193 (Cannon).
127
Id. 206-07 (Cannon).
128
Id. 193-94 (Cannon).
129
Id. 116-17, 213, 230 (Cannon).
26
become a significant issue.‖130 When I asked Cannon at trial to explain why he thought it
was necessary to buy out Nate in the March-April 2013 time frame, he was unable to
offer any credible business explanation for why timing had become such an ―issue.‖131 I
credit Cannon‘s deposition testimony and find that he and Bryn wanted to effectuate a
cash-out transaction quickly in order ―to stop the hemorrhage‖ of paying profit
distributions to Nate.132 As noted in Table 1 above, Nate had received over $14 million
in distributions during 2007-2012, with the majority of those distributions being made
after Nate was removed as President in August 2009.
In March 2013, Cannon directed ESG‘s controller to provide the Company‘s 2013
annual budget to Grant Thornton.133 As occurred in 2012 with respect to the Revised
2012 Projections, Grant Thornton and Cannon discussed the appropriate growth rate
assumptions to apply with respect to the 2013 annual budget.134 At Cannon‘s direction,
Grant Thornton applied the assumptions they discussed to the 2013 annual budget to
produce a set of projections for the years 2013-2017, dated as of March 15, 2013.135
130
JX 242 (Email from Lynn Cannon to Len Batsevitsky (Mar. 13, 2013)).
131
Tr. 232-33 (Cannon).
132
Id. 208-09 (Cannon); Cannon Dep. 190.
133
JX 249 (Email from Lynn Cannon to Len Batsevitsky (Mar. 15, 2013)).
134
Tr. 194 (Cannon).
135
JX 250 (Email from Len Batsevitsky to Lynn Cannon (Mar. 15, 2013)); Tr. 229
(Cannon).
27
Resnick testified that these projections came from ESG management,136 and internal
Grant Thornton documents characterized them as ―management‘s financial forecast.‖137
Grant Thornton did not come up with any of its own financial forecast
assumptions.138 Rather, as Resnick testified, which I find to be a credible account, ESG
provided the underlying assumptions, and Grant Thornton tested the reasonableness of
those assumptions in the March 15 projections through conversations with Cannon,
including discussions about the Company‘s position in the industry, pricing pressure from
competitors, and industry trends.139 To note one example, I find that it is more likely
than not that Cannon told Batsevitsky to decrease the 8.5% revenue growth assumption
for years 2016-2017 in the Revised 2012 Projections to the 6.0% revenue growth
assumptions for years 2016-2017 in the March 15 projections.140
In delivering the March 15 projections, Batsevitsky noted that he and Cannon
should discuss further the 6.0% revenue growth assumptions for the years 2016-2017.141
Cannon testified that he thought those assumptions were ―overly optimistic given the
136
Tr. 513 (Resnick).
137
JX 255 (Email from Len Batsevitsky to Oksana Westerbeke (Mar. 19, 2013)) at
GT017922.
138
Tr. 493 (Resnick).
139
Id. 484, 486-87, 490-91 (Resnick). Although Resnick did not have personal
knowledge of some of these events, he was Grant Thornton‘s partner on the ESG account
and his explanation of events was logical and consistent with the documentary record.
140
Id. 508-10 (Resnick), 116 (Cannon).
141
JX 250 (Email from Len Batsevitsky to Lynn Cannon (Mar. 15, 2013)) at
ESG00095769.
28
headwinds that [the Company was] seeing.‖142 Although Cannon did not specifically
solicit input from ESG management for this purpose, he likely discussed the growth
assumptions at some point in time with Bryn, who also testified that he thought the
assumptions ―were quite optimistic.‖143
Based on Batsevitsky‘s conversations with Cannon, and, to a lesser extent, with
ESG‘s controller,144 Grant Thornton produced another set of projections for the years
2013-2017 dated March 28, 2013, which I refer to as the ―2013 Projections.‖145 There
are certain differences between the March 15 projections and the 2013 Projections. For
example, projected revenue growth of 7.4% for 2014 and 6.1% for 2015 in the March 15
projections were revised to 7.5% for 2014 and 5.8% for 2015 in the 2013 Projections.
However, the 6.0% projected revenue growth for 2016-2017—what Cannon claimed at
trial was ―overly optimistic‖—went unchanged.146 According to Resnick, there was no
disagreement between Grant Thornton and ESG on any of the forecast assumptions.147
The 2013 Projections include quarterly line item projections for the years 2013-
2015 and annual bottom line revenue growth assumptions for the years 2016-2017.
Overall, the most significant changes in the 2013 Projections from the Revised 2012
142
Tr. 111-12 (Cannon).
143
Id. 608 (Bryn), 113 (Cannon), 301 (Purdum), 405 (Potter).
144
Id. 485, 535, 538 (Resnick).
145
JX 264 (2013 Projections) at NO00000046-50.
146
Compare JX 255 at GT017931, with JX 264 (2013 Projections) at NO00000052.
147
Tr. 493, 510 (Resnick).
29
Projections were reducing revenue forecasts to reflect the loss of Viridian as a customer
and reducing ESG‘s operating margin to reflect increased competition, which resulted in
lower projected EBIT for 2013 and, in turn, lower projected EBIT for 2014-2017.148
Cannon testified that he ―[a]bsolutely‖ used the best information he had available in
creating the 2013 Projections.149 Resnick understood the 2013 Projections to reflect ESG
management‘s best estimates of the Company‘s expected future performance.150 I credit
this testimony.151
Although the record is not entirely clear on this point, my understanding is that the
parties do not dispute that the 2013 Projections reflect ―normalized‖ salary expenses for
Cannon, Bryn, and Gurule similar to those built into the model that Defendant‘s expert,
Jacobs, created for his discounted cash flow analysis.152 As explained above,
normalization of the salary expenses for these employees is necessary to perform a
discounted cash flow analysis of ESG because they historically had been compensated
148
Id. 194-98 (Cannon), 502, 506 (Resnick). Around the same time, Cannon was in the
process of negotiating a new commercial lease that would increase ESG‘s space from
16,000 to 26,000 square feet and would permit future growth. Id. 214 (Cannon), 303
(Purdum). Cannon and other ESG employees testified that their then-current facilities
were ―inadequate.‖ Id. 215 (Cannon), 295-96 (Purdum), 346-48 (Gurule).
149
Id. 186 (Cannon).
150
Id. 492 (Resnick).
151
ESG‘s performance for the rest of 2013 generally tracked the 2013 Projections. Id.
221-22 (Cannon).
152
Pl.‘s Op. Br. 23 (citing JX 264 (2013 Projections) at NO00000052)); Tr. of Oral Arg.
116-17.
30
with below-market salaries. The following tables compare certain key metrics across the
2012 Projections, the Revised 2012 Projections, and the 2013 Projections.
Table 2 below reflects ESG‘s projected revenue growth for the years 2012-2017.
Table 2
ESG’s Projected Revenue Growth
2012 2013 2014 2015 2016 2017
2012 Projections 29.8% 15.2% 12.6% 10.4%
Revised 2012 Projections 20.2% 11.9% 10.0% 8.5% 8.5% 8.5%
2013 Projections -4.4% 7.5% 5.8% 6.0% 6.0%
Table 3 below reflects ESG‘s projected operating margin for the years 2012-2017.
Table 3
ESG’s Projected Operating Margin
2012 2013 2014 2015 2016 2017
2012 Projections 62.27% 63.6% 62.4% 60.6%
Revised 2012 Projections 57.4% 56.5% 56.5% 56.5% 56.6% 56.6%
2013 Projections 47.9% 45.0% 43.7% 43.8% 43.9%
Table 4 below reflects ESG‘s projected EBIT for the years 2013-2017.
Table 4
ESG’s Projected EBIT (in thousands)
2013 2014 2015 2016 2017
Revised 2012 Projections 20,797 22,876 24,822 26,971 23,284
2013 Projections 14,702 14,838 15,248 16,196 17,195
Difference -29.3% -35.1% -38.6% -40.0% -41.3%
Grant Thornton performed a discounted cash flow valuation of ESG based on the
2013 Projections (the ―Grant Thornton Valuation‖).153 Assuming a discount rate of
16.0%, a tax rate of 40%, and a perpetuity growth rate of 2.5%, and excluding the $13.6
million in cash on ESG‘s balance sheet, the Grant Thornton Valuation reflected an
153
JX 264 (Grant Thornton Valuation) at NO00000052-58.
31
enterprise value for ESG of approximately $67 million. Assuming that Nate owned
33.3% of ESG on a fully diluted basis, Grant Thornton indicated that the enterprise value
of Nate‘s interest (excluding cash) was approximately $22.331 million.154
On March 28, 2013, ESG provided the 2013 Projections and the Grant Thornton
Valuation to Nate.155 In the disclaimer to its valuation materials, Grant Thornton stated
that the included information ―does not constitute an independent valuation or fairness
opinion‖ and that the information ―includes certain statements, estimates and projections
provided by the Company with respect to its anticipated future performance.‖156 Also in
March 2013, ESG provided its then-current financial statements and QuickBooks file to
Nate‘s counsel.157
In a cover letter, ESG‘s counsel proposed that the Company repurchase Nate‘s
interest in ESG for $26.331 million, which is the sum of $22.331 million (based on the
Grant Thornton Valuation) plus $4 million as a proportionate distribution of ESG‘s cash
on hand. The offer was to expire on April 5, 2013.158 Nate did not respond to the
154
Id. at NO00000052-53.
155
JX 264 (Letter from Barry Klickstein to Wayne Dennison (Mar. 28, 2013)) at
NO000000042.
156
JX 264 (Grant Thornton Valuation) at NO00000045.
157
JX 349 (Stipulation (Oct. 2, 2014)) at ¶ 14.
158
JX 264 (Letter from Barry Klickstein to Wayne Dennison (Mar. 28, 2013)) at
NO00000042; Tr. 709 (Nate).
32
offer.159 He ―didn‘t think that anything would be gained from having the discussion‖
with Cannon and Bryn.160
On April 4, 2013, with Cannon‘s authorization, Batsevitsky sent the 2013
Projections to Citizens Bank for the purpose of obtaining financing to buy out Nate.161
According to Resnick, Grant Thornton would not have sent the 2013 Projections to
Citizens Bank without ESG‘s consent.162 ESG thereafter obtained a $25 million credit
facility from Citizens Bank to cash out Nate‘s interest pending resolution of this action.163
I. The Merger
On Friday, May 3, 2013, a county sheriff served Nate at his Maine residence
(when Nate was out of town) with a notice of a special meeting of the ESG board to be
held on at 8:30 a.m. on Monday, May 6, 2013, to consider and vote upon a proposed
merger between ESG and Acquisition Corp.164 This was only the second formal board
159
JX 270 (Email from Barry Klickstein to Wayne Dennison (May 3, 2013)) at
NO00000018.
160
Tr. 710 (Nate).
161
JX 265 (Email from Len Batsevitsky to Denise McGeough (Apr. 4, 2013)).
162
Tr. 512 (Resnick).
163
Id. 130-31 (Cannon), 651 (Bryn); Cannon Dep. 241-42.
164
JX 269 (Letter from Barry Klickstein to Megan Kelley (May 3, 2013)) at
ESG00089409; Pre-Trial Stip. ¶ II.D.27. Depositions were scheduled to begin the
following week in a lawsuit Nate had filed in Massachusetts Superior Court against
Cannon, Bryn, and Gurule related to his removal as President of ESG. Id. ¶ II.D.20; Tr.
711 (Nate). Cannon testified that the timing of the Merger had nothing to do with the
scheduled depositions. Id. 206 (Cannon). On September 11, 2013, the parties to the
Massachusetts litigation filed a joint motion to stay the proceedings in that lawsuit
33
meeting in the Company‘s history.165 The Merger Agreement, attached to the notice,
contemplated that Nate would be cashed out of ESG at $19.95 per share, 166 or $26.334
million in total—$3,000 more than the Cannon and Bryn‘s March 2013 offer.
Also attached to the notice was the Grant Thornton Valuation based on the 2013
Projections that had been provided to Nate previously.167 Earlier on May 3, 2013,
Batsevitsky had informed ESG‘s counsel that Grant Thornton had ―spoke[n] with ESG‘s
Management and confirmed that as of today‘s date there have been no material changes
to the business operations or forecast assumptions since completion of the analysis back
in March.‖168 In other words, when given one last chance to propose further revisions to
the 2013 Projections before the Merger, Cannon reaffirmed the accuracy of the 2013
Projections. ESG also told Grant Thornton on May 3, that ―the actual financial
performance of the Company (from January 1, 2013 through April 30, 2013) is tracking
in a manner that is materially in-line with the Company‘s forecast used in the
analysis.‖169 At trial, Cannon confirmed that both of these statements were accurate.170
pending the outcome of this action. JX 286 (Joint Mot. for Stay and to Continue Prelim.
Inj. (Sept. 11, 2013)).
165
Tr. 153 (Cannon).
166
JX 269 (Merger Agreement) at § 7(b).
167
JX 269 (Email from Len Batsevitsky to Barry Klickstein (May 3, 2013)) at
ESG00089429; Pre-Trial Stip. ¶ II.D.28.
168
JX 272 (Email from Len Batsevitsky to Barry Klickstein (May 3, 2013)).
169
Id.
170
Tr. 122 (Cannon).
34
Pressed on the subject at trial, Cannon further admitted that he stands by the 2013
Projections, testifying, ―I – I signed off on the Grant Thornton projections [i.e., the 2013
Projections], and I‘ll – I‘ll live with them.‖171
Nate learned about the special board meeting scheduled for May 6 when he was in
New York. He immediately asked for a one-day delay so that he could travel back to
Maine and study the documents served at his residence. Cannon and Bryn refused.172
Tellingly, Cannon testified he ―wasn‘t interested in extending [the board meeting] any
further‖ because he believed that Nate only wanted a delay ―to get to the Court to try and
get an injunction.‖173 In Cannon‘s mind, Nate, who had received the 2013 Projections
back in March, ―absolutely‖ had enough time to review the Merger materials.174
On May 6, 2013, the board of ESG, consisting of Nate, Bryn, and Cannon, held a
special meeting to vote on the Merger. Nate recalled that this meeting was ―extremely
tense,‖ in part because ESG ―had hired an armed guard‖ who stood ―at the door with a
171
Id. 213, 172 (Cannon).
172
Id. 711-12 (Nate).
173
Id. 121 (Cannon). When Nate later sought injunctive relief in a Massachusetts state
court, the court denied his request because the Merger already had closed. Id. 712 (Nate).
174
Id. 121 (Cannon).
35
gun at his hip.‖175 At the meeting, Cannon and Bryn voted in favor of the Merger; Nate
voted against it.176
In connection with the Merger, Cannon, Bryn, and Gurule transferred their ESG
stock to Acquisition Corp. in exchange for Acquisition Corp. stock. After this transfer,
Nate owned 1,320,000 shares, or 35.2%, of the outstanding shares of ESG and ESG
Acquisition Corp. owned 2,430,000 of the outstanding shares, or 64.8%.177 The Merger
Agreement contemplated that ESG would merge with and into Acquisition Corp., with (i)
Nate receiving $19.95 per share in cash for his ESG stock; (ii) the ESG stock held by
Acquisition Corp. being cancelled for no consideration; and (iii) the stock of Acquisition
Corp. remaining outstanding. On May 6, 2013, Cannon executed a stockholder written
consent as President of Acquisition Corp. in favor of the Merger.
At 9:07 a.m. on May 6, 2013, a Certificate of Merger was filed with the Delaware
Secretary of State.178 Nate described the Merger as ―boom, done, Blitzkrieg style.‖179
175
Id. 713 (Nate).
176
JX 278 (Resolutions of the Board of Directors of Energy Services Group, Inc. (May 6,
2013)) at NO00000250, 252; Tr. 713-14 (Nate).
177
Pre-Trial Stip. ¶ II.D.29. The ownership of ESG Acquisition Corp. on an undiluted
basis was as follows: Cannons owned 1,218,750 shares (approximately 50.2%); Bryn
owned 1,098,750 shares (approximately 45.2%); and Gurule owned 112,500 shares
(approximately 4.6%).
178
JX 280 (Certificate of Merger (May 6, 2013)).
179
Tr. 712 (Nate).
36
On May 13, 2013, a notice of the Merger was sent to Nate.180 On May 21, 2013,
Nate delivered a written demand to ESG for appraisal of his shares pursuant to 8 Del. C.
§ 262.181
J. Procedural History
On September 3, 2013, Nate initiated this action. On October 9, 2013, Nate filed
the Verified Amended Complaint asserting four claims: breach of fiduciary duty against
Cannon and Bryn as directors of ESG (Count I); breach of fiduciary duty against Cannon,
Bryn, and Acquisition Corp. as controlling stockholders of ESG (Count II); aiding and
abetting against Acquisition Corp. (Count III); and appraisal under 8 Del. C. § 262
against ESG (Count IV). In his prayer for relief, Nate sought, among other relief,
rescissory damages.182 On November 20, 2013, Defendants filed an Answer to the
Amended Complaint. Discovery ensued. On September 29, 2014, Nate withdrew his
request for rescissory damages. In November 2014, a four-and-a-half day trial was held.
On March 17, 2015, I heard post-trial oral argument.
III. LEGAL ANALYSIS
Because this combined appraisal and fiduciary duty action ultimately turns on the
fair value of Nate‘s shares in ESG as of the Merger, I analyze Nate‘s statutory appraisal
180
JX 280 (Letter from Energy Services Group, Inc. to Stockholders of Energy Services
Group, Inc. (May 13, 2013)).
181
JX 289 (Am. Compl.) at Ex. D. (Letter from Wayne Dennison to Energy Services
Group, Inc. (May 21, 2013)); Pre-Trial Stip. ¶ II.D.36.
182
JX 289 (Am. Compl.) at Prayer for Relief ¶ B.
37
claim first before addressing his fiduciary duty claims. For the reasons explained below,
I conclude based on a discounted cash flow analysis that the fair value of Nate‘s stock as
of the Merger was $42,165,920. It follows that the Merger was not entirely fair,
primarily because it was not effectuated at a fair price. I further find that damages for
Nate‘s breach of fiduciary duty claims are equivalent to the appraised value of his stock.
A. Count IV: Appraisal
In Count IV of the Amended Complaint, Nate petitions the Court under 8 Del. C.
§ 262 to determine the fair value of his stock as of the Merger. Nate demanded the
appraisal of his shares on May 21, 2013, and filed a claim for appraisal in this Court on
September 3, 2013, both of which occurred within the time periods required under the
statute.183
―An action seeking appraisal is intended to provide shareholders who dissent from
a merger, on the basis of the inadequacy of the offering price, with a judicial
determination of the fair value of their shares.‖184 Under 8 Del. C. § 262(h), I must
―determine the fair value of the shares‖ by ―tak[ing] into account all relevant factors.‖
Both the petitioner seeking appraisal and the surviving corporation bear the burden of
proof, and I am obligated to use my independent judgment to determine fair value,185
183
See 8 Del. C. § 262(d)(2) (requiring, where a merger is approved by stockholder
written consent, a stockholder to demand appraisal within twenty days of the date of
mailing of notice); 8 Del. C. § 262(e) (requiring a stockholder to commence an appraisal
proceeding within 120 days after the effective date of a merger).
184
Cavalier Oil Corp. v. Harnett, 564 A.2d 1137, 1142 (Del. 1989).
185
See Montgomery Cellular Hldg. Co., Inc. v. Dobler, 880 A.2d 206, 221 (Del. 2005).
38
meaning ―the value to a stockholder of the firm as a going concern.‖186 As the Delaware
Supreme Court explained over sixty years ago in Tri-Continental Corp. v. Battye,187 the
concept of ―fair value‖ includes ―market value, asset value, dividends, earning prospects,
the nature of the enterprise and any other facts which were known or which could be
ascertained as of the date of merger and which throw any light on future prospects of the
merged corporation.‖188 More recent decisions reiterate that ―elements of future value,
including the nature of the enterprise, which are known or susceptible of proof as of the
date of the merger and not the product of speculation, may be considered.‖189
―[I]t is within the Court of Chancery‘s discretion to select one of the parties‘
valuation models as its general framework, or fashion its own, to determine fair value in
the appraisal proceeding.‖190 In doing so, I may consider any valuation methodology that
is ―generally considered acceptable in the financial community and otherwise admissible
in court.‖191 The parties‘ post-trial briefing focused exclusively on the use of a
discounted cash flow (DCF) analysis. Thus, this is methodology I use to determine fair
value in this case.
186
Golden Telecom, Inc. v. Global GT LP, 11 A.3d 214, 217 (Del. 2010).
187
74 A.2d 71 (Del. 1950).
188
Id. at 72.
189
Weinberger v. UOP, Inc., 457 A.2d 701, 713 (Del. 1983).
190
Cede & Co. v. Technicolor, Inc., 684 A.2d 289, 299 (Del. 1996).
191
Weinberger, 457 A.2d at 713.
39
―[T]he DCF valuation methodology has featured prominently in this Court
because it ‗is the approach that merits the greatest confidence‘ within the financial
community.‖192
Put in very simple terms, the basic DCF method involves several
discrete steps. First, one estimates the values of future cash flows for a
discrete period . . . . Then, the value of the entity attributable to cash flows
expected after the end of the discrete period must be estimated to produce a
so-called terminal value, preferably using a perpetual growth model.
Finally, the value of the cash flows for the discrete period and the terminal
value must be discounted back[.]193
The fact that ESG had no outstanding debt as of the Merger simplifies my analysis
because ESG‘s enterprise value is equal to its equity value. Although the parties agree on
the DCF methodology, they disagree on certain key inputs to the DCF model. I
summarize below the experts‘ competing valuations and then analyze the five areas of
disagreement between the parties.
Nate‘s expert, Yvette R. Austin Smith of The Brattle Group, performed a DCF
analysis based on the 2013 Projections, which projected EBITDA and the other inputs
necessary to calculate the Company‘s free cash flows for the years 2013-2017.194 She
192
Cede & Co. v. JRC Acq. Corp., 2004 WL 286963, at *2 (Del. Ch. Feb. 10, 2004)
(quoting Ryan v. Tad’s Enters., Inc., 709 A.2d 682, 702 (Del. Ch. 1996), aff’d, 693 A.2d
1082 (Del. 1997) (TABLE)).
193
Andaloro v. PFPC Worldwide, Inc., 2005 WL 2045640, at *9 (Del. Ch. Aug. 19,
2005).
194
Austin Smith also performed a comparable companies analysis in her report. JX 331
(Austin Smith Report) at ¶¶ 55-63, Ex. 6. She gave 25% weight to her comparable
companies valuation ($45.6 million) and 75% weight to her DCF valuation ($53.7
million). Id. at ¶ 64. Because Nate did not discuss the comparable companies analysis in
40
concluded that it was appropriate to tax affect ESG‘s tax rate in her DCF model to reflect
the Company‘s Subchapter S status, and she used a tax rate of 21.5%. 195 Although
Austin Smith derived a weighted average cost of capital (WACC) of 13.28%, Nate has
since accepted the 14.13% discount rate proposed by ESG‘s expert.196 Austin Smith
assumed a terminal growth rate of 5.0%.197 Austin Smith also calculated Nate‘s
ownership percentage of ESG as 33.3%, but she acknowledged that Nate‘s share of
ESG‘s $17.4 million cash on hand at the Merger may need to be adjusted to reflect
discrete tax liabilities.198 Based on the foregoing assumptions, Austin Smith concluded in
her report that Nate‘s stock in ESG was worth $51.7 million total, or $39.15 per share 199
Based on a revised post-trial calculation of his percentage ownership and adjustments to
the Company‘s cash on hand, Nate submits that the fair value of his stock was $52.65
million, or $39.89 per share.200
his post-trial briefing, I treat that valuation as waived. See Emerald P’rs v. Berlin, 726
A.2d 1215, 1224 (Del. 1999).
195
JX 331 (Austin Smith Report) at ¶¶ 45-46.
196
Pl.‘s Op. Br. 29 n. 10.
197
JX 331 (Austin Smith Report) at ¶¶ 52-53, 65.
198
JX 340 (Austin Smith Rebuttal Report) at ¶ 5.
199
JX 331 (Austin Smith Report) at ¶¶ 64-65.
200
Tr. of Oral Arg. 80-81.
41
ESG‘s expert, E. Allen Jacobs of Berkeley Research Group, LLC, also performed
a DCF analysis of ESG.201 Jacobs did not base his DCF analysis on the 2013 Projections.
Instead, Jacobs created his own set of ten-year projections for the years 2013-2023 based
on per-unit calculations of revenues and costs.202 His projections for the years 2013-2017
are considerably lower than those in the 2013 Projections. Jacobs asserted that it was not
appropriate to tax affect ESG‘s earnings and calculated the appropriate tax rate to be
44.8%. Alternatively, he proposed a 34.1% tax rate if ESG‘s earnings are tax affected.203
Jacobs computed a WACC of 14.13%, which Nate has accepted, and he calculated a
terminal growth rate of 3.0%.204 Based on these assumptions, Jacobs concluded that the
DCF value of the Company‘s future cash flows was $53.1 million and that its net cash on
hand was $11.9 million such that ESG was worth $65.0 million at the Merger.205 Based
on its post-trial calculation of Nate‘s ownership percentage as 33.08%, ESG contends that
the fair value of Nate‘s stock in ESG was worth $21.502 million.
The parties disagree in five respects over the proper inputs for a DCF valuation of
ESG: (i) the source of the projections of the Company‘s future performance; (ii) whether
201
Jacobs concluded that any comparable companies or comparable transaction analysis
was not informative of ESG‘s value due to insufficient data on comparables companies
and transactions. JX 332 (Jacobs Report) at ¶¶ 129-36.
202
Id. at ¶¶ 138-54.
203
JX 339 (Jacobs Rebuttal Report) at ¶¶ 63-78.
204
JX 332 (Jacobs Report) at ¶¶ 166-81.
205
Id. at ¶ 201.
42
ESG‘s earnings should be tax affected due to its status as a Subchapter S corporation; (iii)
the terminal growth rate; (iv) the proper treatment of the cash on ESG‘s balance sheet as
of the Merger; and (v) Nate‘s ownership percentage of the Company. Most of the delta
between the parties‘ competing valuations ($52.65 million versus $21.502 million) relates
to the first two issues. I address each in turn.
1. The 2013 Projections
Nate contends that the 2013 Projections ―were prepared by ESG management as
part of a careful and deliberate process and reflected management‘s best estimate at the
time of the Merger of the Company‘s expected performance.‖206 For support, he cites to
contemporaneous documents in the record reflecting how Cannon prepared and revised
the assumptions in the 2013 Projections in anticipation of cashing Nate out of ESG, as
well as testimony from Grant Thornton‘s Resnick about the creation and evolution of the
2013 Projections.
ESG argues that the 2013 Projections ―lack appropriate indicia of reliability for [a]
DCF valuation‖ because they ―were not the product of a robust process that included a
broad management team, were not developed within ESG‘s ordinary course of business,
did not involve a thorough review of ESG‘s or industry drivers, and were accepted by
Defendants in the hope that a high merger price would avoid litigation.‖207 ESG asserts
206
Pl.‘s Reply Br. 30.
207
Defs.‘ Ans. Br. 63.
43
that I should appraise the fair value of Nate‘s stock as of the Merger by performing a
DCF valuation using Jacobs‘s cash flow projections.
For the reasons explained below, based on the trial record, I agree with Nate that
the 2013 Projections reflected management‘s best estimates of what was known or
knowable about ESG‘s future performance as of the Merger.
―[M]ethods of valuation, including a discounted cash flow analysis, are only as
good as the inputs to the model.‖208 When performing a DCF analysis to determine the
fair value of stock, Delaware courts tend to place great weight on contemporaneous
management projections because ―management ordinarily has the best first-hand
knowledge of a company‘s operations.‖209 Management also typically ―has the strongest
incentives to predict the company‘s financial future accurately and reliably.‖210 That
said, it may be appropriate to reject a DCF analysis based on management-created
projections ―where the company‘s use of such projections was unprecedented, where the
projections were created in anticipation of litigation, or where the projections were
208
Neal v. Ala. By-Products Corp., 1990 WL 109243, at *9 (Del. Ch. Aug. 1, 1990),
aff’d, 588 A.2d 255 (Del. 1991).
209
Doft & Co. v. Travelocity.com Inc., 2004 WL 1152338, at *5 (Del. Ch. May 20, 2004,
revised May 21, 2004); see also In re Emerging Commc’ns, Inc. S’holders Litig., 2004
WL 1305745, at *14 (Del. Ch. May 3, 2004, revised June 4, 2004) (―This Court has
consistently expressed a preference for the most recently prepared management
projections available as of the merger date.‖).
210
In re Nine Sys. Corp. S’holders Litig., 2014 WL 4383127, at *40 (Del. Ch. Sept. 4,
2014).
44
created for the purpose of obtaining benefits outside the company‘s ordinary course of
business.‖211
Here, the record reflects that Cannon, ESG‘s top executive since Nate‘s removal in
August 2009, engaged in a deliberate, iterative process over a period of three years to
create, update and revise multi-year projections for the Company. This process began
with the 2010 Projections Cannon created in February 2010, continued with the 2012
Projections he created in early 2012, which were revised in mid-2012, and culminated
with the 2013 Projections that Grant Thornton prepared at Cannon‘s direction and with
his input.212 Resnick‘s unbiased testimony and Grant Thornton‘s internal documents both
confirm that ESG (not Grant Thornton) supplied the growth assumptions in the 2013
Projections, as revised from the Revised 2012 Projections.213
Although Cannon was likely the only ESG employee who had a direct role in the
creation of the 2013 Projections, which were derived from his 2013 annual budget, that
does not undermine the reliability of the 2013 Projections in my view because Cannon
regularly met with ESG‘s management to review the Company‘s sales and operations,
including through exhaustive two-hour meetings that were held weekly.214 ESG
211
Huff Fund Inv. P’rship v. CKx, Inc., 2013 WL 5878807, at *9 (Del. Ch. Nov. 1, 2013),
aff’d, -- A.3d --, 2015 WL 631586 (Del. Feb. 12, 2015) (TABLE).
212
Tr. 484, 486-87, 490-91, 508-10 (Resnick).
213
Id. 493, 513 (Resnick); JX 255 (Email from Len Batsevitsky to Oksana Westerbeke
(Mar. 19, 2013)).
214
Tr. 33-34, 160-61 (Cannon), 305 (Purdum), 357 (Gurule), 583 (Fenton).
45
employees also routinely updated Cannon about customer-specific challenges and
opportunities they observed.215 It is thus no surprise Cannon admitted that he is ―very
familiar‖ with the Company‘s lines of business and specific customers and agreed that
―ESG‘s revenues have generally been predictable.‖216 Given the regular feedback
Cannon received from other members of management, the relatively small size of the
Company ($32.2 million in revenue in 2012) and its limited operations (three closely
related lines of business), I find that Cannon was extremely well informed about the
Company‘s prospective growth and that he brought this knowledge to bear on the 2013
Projections.
This is not a case, as in In re John Q. Hammons Hotels Inc. Shareholder
Litigation,217 where projections prepared by management failed to account for
contemporaneous or anticipated business developments.218 Rather, as Cannon testified,
he updated the 2013 Projections to reflect the Company‘s growth prospects as of the
Merger. In particular, in March 2013, Cannon carefully revised his 2013 annual budget,
the base year for the 2013 Projections, on a line-by-line basis to reflect the recent loss of
215
See, e.g., JX 170 (Email from Carol Purdum to Lynn Cannon (July 5, 2012)) at
ESG00100820; JX 236 (Email from Carol Purdum to Bob Potter (Feb. 26, 2013)) at
ESG00085988.
216
Tr. 159-60, 178-79 (Cannon).
217
2011 WL 227634 (Del. Ch. Jan. 14, 2011).
218
See id. at *4-6 (rejecting an expert‘s reliance on management projections based on
―overly optimistic assumptions‖ in part because they ―failed to account for the sale of
three properties . . . after the projections were prepared‖).
46
Viridian as a customer and competitive changes in the market.219 Cannon also directed
Grant Thornton to make certain changes to the 2013 Projections to reflect increased costs
from the time of the Revised 2012 Projections.220 Those changes were significant. They
resulted in decreasing ESG‘s projected EBIT between 29.3% and 41.3% for each of the
years from 2013 to 2017, and in reducing ESG‘s operating margin in 2017 (the final year
of the discrete period) from 56.6% to 43.9%.221 The reasonableness of the 2013
Projections was tested, albeit perhaps not as robustly as one might see in a third-party
transaction, through discussions with Grant Thornton.222 And ESG management
confirmed the 2013 Projections to be accurate just days before the Merger.223
I also find that Cannon worked with Grant Thornton to revise the 2013 Projections
downward significantly at a time when he knew he would force Nate out of the
Company, if necessary, based on a valuation derived from those projections. Cannon
testified that he decided to cash out Nate in January 2013.224 After making up his mind to
do so, Cannon undertook to adjust the assumptions underlying the 2013 Projections,
resulting in material decreases to the Company‘s projected future performance justified
by the loss of Viridian and other perceived competitive pressures. Then, when Nate did
219
Tr. 193 (Cannon).
220
Id. 111-12, 116, 193-94 (Cannon), 508-10 (Resnick).
221
See supra Tables 3-4.
222
Tr. 484, 486-87 (Resnick).
223
JX 272 (Email from Len Batsevitsky to Barry Klickstein (May 3, 2013)).
224
Tr. 101, 193 (Cannon).
47
not respond to ESG‘s March 2013 buyout proposal, which was based on the Grant
Thornton Valuation using the 2013 Projections, the Merger followed as a matter of
course a few weeks later at essentially the same price.
Cannon‘s motive for deciding to force Nate out of the Company at this point was
obvious and admitted: he and Bryn wanted ―to stop the hemorrhage‖225 of paying
millions of dollars in equity distributions to Nate who had not worked at the Company
since August 2009. I reject as an after-the-fact rationalization ESG‘s assertion that I
should find the 2013 Projections to be overly optimistic because they supposedly offered
Nate a ―premium‖ to ―avoid continued litigation.‖226 To the contrary, Cannon was
motivated in my view to make the assumptions in the 2013 Projections as conservative
(i.e., reliable) as possible because he knew full well when they were created that they
could set the price to force Nate out of the Company involuntarily, which was an
invitation to litigation.
Notably, Cannon authorized Grant Thornton to submit the 2013 Projections to
Citizens Bank in connection with obtaining a $25 million credit facility to finance the
purchase of Nate‘s shares.227 As then-Vice Chancellor Strine observed in Delaware
Open MRI Radiology Associates, P.A. v. Kessler,228 because it is a federal felony ―to
225
Id. 208-09 (Cannon).
226
Defs.‘ Ans. Br. 72.
227
Tr. 512 (Resnick); JX 265 (Email from Len Batsevitsky to Denise McGeough (Apr. 4,
2013)).
228
898 A.2d 290 (Del. Ch. 2006).
48
knowingly obtain any funds from a financial institution by false or fraudulent pretenses
or representations,‖ projections that are provided to a financing source are typically given
―great weight‖ by this Court.229 The undisputed fact that Grant Thornton submitted the
2013 Projections to a financial institution at Cannon‘s direction further supports my
conclusion that the 2013 Projections reflected management‘s best estimate of ESG‘s
future performance. If the 2013 Projections were a reliable basis to obtain debt financing,
then there is no reason to conclude that they were an unreliable basis to value the
Company.230
In support of its position that the 2013 Projections are not reliable, ESG draws
heavily on principles discussed in Huff Fund Investment Partnership v. CKx, Inc.,231
Gearreald v. Just Care, Inc.,232 and In re Nine Systems Corp. Shareholders Litigation.233
Each of those cases is distinguishable from the record here.
229
See id. at 332, 332 n.109 (citing 18 U.S.C. § 1344 (2006)).
230
See Emerging Commc’n, 2004 WL 1305745, at *13 (―If contemporaneous reliance
upon the June projections by [the corporation‘s controlling stockholder], his lender and
his financial and legal advisors was appropriate, then logic and common sense dictate that
reliance on those same projections by [the plaintiff‘s expert] in performing his valuation
was no less appropriate.‖).
231
2013 WL 5878807 (Del. Ch. Nov. 1, 2013), aff’d, -- A.3d --, 2015 WL 631586 (Del.
Feb. 12, 2015) (TABLE).
232
2012 WL 1569818 (Del. Ch. Apr. 30, 2012).
233
2014 WL 4383127 (Del. Ch. Sept. 4, 2014), appeal docketed No. 281,2015 (Del. June
5, 2015).
49
In CKx, after reviewing how management created the company‘s projections, the
Court concluded that the basis for a projected increase in licensing fees under a material,
to-be-negotiated contract was speculative because ―[i]nitial estimates of those revenues
were markedly lower than projections provided to potential buyers and lenders,‖ which
rendered the entirety of the company‘s revenue projections inherently unreliable.234
Unlike in CKx, ESG has not identified any particular line item or line of business in the
2013 Projections that is so uncertain as to undermine the integrity of the overall
projections.
In Just Care, the Court declined to defer to management‘s projections, which were
the first set of multi-year projections the company had ever prepared and thus were
―made outside of the ordinary course of business.‖235 Unlike in Just Care, the 2013
Projections were not Cannon‘s first crack at creating and/or revising multi-year
projections. Cannon had done so three times before: the 2010 Projections, the 2012
Projections, and the Revised 2012 Projections. He also had felt confident enough in his
earlier work product to share the 2012 Projections with ESG management at a planning
conference to set revenue targets, and to submit the Revised 2012 Projections to several
banks to finance a potential buyout of Nate and to one bank (Wells Fargo) to conduct a
234
See CKx, 2013 WL 5878807, at *9, *11 (―Because I have little confidence in the
reliability of using or excluding the estimated $20 million increase in revenues under the
to-be-negotiated American Idol contract, I conclude that a DCF analysis is not the
appropriate method of valuation in this case.‖).
235
Just Care, 2012 WL 1569818, at *4 (Del. Ch. Apr. 30, 2012).
50
debt covenant analysis.236 The concerns in Just Care about projections being created by
novices are further assuaged here because the 2013 Projections were created with the
assistance of a financial advisor, Grant Thornton, with whom Cannon reviewed the
revenue growth assumptions.237
Finally, in Nine Systems, the Court rejected as unreliable a set of one-year
financial projections management had prepared and presented to the board because the
projections were ―inconsistent with the corporation‘s recent performance.‖238
Specifically, the projections were found unreliable because management had
―overestimated the [c]ompany‘s revenues even two to three months away . . . by more
than a factor of three.‖239 Here, by contrast, ESG‘s performance in March and April
2013, shortly before the Merger, was in line with the 2013 Projections.240
Separately, I find that the ten-year projections Jacobs prepared in connection with
this litigation are not reflective of management‘s best estimate of future performance as
of the Merger. In valuing the Company, Jacobs analyzed the ―fundamentals‖ of ESG: its
lines of business, its sales opportunities, its sales won and lost, its individual customers,
its market, its competition, and its growth. His process involved discussions with ESG
236
Tr. 172, 189 (Cannon); JX 187 (Email from Lynn Cannon to Francois Karl-Henry
(Sept. 28, 2012)).
237
Tr. 484, 486-87, 490-91, 493, 510 (Resnick).
238
Nine Sys., 2014 WL 4383127, at *41.
239
Id. at *42.
240
Tr. 221-22 (Cannon).
51
management in 2014 and input from ESG‘s industry expert, Peter Weigand.241 Based on
his analysis, Jacobs projected, on a per unit basis, the Company‘s future revenue for the
years 2013-2023.242
Compared to the 2013 Projections, Jacobs‘s projections are pessimistic, i.e., they
project lower revenue, primarily in the Company‘s TMS line of business. Over the
period from 2009 to 2012, TMS revenue had grown from $12.34 million to $18.76
million. In the 2013 Projections, Cannon projected consistent growth for the years 2013-
2017, albeit at a slower pace than in the years 2009-2012.243 In sharp contrast, Jacobs
projected that, going forward, TMS revenue would decline to $12.74 million in 2020 and
then slowly increase to $13.67 million in 2023.244
Delaware courts are generally skeptical of projections created by an expert during
litigation. ―Expert valuations that disregard contemporaneous management projections
are sometimes completely discounted.‖245 In Taylor v. American Specialty Retailing
Group, Inc.,246 for example, an expert hired by the company (Dunham) ―ignored a
contemporaneous set of projections prepared by Dunham‘s management,‖ and instead
performed a DCF analysis in that appraisal proceeding based ―on far more pessimistic
241
See, e.g., JX 332 (Jacobs Report) at ¶ 108; Tr. 1231-32 (Jacobs).
242
JX 332 (Jacobs Report) at Ex. C1.
243
JX 264 (2013 Projections) at NO00000046, 52.
244
JX 332 (Jacobs Report) at ¶ 145, Ex. C1.
245
JCR Acq. Corp., 2004 WL 286963, at *2.
246
2003 WL 21753752 (Del. Ch. July 25, 2003).
52
assumptions of Dunham‘s future prospects that he prepared on his own.‖ The
Company‘s Chief Financial Officer also refused to endorse the expert‘s valuation. For
these reasons, the Court concluded that the expert‘s calculation ―lacks credibility.‖ 247
Then-Vice Chancellor Strine reached a similar conclusion in Agranoff v. Miller.248
There, the company‘s expert concluded that management‘s projections were an unreliable
basis for a DCF analysis, but the expert nonetheless performed a DCF calculation based
on ―a substantial negative revision to those projections that he came up with after
discussions with . . . managers after the valuation date.‖249 In rejecting the expert‘s
analysis, then-Vice Chancellor Strine concluded that ―[t]he possibility of hindsight bias
and other cognitive distortions seems untenably high,‖ particularly since the expert had
consulted with an individual interested in the outcome of the case about the negative
revisions.250
In my opinion, consistent with Taylor and Agranoff, the after-the fact projections
Jacobs created for purposes of this litigation are tainted by hindsight bias251 and are not a
reliable source to determine the fair value of Nate‘s shares as of the Merger. Jacobs first
247
Id. at *2, *2 n.7.
248
791 A.2d 880 (Del. Ch. 2001).
249
Id. at 891.
250
See id. at 892, 892 n.25.
251
See In re Citigroup Inc. S’holder Deriv. Litig., 964 A.2d 106, 124 n.50 (Del. Ch.
2009) (defining ―hindsight bias‖ as ―the tendency for people with knowledge of an
outcome to exaggerate the extent to which they believe that outcome could have been
predicted.‖ (citation omitted)).
53
spoke with ESG management about valuation issues in the spring of 2014, approximately
one year after the Merger,252 when this litigation was well underway. The key individual
with whom Jacobs discussed the Company‘s future prospects—Cannon253—had a strong
financial interest for Jacobs to believe that management did not think that the 2013
Projections were reliable. As Cannon acknowledged at trial, every dollar paid to Nate in
the Merger is approximately $0.50 out of his own pocket.254 The rest of the payment
would come out of the pockets of only a few other senior managers: Bryn, Gurule and
Fenton. The financial incentive for them to steer Jacobs toward a lower valuation of the
Company, even if only subconsciously, is just too great to overcome in this case.
Indeed, Jacobs testified that, based on conversations he had with ESG
management in 2014, he understood the 2013 Projections to be inconsistent with the
contemporaneous beliefs of management.255 But this understanding is belied by the trial
record in my view, which demonstrates that the 2013 Projections were reflective of
management‘s best estimate of the Company‘s future performance as of the Merger.
Jacobs‘s projections also assume that the Merger occurred at the ―very peak‖ of ESG‘s
252
Tr. 1237 (Jacobs).
253
JX 339 (Jacobs Rebuttal Report) at ¶ 84.
254
Tr. 204-05 (Cannon).
255
Id. 1237-38 (Jacobs); see also JX 339 (Jacobs Rebuttal Report) at ¶¶ 84-85.
54
performance, at an ―inflection point‖ when ESG went from a growing company to a
declining company, which Cannon conceded would have been ―pretty stupid‖ to do.256
In sum, I see no basis to depart from the reasoned principle recited in Taylor,
Agranoff, and elsewhere to be chary of relying on an expert‘s post hoc, litigation-driven
forecasts where, as here, contemporaneous, reliable projections prepared by management
are available.257 I am persuaded that the 2013 Projections were ESG management‘s best
estimates of the Company‘s future performance as of the Merger, and provide a reliable
basis for performing a DCF valuation. Thus, I use the 2013 Projections in my DCF
analysis and give no weight to Jacobs‘s projections.
2. The Tax Rate
The DCF model requires a corporate-level tax rate to calculate the Company‘s
projected free cash flows.258 But, as a Subchapter S corporation, ESG does not pay any
corporate-level income taxes. Instead, ESG‘s income is taxed only once at the investor
level at the stockholder‘s ordinary income rate (rather than at the lower dividend rate). 259
This different tax treatment means that stockholders in a Subchapter S corporation such
256
Tr. 212-13 (Cannon).
257
See Gray v. Cytokine Pharmascienes, Inc., 2002 WL 853549, at *8 (Del. Ch. Apr. 25,
2002) (rejecting an expert‘s calculation that disregarded management‘s revenue
projections and that adjusted other projections where there were no ―valid reasons to
warrant all of the[] adjustments‖); see also Merion Capital, L.P. v. 3M Cogent, Inc., 2013
WL 3793896, at *11-12 (Del. Ch. July 8, 2013) (accepting management‘s projections,
not the expert-created projections, ―as a reliable starting point for the DCF analysis‖).
258
JX 331 (Austin Smith Report) at ¶ 45.
259
Tr. 1298 (Jacobs).
55
as ESG are able to receive distributions on a tax-advantaged basis when compared to
stockholders in a Subchapter C corporation, where income is taxed twice: once at the
corporate level, and again at the investor level (at the lower dividend rate).
As the Supreme Court stated in Tri-Continental Corp., Nate is ―entitled to be paid
for that which has been taken from him.‖260 A critical component of what was ―taken‖
from Nate in the Merger was the tax advantage of being a stockholder in a Subchapter S
corporation. As then-Vice Chancellor Strine reasoned in Kessler, ―[a]n S corporation
structure can produce a material increase in economic value for a stockholder and should
be given weight in a proper valuation of the stockholder‘s interest.‖261 The Court thus
concluded that ―when minority stockholders have been forcibly denied the future benefits
of S corporation status, they should receive compensation for those expected benefits and
not an artificially discounted value that disregards the favorable tax treatment available to
them.‖262
Based on the testimony of Austin Smith, who I found more persuasive on this
issue than Jacobs, I conclude that the Company‘s earnings should be tax affected in order
to perform a DCF valuation that adequately compensates Nate for being deprived of his
Subchapter S stockholder status.263 This conclusion follows Kessler, in which then-Vice
260
Tri-Cont’l Corp., 74 A.2d at 72.
261
Kessler, 898 A.2d at 327.
262
Id. at 328.
263
See id. at 330 (calculating a hypothetical S corporation tax rate of 29.4% by assuming
a 15% dividend tax rate and a 40% personal income tax rate).
56
Chancellor Strine thoughtfully surveyed the case law and literature on this subject,264 and
is consistent with another recent decision of this Court that also followed Kessler.265
Before explaining my calculations, I address ESG‘s contention that any Kessler-
based valuation must take into account the Company‘s policy with respect to distributed
earnings, which Jacobs calculated to be 76.7%--the median of ESG‘s distributions for the
years 2007-2012.266 According to ESG, Nate should not receive any special Subchapter
S value for earnings that are retained and reinvested in the Company. Thus, ESG
proposes a tax rate in a Kessler-based valuation that would permit Nate to receive value
from being a Subchapter S corporation stockholder for some of ESG‘s earnings (the
76.7% calculated by Jacobs) but not from any retained earnings (the 23.3% remainder).267
264
See id. at 326 (―This dispute raises an interesting question of valuation, which has
elicited a fair amount of attention from judges, appraisers, and academics.‖).
265
See Zutrau v. Jansing, 2014 WL 3772859, at *36 (Del. Ch. July 31, 2014) (accepting a
financial advisor‘s DCF calculation of a Subchapter S corporation that was based on an
estimated ―hypothetical ‗pre-dividend S corporation tax rate‘ ‖ of 28.8% (quoting
Kessler, 898 A.2d at 330)).
Other jurisdictions also have cited Kessler with approval. See Bernier v. Bernier, 873
N.E.2d 216, 221 (Mass. 2007) (―Our review of the scant case law and the pertinent
literature on the issues leads us to adopt generally the metric employed by the Kessler
court[.]‖); see also Hamelink v. Hamelink, 2013 WL 6839700, at *5 (Minn. Ct. App. Dec.
30, 2013) (―In light of Kessler and Bernier, we agree with husband that there is support
for [his expert‘s] decision to tax affect.‖).
266
JX 339 (Jacobs Rebuttal Report) at ¶ 70. Kessler itself acknowledges that ―[t]he
relative value of an S corporation, vis-à-vis a C corporation, to its shareholders is
dependent upon the level of distributions paid.‖ Kessler, 898 A.2d at 329.
267
Tr. 1301-05 (Jacobs).
57
Jacobs calculated this rate to be 34.1%.268 In my opinion, the Company‘s position is
based on a false premise.
ESG did not reinvest any appreciable amount of its undistributed earnings in its
business but instead kept those earnings as cash on its balance sheet. This is the reason
the amount of cash and cash equivalents on ESG‘s balance sheet increased from $3.2
million in 2009 to $17.4 million in May 2013.269 The record also does not contain any
evidence suggesting that, as of the Merger, Cannon or anyone else at ESG intended to
reinvest the cash it had accumulated in the business.270 Nor was it necessary for ESG to
reinvest earnings to grow. Both Austin Smith and Jacobs testified that the 2013
Projections included all of the capital expenditures necessary for ESG to generate the
projected future cash flows.271
In my opinion, the operative metric under the Kessler-based valuation method is
not the actual distributions made by a Subchapter S corporation, but the amount of funds
that are available for distribution to stockholders. To conclude otherwise would run afoul
of the rationale of Tri-Continental Corp. because Nate would be deprived of ―his
268
JX 339 (Jacobs Rebuttal Report) at ¶¶ 70-71.
269
Tr. 1306-08 (Jacobs).
270
It would inappropriate to consider post-Merger changes to the Company‘s
reinvestment practices. See, e.g., Gonsalves v. Straight Arrow Publishers, Inc., 701 A.2d
357, 363 (Del. 1997) (concluding in an appraisal proceeding that a petitioner was not
entitled to the pro rata value of ―possible changes which may be made by new
management‖ after the effective date of the transaction).
271
Tr. 888 (Austin Smith), 1309 (Jacobs).
58
proportionate interest‖ in ESG as a ―going concern,‖272 which includes the Subchapter S
corporation benefits that inure to earnings that are distributed and retained.
Table 5 below reflects my calculation, under Kessler, of the hypothetical corporate
tax rate for ESG that ―treat[s] the S corporation shareholder [i.e., Nate] as receiving the
full benefit of untaxed dividends, by equating [his] after-tax return to the after-dividend
return to a C corporation shareholder.‖273 For this purpose, I use Jacobs‘s calculation of
ESG‘s effective state and federal tax rate to be 43%, which Nate has accepted.274
Because Nate was the only stockholder cashed out in the Merger, I also accept Austin
Smith‘s calculation of Nate‘s actual tax rates as a Maine resident rather than Jacobs‘s
calculation of ―hypothetical‖ tax rates for a Massachusetts stockholder. Thus, I calculate
the tax rate Nate would pay on distributions from a Subchapter C corporation to be
31.75%, which is the sum of the 20% federal tax on dividends, the 3.8% Net Income
Investment Tax (NIIT) imposed by the Affordable Care Act,275 and the 7.95% Maine
state tax on dividends.276 I also calculate the tax rate that Nate would pay on distributions
from a Subchapter S corporation to be 47.25%, which is the sum of Nate‘s actual 35.5%
272
Tri-Cont’l Corp., 74 A.2d at 72.
273
Kessler, 898 A.2d at 330.
274
JX 339 (Jacobs Rebuttal Report) at ¶¶ 69-71; Pl.‘s Op. Br. 61.
275
See 26 U.S.C. § 1411.
276
I also accept Austin Smith‘s assumption that Nate‘s state taxes are effectively not
deductible for federal tax purposes. JX 331 (Austin Smith Report) at ¶ 46.
59
federal income tax rate (based on his 2012 tax returns),277 the 3.8% NIIT, and the 7.95%
Maine state tax.
Table 5
Hypothetical Corporate Tax for ESG under Kessler
C Corp S Corp S Corp Valuation
Income Before Tax $100 $100 $100
Entity-Level Tax 43% 0% 22.71%
Entity Net Earnings $57 $100 $77.29
Dividend/Personal Tax 31.75% 47.25% 31.75%
Net to Investor $38.90 $52.75 $52.75
Thus, I conclude that the appropriate tax rate to apply in my DCF valuation of Nate‘s
interest in ESG at the time of the Merger is 22.71%.
3. The Terminal Growth Rate
In a typical DCF valuation, the terminal growth rate ―attempt[s] to capture the
future growth prospects of the firm while recognizing that over time firms cannot
continue to grow at a rate that is materially in excess of the real growth of the
economy.‖278 Austin Smith offered a 5% terminal growth rate, calculated as a modest
premium (0.5%) to the midpoint of three estimates of nominal U.S. GDP growth prepared
in March 2013 for 2017 and onward (4.5%).279 Jacobs proposed a terminal growth rate of
277
Tr. 873-74, 883-84 (Austin Smith). I credit Austin Smith‘s testimony that it is
appropriate to apply Nate‘s most recent, actual tax rate because there is no evidence in
the record suggesting a different tax rate during the discrete discount period. Id. 885
(Austin Smith).
278
Andaloro, 2005 WL 2045640, at *12.
279
JX 331 (Austin Smith Report) at ¶¶ 52-53.
60
3%, calculated as a premium (1%) to the Federal Reserve‘s projection of inflation as of
the Merger (2%).280
Although calculating the appropriate terminal growth rate is one of several
challenging estimations for a law-trained judge tasked with determining a corporation‘s
fair value,281 two well-reasoned principles guide my analysis. In Merion Capital, L.P. v.
3M Cogent, Inc.,282 the Court observed that, in most cases, ―a terminal growth rate should
not be greater than the nominal growth rate for the United States economy, because ‗[i]f a
company is assumed to grow at a higher rate indefinitely, its cash flow would eventually
exceed America‘s [gross national product].‘ ‖283 Under the logic of 3M Cogent, I find
Austin Smith‘s 5% terminal growth rate too high for a company like ESG, which, as of
the Merger, had matured into a company that was facing increasing competitive pressures
and flatter growth after several years of relatively rapid growth in an environment of
declining natural gas prices.
280
JX 339 (Jacobs Rebuttal Report) at ¶¶ 102-08.
281
See, e.g., In re Appraisal of Orchard Enters., Inc., 2012 WL 2923305, at *18 (Del.
Ch. July 18, 2012) (―As a law-trained judge who has to come up with a valuation
deploying the learning of the field of corporate finance, I choose to deploy one accepted
method as well as I am able, given the record before me and my own abilities.‖), aff’d,
2013 WL 1282001 (Del. Mar. 28, 2013) (TABLE).
282
2013 WL 3793896 (Del. Ch. July 8, 2013).
283
Id. at *21 (quoting Bradford Cornell, Corporate Valuation: Tools for Effective
Appraisal and Decision Making 146-47 (1993)).
61
Conversely, as the Court noted in Global GT LP v. Golden Telecom, Inc.,284 ―the
rate of inflation is the floor for a terminal value estimate for a solidly profitable company
that does not have an identifiable risk of insolvency.‖285 Because the 2013 Projections
contemplate that ESG would remain profitable even after taking into account increasing
competitive pressures as of the Merger, I find that it is appropriate under Golden Telecom
to calculate the terminal growth rate as a premium to inflation. In my judgment, Jacobs‘s
3% rate strikes the appropriate balance. Indeed, a 3% rate is very close to the 2.5% rate
utilized in the Grant Thornton Valuation contemporaneous with the Merger.286
Courts have acknowledged that a non-trivial spread in the growth rate for the
discrete forecast period and the terminal growth rate is common.287 Thus, the 3%
difference between the revenue growth rate in the final year of the 2013 Projections
(6.0% for 2017) and the terminal growth rate I adopt (3%) should not be controversial.
There also is considerable precedent in Delaware for adopting a terminal growth rate that
is a premium, such as 100 basis points, over inflation. 288 Additionally, the fact that
ESG‘s own expert proposed a 3% terminal growth rate in connection with his projections
284
993 A.2d 497 (Del. Ch. 2010), aff’d, 11 A.3d 214 (Del. 2010).
285
Id. at 511.
286
JX 264 (Grant Thornton Valuation) at NO00000052.
287
See, e.g., S. Muoio & Co. LLC v. Hallmark Entm’t Invs. Co., 2011 WL 863007, at *21
(Del. Ch. Mar. 9, 2011), aff’d, 35 A.3d 419 (Del. 2011) (TABLE).
288
See, e.g., Kessler, 898 A.2d at 334, 337 (adopting a 4% terminal growth rate where
inflation was estimated to be 3%); JRC Acq. Corp., 2004 WL 286963, at *6 (adopting a
3.5% terminal growth rate where inflation was estimated to be 2.5%).
62
for the Company, which were unduly pessimistic in comparison to the 2013 Projections,
compels the conclusion that the terminal growth rate must be at least 3%. I therefore
adopt a 3% terminal growth rate.
4. The Cash on ESG’s Balance Sheet
ESG had approximately $17.4 million in cash and cash equivalents on its balance
sheet as of the Merger.289 It is undisputed that Nate is entitled to receive a pro rata share
of the ―excess‖ cash that could have been distributed to stockholders at that time. At
post-trial argument, Nate conceded that $2.3 million should be deducted to reflect certain
income tax liabilities.290 ESG argues that it is necessary to further deduct (i) $916,000 as
working capital; and (ii) $2.3 million for a Texas sales and use tax liability.
a. Working Capital
Jacobs opined that $916,000 in cash, roughly 3% of ESG‘s 2012 revenue, should
be set aside as the Company‘s working capital. He considered this amount to be an
―extremely conservative estimate.‖291 Austin Smith assumed that ESG did not need a
working capital reserve because ESG generated millions of dollars in cash every
month.292 The trial record supports Jacobs‘s estimation. Cannon testified that Nate
agreed upon the Company‘s ―long-standing practice‖ to retain a percentage of earnings to
289
Tr. 1330 (Jacobs); JX 332 (Jacobs Report) at ¶¶ 195.
290
Tr. of Oral Arg. 61.
291
JX 332 (Jacobs Report) at ¶ 196.
292
JX 340 (Austin Smith Rebuttal Report) at 17.
63
use for ―[c]apital expenditures, as well as other corporate matters.‖ According to
Cannon, who described himself as ―a very conservative kind of guy,‖ having no cash on
hand would not be a ―prudent thing to do.‖ 293 In my opinion, although there is no direct
evidentiary support for a working capital reserve of 3% of revenue, I credit Cannon‘s
testimony on this point and thus accept Jacobs‘s estimate that ESG‘s cash on hand at the
Merger should be decreased by $916,000.
b. Texas Use and Sales Tax
In 2012, ESG discovered that it was subject to a use and sales tax imposed by
Texas on ―data processing services‖ in the state, which the Company had not paid for
over a decade.294 Assuming that none of the Company‘s customers paid this tax on their
own, ESG‘s controller, Swift, estimated in April 2012 that the Company‘s potential
liability was $2.6 million. In an updated analysis in July 2013, she estimated that the tax
could be as high as $3.136 million.295 In the third or fourth quarter of 2013, the Company
hired a tax consultant, who subsequently estimated that the tax liability was around $1.2
million.296 In March 2014, ESG eventually contacted its clients over the course of a
week, learned that several had been paying the tax, and determined that its liability for
293
Tr. 38-39 (Cannon).
294
Swift Dep. 135-36, 138.
295
Id. 139-40, 144, 146.
296
Id. 148.
64
the Texas sales and use tax was $448,389, with the amount attributable to the period
before the Merger being $373,168.297
Based on his conversations with ESG management, Jacobs calculated that a low
estimate of the Texas tax as of the Merger date was $1.6 million. Jacobs then determined
that the midpoint of Swift‘s $3.1 million calculation and his own $1.6 million estimate,
calculated as $2.3 million, was a reasonable expectation of ESG‘s obligation as of the
Merger.298 Nate disagrees. He argues that, under Tri-Continental Corp., Jacobs‘s
calculation does not accurately reflect what was ―knowable‖ about the Texas use tax
because determining the Company‘s tax liability was an ―empirical exercise‖ that ―could
easily have been conducted as of the date of the Merger.‖299 He submits that the correct
amount to deduct for the Texas tax liability was $375,000.
Because ESG‘s management did not know for over a decade about the Texas sales
and use tax, I do not accept Swift‘s $3.1 million estimation, or Jacobs‘s derivative
estimation, as fairly representative as what was ―knowable‖ about this liability at the
Merger. In my view, ESG‘s tax consultant‘s estimate of $1.2 million, despite being
calculated several months after the Merger, is the best available proxy for what was
knowable about this liability as of the Merger.
* * *
297
Id. 155-56, 164.
298
JX 332 (Jacobs Report) at ¶ 198.
299
Pl.‘s Op. Br. 68.
65
With the foregoing deductions, I conclude that ESG‘s ―excess‖ cash on hand as of
the Merger totaled $12.984 million ($17.4 million minus $2.3 million, minus $916,000,
minus $1.2 million).
5. Nate’s Ownership Percentage
The final area of disagreement between the parties concerns Nate‘s ownership
percentage of the Company. The shareholdings of Nate (1,320,000 shares) and
Acquisition Corp. (2,430,000 shares) in ESG at the time of the Merger are not in dispute.
In percentage terms, Nate contends that he owned 35.2% of the Company, but ESG
contends that he owned only 33.08%. The dispute stems from whether 240,000
―performance units‖ granted to other ESG employees, which the board of ESG ratified
when approving the Merger,300 should be included in a fully diluted valuation of the
Company.
Drew Fenton has what amounts to a phantom stock agreement for 150,000 shares
of ESG. He regularly receives pro rata distributions for those phantom shares. 301 Bob
Potter has 50,000 vested stock options that, according to Cannon, are exercisable in the
event of a change of control, which does not include the Merger.302 Neither Nate nor
ESG presented any evidence probative of the terms of the other 40,000 performance units
300
JX 278 (Resolutions of the Board of Directors of Energy Services Group, Inc. (May 6,
2013)) at NO00000249-50.
301
Tr. 558-60 (Fenton); Cannon Dep. 18-19.
302
Cannon Dep. 16-17; Tr. 407-08 (Potter).
66
referenced in the board resolution approving the Merger, so I will not include those units
in my calculation of Nate‘s percentage interest.
When Jacobs performed a normalization of the compensation Cannon, Bryn, and
Gurule received as ESG stockholders in the manner discussed above, he did not change
Fenton‘s compensation because Fenton‘s ―total compensation approximat[ed] a market
salary.‖303 In other words, Jacobs determined that Fenton‘s salary and bonus as an ESG
employee and his distributions as the holder of 150,000 phantom shares historically
approximated a market-rate salary for someone in his position.
Nate contends that, because Fenton‘s compensation was not normalized, it would
be double-counting to also include Fenton‘s 150,000 phantom shares for purposes of
determining the fair value of Nate‘s interest on a fully diluted basis. I disagree. The fact
that Fenton‘s total compensation as an employee and as a holder of phantom shares
historically approximated market-rate compensation does not change the reality that, in
the future, Fenton would still be entitled to distributions for those 150,000 phantom
shares in the same manner that Cannon or Bryn are entitled to distributions. In other
words, from my perspective, Jacobs ―normalized‖ Fenton‘s compensation by not
changing it in his projections.304 Because the parties have assumed that Grant Thornton
303
JX 332 (Jacobs Report) at Ex. G.
304
Consider the following example. Assume ESG‘s historical financials reflect that
Cannon, Bryn and Fenton each received $5 in compensation per year but that their
market rates were $10 each. Further assume that Cannon, Bryn, and Fenton historically
received distributions of $100, $90 and $5, respectively. It would be logical to normalize
the compensation expense for each of them by reallocating $5 from their distributions to
compensation expense, which would mean that the amount of distributions attributable to
67
normalized the 2013 Projections for purposes of the Grant Thornton Valuation in a
manner equivalent to Jacobs‘s own normalization process,305 I find it is more likely than
not that Fenton‘s phantom stock rights were functionally normalized in the 2013
Projections. I am thus persuaded that I should include Fenton‘s 150,000 phantom stock
rights when calculating the number of outstanding shares of ESG as of the Merger.
As to Potter‘s 50,000 units, I exclude them from my calculation because they are
exercisable only in the event of a change of control. My conclusion follows from then-
Chancellor Strine‘s decision in In re Appraisal of Orchard Enterprises, Inc.306 ESG
argues that, under Orchard, I must value the Company on a fully diluted basis, i.e., by
including Potter‘s 50,000 units.307 In my view, ESG‘s reading of Orchard misses the
mark. Orchard was an appraisal action involving a company with a series of preferred
stock that was entitled to participate in any dividends declared on common stock on an
as-converted basis and that had a liquidation preference of $25 million, which was
triggered in certain situations. In his post-trial decision, then-Chancellor Strine
concluded that the possibility of an event triggering the liquidation preference was
their equity interests would be reduced to $95, $85 and $0, respectively. After
normalizing ESG‘s historical financials in this manner and projecting future cash flows
based on the same assumptions, which is what Jacobs did as I understand it, Cannon,
Bryn, and Fenton would be entitled to share in equity distributions in the future on a pro
rata basis.
305
See, e.g., Tr. 1226-27 (Jacobs).
306
2012 WL 2923305 (Del. Ch. July 18, 2012), aff’d, 2013 WL 1282001 (Del. Mar. 28,
2013 (TABLE).
307
Defs.‘ Reply Br. 39-40.
68
―entirely a matter of speculation.‖308 Thus, when he determined the company‘s going
concern value, he valued the preferred stock on an as-converted basis without deducting
the liquidation preference because, ―if [the company] remains a going concern, the
preferred stockholders‘ claim on the cash flows of the company (if paid out in the form of
dividends) is solely to receive dividends on an as-converted basis.‖309 Under the logic of
Orchard, Potter‘s 50,000 units, which are only exercisable in a change of control, should
not be included in valuing ESG because there is no evidence in the record suggesting that
a change of control as of the Merger was anything but entirely speculative, and valuing
ESG by reference to speculative events is inconsistent with Delaware appraisal law.310
* * *
Therefore, I find that Nate owned 1,320,000 of ESG‘s 3,900,000 outstanding
shares at the time of the Merger,311 which equates to 33.85% of the Company.
6. The Fair Value of Nate’s Interest in ESG
Appendix A reflects my DCF valuation of ESG as of the Merger based on the
relevant items in the 2013 Projections, i.e., the projections for EBITDA, depreciation and
amortization, capital expenditures, and additional working capital for the years 2013-
308
Orchard, 2012 WL 2923305, at *6.
309
Id. at *7.
310
See, e.g., Weinberger, 457 A.2d at 713; Orchard, 2012 WL 2923305, at *8 (―[T]he
duty of this court in an appraisal is . . . to make a determination of [the company‘s] value
as a going concern, without reference to . . . speculative events.‖).
311
This amount is the sum of Nate‘s shares (1,320,000) plus Acquisition Corp.‘s shares
(2,430,000) plus Fenton‘s phantom shares (150,000).
69
2017. For the terminal period, I calculated EBITDA based on a 3% growth rate, and I
adopt Austin Smith calculation‘s for the other items.312 I also apply a partial period
adjustment to the year 2013 to represent the distributable cash flows between the Merger
and the end of the year. Finally, I use the agreed-upon WACC of 14.13%, and I adopt
Austin Smith‘s use of the mid-year convention to calculate present value, ―which
assumes cash flows will be received evenly throughout the period rather than at the end
of the period.‖313 Based on the foregoing assumptions, I find that the fair value of Nate‘s
1,320,000 shares in ESG as of the Merger date was $42,165,920.
B. Counts I and II: Breach of Fiduciary Duty Against
Cannon, Bryn, and Acquisition Corp.
In Count I of the Amended Complaint, Nate contends that Cannon and Bryn
breached their fiduciary duties as directors of ESG by approving the Merger as a self-
interested and unfair transaction. In Count II of the Amended Complaint, Nate contends
that Cannon, Bryn, and ESG Acquisition Corp. breached their fiduciary duties as
controlling stockholders of ESG by approving the unfair Merger. Defendants conceded
in the Pre-Trial Stipulation that they carry the burden to prove the entire fairness of the
Merger under Counts I and II.314 That was a sensible concession. Cannon and Bryn, as
the ESG directors who voted in favor of the Merger, were conflicted in that they had a
material interest in paying Nate as little as possible by virtue of their substantial holdings
312
JX 331 (Austin Smith Report) at ¶ 47.
313
Id. at Ex. 3.
314
Pre-Trial Stip. ¶ VI.C.3.
70
in Acquisition Corp., the surviving corporation in the Merger.315 Acquisition Corp., as
ESG‘s majority stockholder, also stood on both sides of the Merger.316 Absent
procedural mechanisms not present here,317 Cannon and Bryn as conflicted directors
(under Count I) and Acquisition Corp. as a controlling stockholder (under Count II) bear
the burden to prove the entire fairness of the Merger by establishing ―to the court‘s
satisfaction that the transaction was the product of both fair dealing and fair price.‖318
Because Cannon, Bryn, and Acquisition Corp. presented a single defense of the Merger,
the following entire fairness analysis applies to both claims.
1. The Merger Was Not the Product of Fair Dealing
Fair dealing ―embraces questions of when the transaction was timed, how it was
initiated, structured, negotiated, disclosed to the directors, and how the approvals of the
directors and the stockholders were obtained.‖319 Nate contends that Cannon and Bryn
timed the Merger strategically in two ways: first, to exploit the loss of Viridian as a
315
See In re Digex Inc. S’holders Litig., 789 A.2d 1176, 1207 (Del. Ch. 2000)
(concluding that a decision by four directors must be reviewed for entire fairness because
those directors ―possessed substantial direct, personal financial interests in the proposed
transaction‖).
316
See Kahn v. Lynch Commc’ns Sys., Inc., 638 A.2d 1110, 1115 (Del. 1994) (―A
controlling or dominating shareholder standing on both sides of a transaction, as in a
parent-subsidiary context, bears the burden of proving its entire fairness.‖).
317
See Kahn v. M & F Worldwide Corp., 88 A.3d 635, 645 (Del. 2014).
318
Cinerama, Inc. v. Technicolor, Inc., 663 A.2d 1156, 1163 (Del. 1995) (citation
omitted).
319
Weinberger, 457 A.2d at 711.
71
major customer of ESG and thereby cash him out at a low valuation; and second, to
deprive Nate of the opportunity to enjoin the transaction in court before it closed.320
Defendants counter that the timing of the Merger was dictated by Nate‘s refusal to
negotiate over a cash-out price, and that the one-day notice of the ESG board meeting to
approve the Merger, which was permitted under ESG‘s bylaws, was equitable under the
circumstances because Nate already had the 2013 Projections and the Grant Thornton
Valuation for over a month. Further, Cannon and Bryn submit that their reliance on a
financial expert, Grant Thornton, to determine the Merger price is evidence of fair
dealing under 8 Del. C. § 141(e).321
In my opinion, Defendants failed to demonstrate that the Merger was the product
of fair dealing. Instead, I find that Cannon timed the Merger to take advantage of the
downward revision from the Revised 2012 Projections to the 2013 Projections, which
320
Pl.‘s Op. Br. 25-27.
Nate also argues that the Merger violated the Stockholders‘ Agreement. Pl.‘s Op. Br.
28. Section 10 of the Stockholders‘ Agreement requires that Nate, Cannon and Bryn
unanimously approve any ―agreements or transactions valued in excess of Ten Thousand
Dollars ($10,000)‖ and any ―material changes in the business of the Company.‖ JX 2
(Stockholders‘ Agreement) at §§ 10(2)(3), 10(2)(6). Defendants deny that the
Stockholders‘ Agreement barred the Merger and argue, alternatively, that the contracting
parties waived those provisions of Section 10 by not enforcing them in the past. Defs.‘
Ans. Br. 79-82; Tr. 27 (Cannon), 652 (Bryn). Nate counters that the Stockholders‘
Agreement includes a no-waiver provision. See JX 2 (Stockholders‘ Agreement) at §
17(3). I decline to resolve these issues because the parties did not fully or fairly brief the
legal effect of Cannon and Bryn transferring their ESG stock to Acquisition Corp. on the
contractual rights and obligations under the Stockholders‘ Agreement. In any event, the
impact of the Stockholders‘ Agreement would have no practical effect on the outcome of
my fairness analysis given my conclusions above.
321
Defs.‘ Reply Br. 4-10; Defs.‘ Ans. Br. 75-79.
72
were primarily brought about by the loss of Viridian, to cash out Nate and thereby ―stop
322
the hemorrhage‖ of paying millions in profit distributions to Nate, who had not
worked at the Company since August 2009.323 I also find it was inequitable for Cannon
and Bryn to reject Nate‘s reasonable request for a one-day delay of the May 6, 2013, ESG
board meeting at which the Merger would be put to a vote.
Under Section 6-4(b) of the Company‘s bylaws, ESG‘s board had the authority to
convene a special meeting on one day‘s notice.324 But, ―inequitable action does not
become permissible simply because it is legally possible.‖325 Nate may have had the
2013 Projections in hand since the end of March 2013,326 but there is no evidence in the
record suggesting that Cannon or Bryn had informed Nate before May 3, 2013, that the
2013 Projections would be the basis for a cash-out transaction.327 In any event, Nate
322
Tr. 208-09 (Cannon); Cannon Dep. 190.
323
According to Defendants, the fact that Nate withdrew his claim for rescissory damages
before trial meant that Nate himself no longer thought that the Company was worth more
after the Merger than on May 6, 2013. Tr. of Oral Arg. 102-03. Defendants offered no
authority for taking an adverse inference from Nate‘s litigation strategy, and I decline to
do so here. As with the appraisal analysis, fairness logically should focus on what was
known and knowable to the parties at the time of the challenged transaction.
324
JX 3 (Bylaws of Energy Services Group, Inc.) at § 6.
325
Schnell v. Chris-Craft Indus., Inc., 285 A.2d 437, 439 (Del. 1971).
326
JX 264 (Letter from Barry Klickstein to Wayne Dennison (Mar. 28, 2013)) at
NO00000042.
327
See Pepsi-Cola Bottling Co. v. Woodlawn Canners, Inc., 1983 WL 18017, at *13 (Del.
Ch. Mar. 14, 1983) (concluding after trial that it was not inequitable for a director to call
an impromptu special board meeting where the matters discussed were likely ―potential
73
asked only for a one-day delay to travel (from New York to Maine) and to review the
deal documents before the board meeting in Boston. Tellingly, Cannon conceded that he
and Bryn refused this request because they wanted to prevent Nate from having the
opportunity to go to court to enjoin the transaction.328 Because the record does not reveal
a legitimate need for such acute timing pressure, Cannon and Bryn‘s refusal of Nate‘s
reasonable request was inequitable.329
In sum, under the totality of the circumstances, Defendants have not proven that
the Merger was the product of fair dealing.
2. The Merger Was Not at a Fair Price
Fair price ―relates to the economic and financial considerations of the proposed
merger, including all relevant factors: assets, market value, earnings, future prospects,
topics for discussion‖ at a noticed board meeting and the annual shareholders meeting
scheduled for the same day).
328
Tr. 121 (Cannon).
329
Cannon and Bryn‘s reliance on 8 Del. C. § 141(e) is misplaced in my view. A
director‘s reliance on qualified experts under 8 Del. C. § 141(e) is ―a pertinent factor in
evaluating whether corporate directors have met a standard of fairness in their dealings,‖
but this factor alone is not dispositive of fair dealing. See Cinerama. Inc. v. Technicolor,
Inc., 663 A.2d 1134, 1142 (Del. Ch. 1994), aff’d, 663 A.2d 1156 (Del. 1995). ―To hold
otherwise would replace this court‘s role in determining entire fairness . . . with that of
various experts hired to give advice to the directors in connection with the challenged
transaction[.]‖ Valeant Pharm. Int’l v. Jerney, 921 A.2d 732, 751 (Del. Ch. 2007).
Under the circumstances of this case, where Cannon and Bryn advance the Grant
Thornton Valuation based on the 2013 Projections as evidence of fair dealing but
simultaneously insist that the 2013 Projections were not reflective of the Company‘s fair
value, I find Cannon and Bryn‘s reliance on Grant Thornton‘s bottom line to be
unpersuasive.
74
and any other elements that affect the intrinsic or inherent value of a company‘s stock.‖330
―When conducting a fair price inquiry as part of the entire fairness standard of review, the
court asks whether the transaction was one ‗that a reasonable seller, under all of the
circumstances, would regard as within a range of fair value; one that such a seller could
reasonably accept.‘ ‖331 The fair price inquiry in a fiduciary duty claim is largely
equivalent to the fair value determination in an appraisal proceeding, although the
remedies may be different.332 Under the DCF valuation set forth above, where I
concluded that the fair value of Nate‘s interest in ESG was $42,165,920, I find that
Defendants have failed to show that the $19.95 per share consideration ($26.334 million
in total) offered to Nate in the Merger was within a range of fair value of ESG.333
3. The Merger was not Entirely Fair
Under the entire fairness standard, I must make a unitary conclusion as to whether
the Merger was entirely fair. ―[I]n a non-fraudulent transaction . . . price may be the
preponderant consideration outweighing other features of the merger.‖334 After weighing
330
Weinberger, 457 A.2d at 711.
331
See In re Orchard Enters., Inc. S’holder Litig., 88 A.3d 1, 30 (Del. Ch. 2014) (quoting
Cinerama, 663 A.2d at 1143).
332
Weinberger, 457 A.2d at 713-14 (determining fair price under the entire fairness
standard by reference to determining fair value in an appraisal proceeding).
333
See Emerging Commc’ns,, 2004 WL 1305745, at *24 (concluding that the merger
consideration of $10.25 per share was not a fair price under Weinberger where the
appraised fair value of the company was $38.05 per share).
334
Weinberger, 457 A.2d at 711.
75
the respective fair dealing and fair price inquiries, I conclude that the Merger was not
entirely fair. Cannon, Bryn, and Acquisition Corp. thus breached their fiduciary duties.
―[W]here a merger is found to have been effected at an unfairly low price, the
shareholders are normally entitled to out-of-pocket (i.e., compensatory) money damages
equal to the ‗fair‘ or ‗intrinsic‘ value of their stock at the time of the merger, less the
price per share that they actually received.‖335 This principle plainly applies here.
Defendants have not shown that Nate‘s damages are less than the fair value of his interest
in ESG, nor has Nate shown that his damages are greater than the fair value of his
interest.336 Thus, judgment will be entered in Nate‘s favor under Counts I and II, with
Cannon, Bryn, and Acquisition Corp. jointly and severally liable to Nate for damages in
the amount of $42,165,920, representing the fair value of Nate‘s shares.
C. Count III: Aiding and Abetting Against Acquisition Corp.
In Count III of the Amended Complaint, Nate asserts that Acquisition Corp. is
liable for aiding and abetting Cannon and Bryn‘s breaches of fiduciary duty. Nate
waived this claim because he offered no probative evidence at trial and presented no
argument in support of this claim in his post-trial briefing.337
335
Strassburger v. Earley, 752 A.2d 557, 579 (Del. Ch. 2000); see also Orchard Enters.,
88 A.3d at 48 (―[T]his court has conducted consolidated breach of fiduciary duty and
appraisal proceedings and awarded the same damages measure in both cases.‖).
336
See, e.g., ONTI, Inc. v. Integra Bank, 751 A.2d 904, 932 (Del. Ch. 1999) (―I find the
Counterclaim Defendants dealt unfairly with the Counterclaimants, and the amount of
damages equals the fair value I have determined above less the $6,040,000 offered.‖).
337
See In re El Paso Pipeline P’rs, L.P. Deriv. Litig., 2015 WL 1815846, at *14 (Del.
Ch. Apr. 20, 2015).
76
D. Interest, Fees, and Costs
Under 8 Del. C. § 262(h), unless I determine otherwise for good cause shown,
Nate is entitled to interest at the statutory rate (the Federal Reserve discount rate plus 5%,
compounded quarterly) from the effective date of the Merger until the appraised value of
his stock is paid. Neither Nate nor ESG has offered any good cause to depart from the
statute here. Thus, I award Nate interest at the statutory rate on his appraisal claim,
compounded quarterly.
In his post-trial briefing, Nate seeks to recover his expert fees and attorneys‘ fees
incurred in this action, contending that Defendants litigated in bad faith. I disagree that
Defendants‘ conduct rose to the level of bad faith, and I reject this request.
Under the American Rule, litigants in this Court generally pay their own
attorneys‘ fees.338 ―The bad faith exception to the American Rule applies in cases where
the court finds litigation to have been brought in bad faith or finds that a party conducted
the litigation process itself in bad faith, thereby unjustifiably increasing the costs of
litigation.‖339 ―[T]o constitute bad faith, the [litigant‘s] action must rise to a high level of
egregiousness.‖340 The thrust of Nate‘s request is that the Merger price, unilaterally set
by Cannon and Bryn, was unfair on its face and not based on any legitimate valuation of
338
See Goodrich v. E.F. Hutton Gp., Inc., 681 A.2d 1039, 1044 (Del. 1996).
339
Beck v. Atl. Coast PLC, 868 A.2d 840, 850-51 (Del. Ch. 2005).
340
Judge v. City of Rehoboth Beach, 1994 WL 198700, at *2 (Del. Ch. Apr. 29, 1994).
77
the Company because Grant Thornton failed to tax affect its DCF analysis of the 2013
Projections for ESG as a Subchapter S corporation under Kessler.341
In my opinion, this conduct does not rise to the level of bad faith to warrant fee
shifting because the parties ―could and did reasonably differ on the legal import‖ of
several critical issues,342 such as whether it was appropriate to tax affect ESG‘s earnings
under Kessler. For example, the import and application Kessler is not free from
criticism,343 nor is it a binding decision of the Delaware Supreme Court. I also rejected
several aspects of Austin Smith‘s valuation, including her discount rate and terminal
growth rate, in favor of Jacobs‘s calculations. None of the authorities Nate has advanced
compels me to award expert fees or attorneys‘ fees. I thus deny Nate‘s request for fees.
Under 8 Del. C. § 262(j) and Court of Chancery Rule 54(d), I award Nate his costs.
341
Pl.‘s Op. Br. 73-74.
342
See In re Sunbelt Beverage Corp. S’holder Litig., 2010 WL 26539, at *15 (Del. Ch.
Jan. 5, 2010, revised Feb. 15, 2010) (declining to award attorneys‘ fees under the bad
faith exception because the defendants‘ litigation strategy ―was sufficiently reasoned to
preclude a finding that there was no legal issue in the case upon which reasonable parties
could differ‖).
343
See, e.g., Stephen D. McMorrow, Consider “Tax-Affecting” When Setting the Value of
an S Corporation, 10 Bus. Entities 36, 42-43 (Nov.-Dec. 2008) (―Vice Chancellor Strine
gave an admiring nod to research in this area by noting that useful models for valuing S
corporations were provided by Chris Treharne and others . . . as well as by Z. Christopher
Mercer . . . . The problem with the court‘s model is that it works only when the S
corporation is distributing 100% of earnings.‖); Bret A. Tack, At Last, a Valid Way to
Value S Corps, WealthManagement.com (Nov. 1, 2006), http://wealthmanagement.com/
valuation/last-valid-way-value-s-corps-0 (―The Delaware Chancery Court‘s method for
capturing the value of the S corp status using a presumed corporate tax rate does not
address how the value of the S corp benefits is reduced when earnings are retained in the
corporation and not distributed.‖).
78
IV. CONCLUSION
For the foregoing reasons, judgment will be entered in Nate‘s favor under Counts
I, II, and IV of the Amended Complaint. Nate is entitled to: (1) the fair value of his
1,320,000 shares of ESG as of the Merger on May 6, 2013, which I find to be
$42,165,920; (2) pre-judgment and post-judgment on this amount at the Delaware legal
rate, compounded quarterly; and (3) costs. Judgment will be entered in Acquisition
Corp.‘s favor under Count III.
Counsel shall confer and submit an implementing order of final judgment within
five business days, providing for the foregoing payments to be made within thirty
calendar days of entry of judgment.
79
APPENDIX A
ESG Discounted Free Cash Flow Analysis
(in thousands)
Calendar Year Ending December 31
2013 (A+P) 2014P 2015P 2016P 2017P Terminal
EBITDA $15,019.4 $15,245.8 $15,696.4 $16,644.1 $17,642.8 $18,172.1
Less: Depreciation and Amortization (317.8) (408.0) (448.0) (448.0) (448.0) (496.9)
EBIT $14,701.6 $14,837.8 $15,248.4 $16,196.1 $17,194.8 $17,675.2
Less: Income Tax (3,338.7) (3,369.7) (3,462.9) (3,678.1) (3,904.9) (4,014.0)
Unlevered Net Income $11,362.9 $11,468.1 $11,785.5 $12,518.0 $13,289.9 $13,661.1
Plus: Depreciation & Amortization 317.8 408.0 448.0 448.0 448.0 497.0
Less: Capital Expenditures (1,200.0) (700.0) (300.0) (300.0) (300.0) (497.0)
Less: Additional Working Capital (25.7) (104.6) (43.8) (45.0) (45.0) (63.0)
Unlevered Free Cash Flow $10,455.0 $11,071.5 $11,889.7 $12,621.0 $13,392.9 $13,598.1
Partial Period Adjustment 0.66 1.0 1.0 1.0 1.0 1.0
Unlevered Free Cash Flow $6,900.3 $11,071.5 $11,889.7 $12,621.0 $13,392.9 $13,598.1
Present Value of Distributable Cash Flows
WACC 14.13% 14.13% 14.13% 14.13% 14.13%
Discount Period (mid-year convention) 0.33 1.16 2.16 3.16 4.16
Present Value Factor 0.96 0.86 0.75 0.66 0.58
Present Value of Distributable Cash Flows $6,605.8 $9,497.8 $8,936.9 $8,312.1 $7,728.4
Enterprise Value Terminal Value Tax Rate
PV of Distributable Cash Flows (2013-2017) $41,081.0 Residual Cash Flow $13,598.1 22.71%
PV of Residual Cash Flows $70,502.0 WACC 14.13%
Cash and Equivalents $12,984.0 Less: Residual Growth Rate 3.00%
Enterprise Value $124,567.0 Capitalization Rate 11.13%
Nate's Stock $42,165.92
(33.85% ownership, 1,320,000 shares) Residual Cash Flow $122,175.65
Present Value Factor 0.58
Present Value of Residual Cash $70,502.00