Supporting the criminal and civil litigation process is one aspect of remediation. This chapter examines that process, as well as the other two principal elements of remediation: recovery of money and other assets and restructuring the internal control environment. The modules along with the learning objectives for this chapter include the following:
The fraud examiner or forensic accountant has finished the examination. The investigator knows who did what to whom, when, where, how, and possibly why, and they have documented their findings; so their work is now done, correct? Not quite. What about a civil litigation case, a breach of contract, valuation dispute, or loss of employment income? The analyses are done, the assertions tested, the amounts estimated—all grounded in the evidence? Is the work done? Again, not quite. The fraud and forensic accounting professional still has a few remaining obligations in the remediation process. Remediation is characterized as the steps necessary to “clean up the mess” after a fraud, financial crime, or civil dispute has been discovered and examined, and the examination results have been prepared.
First, and perhaps most important to the litigants or victims, the forensic accountant plays an integral role in the recovery of money and assets.
Second, the fraud examiner or forensic accountant should support the client through the litigation process. This may include writing a report, preparing to testify, attending hearings and depositions, and completing other work on an as-needed basis.
Third, the forensic accountant or antifraud professional should return to the “scene of the crime” to determine how the offense was committed and how to prevent or deter its recurrence. Even in the case of civil dispute, what compliance breakdowns occurred? Are they a one-off issue or did systemic issues cause the dispute, and could similar disputes be possible in the future? If the issue was employee theft: Was there a breakdown of internal controls? How did the perpetrator misappropriate the assets? How were the acts concealed? If it was a civil litigation matter (such as discrimination, wrongful firing, personal injury, breach of contract, or tortuous interference), how did it occur? Where was the procedural or operational breakdown? How do we ensure that it does not occur in the future?
Finally, if the issue was financial statement fraud: Where was the deficiency in corporate governance?
Was management override involved? Collusion? A simple control deficiency in design or operation? How was the fraud hidden from the audit committee, auditors, and board of directors?
The examination process from initial red flags through deposition and courtroom testimony provides an excellent foundation for developing a knowledge repository for sharing lessons learned.
Some fraud victims undertake a thorough investigation from initial symptoms through litigation based on principle, whereas others consider the cost–benefit aspect of the fraud examination. In other words, assuming that the examiner identified the perpetrator(s) and has evidence of the act, concealment, and conversion, is there likely to be any money in it for those injured? More simply stated, can the victim recover any money or other assets from the perpetrator? Why should the victim spend significant funds litigating a civil dispute, if a successful verdict is likely to result in no recovery of funds for the victim(s)? In fact, the possibility of loss recovery might be the only aspect of a fraud examination that is attractive to the victim.
Certainly, the examination process requires significant resources and is both taxing and time consuming. Antifraud and forensic accounting professionals would like their work product to be a resource that the client can use to obtain the largest recovery allowed by the evidence and the law. Of course, if the work was done to support a civil action, then recovery was the primary motive from inception. The plaintiff always has at least some focus on amounts to be recovered as a result of the perpetrator’s action.
If the evidentiary support is significantly in favor of the prosecution (plaintiff), then the claimant approaches the recovery stage in a position of relative power. Certainly, upon winning a civil action, the plaintiff is in the strongest position to collect. But even pretrial, civil attorneys for both the plaintiff and defense are constantly weighing the evidence and the relative positions of the parties to determine the optimal negotiating and potential courtroom strategy. Keep in mind that a favorable verdict for the plaintiff in a civil case is only a necessary first step in the recovery process; it requires additional action to collect amounts awarded.
The types of monetary remuneration that may be available to victims and plaintiffs include the following:
Normally, some of the issues to consider when attempting to recover assets include the following:
In addition, a multidisciplinary approach should be considered. For example, the fraud examiner or forensic accountant may need to obtain the assistance of individuals with international banking experience to trace money around the world, a private investigator to conduct surveillance, or an expert with knowledge of offshore banking techniques used to launder money and hide assets. Finally, claimants (victims and plaintiffs) should be proactive rather than reactive when it comes to the recovery of money and other assets.
The first step to successfully recover money and other assets is to identify them during the examination process. To prove fraud, the investigator needs to provide evidence that the perpetrator was involved in the act (money or other assets are missing), the concealment (there was an attempt to hide the act and possibly the assets), and the conversion (benefits accrued to the perpetrator). Inherently, the examination process requires that the fraud examiner or forensic accountant is able to show that the perpetrator was the recipient of assets and what, if anything, the perpetrator did with those assets.
As noted in prior chapters, this requires access and evaluation of banking, public, business, and personal records—financial and nonfinancial. The identification of money, assets, and other items of value obtained directly or indirectly as a result of fraud is one of the important goals of the examination. Such evidence not only facilitates the legal process but also helps to ensure the maximum recoverable amounts for the victim or plaintiff. One aspect of a civil action is that the jury will often be required by the presiding judge to consider the defendant’s ability to pay. If the defendant loses the civil issue in question, will they be able to pay the full amount of the award of damages or some lesser amount?
Generally, in order to be in a position to recover money from a civil suit, the injured party must prove two points:
The types of losses available for recovery include (a) compensatory damages and restitution of losses such as value, cash, and other assets; (b) economic losses (e.g., wages, incremental expenses, or profits); (c) reliance, intended to restore the claimants back to where they would have been but for the actions of the defendant; and (d) punitive damages, to punish the defendant.
In a civil framework, the plaintiff must demonstrate three attributes:
“Following the money” and “tracing the money” are slightly different activities and may have legal ramifications on amounts available for recovery. Following the money assumes an ability to directly track funds from the victim to the alleged perpetrator and involves specificity, whereby the investigator can track the exact assets in question from the plaintiff or victim to the defendant. When an investigator can follow the money with specificity, the ability of a victim or plaintiff to lay claim to the ill-gotten gains may determine the likelihood of asset recovery. Cash or other assets can only be followed if those assets remain in their original, identifiable form as they flow from place to place or person to person. Following provides for no exchanges or substitutions. Note that some cryptocurrencies, Bitcoin, for example, permit following the money with specificity due to their underlying technology—blockchain.
In many cases, defendants will convert their ill-gotten gains into another type of asset. The whole purpose behind money laundering is to take money derived from some illegal activity and “clean” it to make it appear to have come from a legitimate source. Once illegal money has been combined with money from legitimate sources, typically, one can no longer follow the money; rather, the money can be traced.
In contrast to following the money, tracing the money is a process of identifying both its present location and its current form of value relevant to the claim brought by the plaintiff or victim. In such cases, the legal issues can become challenging. For example, what if illegal money has been combined in a bank account with the legitimate salary dollars of a spouse? To further complicate the matter, let’s assume that the couple has children, and one of the items paid out of the bank account is the mortgage on their primary home where the children reside. Notwithstanding the legal issues involved, tracing is the process of determining what has happened to the money or property, who handled it, and where it is now. This helps to justify a claim against the property in its current form.
In theory, complex financial crimes, fraud, organized crime, drug trafficking, money laundering, and terrorism financing can be prosecuted by following the money. But to prevent investigators from following the money, perpetrators attempt to disguise its sources to make it difficult to connect them with their ill-gotten gains. Such efforts also act to limit the ability of investigators to lay claim to money that otherwise appears to be derived from legitimate sources.
A complicating factor is that “money” is no longer cash and coin; it can be anything of value that can be traded, transferred, or sold, such as cash, coin, certificates of deposit, stocks, bonds, money orders, cashier’s checks, cybercurrencies, airline tickets, gift certificates, gift cards, prepaid credit and debit cards, diamonds, jewels, minerals, mineral rights, or deeds. Often times, money, such as Second Life’s Linden dollars, is nothing more than a digital series of 0s and 1s, electronic off and on switches that another person or entity is willing to accept as value.
Once illegal money has been combined with money from legitimate sources, one can no longer follow the money; the money must be traced. Even mixing money in a bank account creates the need to subsequently trace the money. Modern laws have addressed this issue to a certain extent by allowing claims to be made in situations in which illegal gains can only be traced. This requires additional work on the part of the investigator to identify the sources of assets that have been commingled and to make various assumptions to demonstrate how the conversion process was completed.
Other issues related to tracing involve what happens to the incremental value of assets for those assets that have increased in worth. For example, what if the perpetrator purchased a vacation home and the value increased by 20% annually? Generally, the courts have held that the perpetrator was acting to make an investment on behalf of the victim or plaintiff and any increases accrue to the victim or plaintiff; however, that may not always be the case in every jurisdiction. This “investment” approach means that, although rare, it may be possible for a plaintiff or victim to recover more than what was originally lost.
Depending on the jurisdiction, plaintiffs and victims have a number of possible legal mechanisms available to recover assets either through the civil or criminal justice system.
Freezing orders, restraining orders, and judicial injunctions are used early in a legal action to secure funds so that they do not disappear prior to obtaining a favorable verdict or negotiated settlement. Assuming that the victim or plaintiff can establish the current whereabouts of their money, a freezing order can be very effective, not only in protecting assets but also in bringing the defendant to the negotiating table. Freezing orders, restraining orders, and judicial injunctions can protect the assets from dissipation while legal proceedings move forward.
To obtain a freezing order, the plaintiffs or victims will need to demonstrate that they have a reasonably strong case, they have suffered significant damage or financial harm, there is a possibility that the assets will disappear if not protected by the courts, and any damage done to the defendant will be less than damages already suffered by the plaintiff or victim. Obtaining freezing orders can be risky because the courts may rule in favor of the defendants, thereby increasing their negotiating position and harming the negotiating power of the opposing side. On the other hand, a freezing order, once obtained, places pressure on the defendant to come to the negotiating table.
Plaintiffs and victims should attempt to get freezing orders in place at the earliest possible time to avoid losing track of assets or having them sold or disappear. Preferably, these orders are obtained ex parte so that they can surprise the defendant and prevent assets from disappearing before resolution of the case. The freezing order does not give the claimant the right to confiscate cash, assets, or property; it simply prevents the defendant from taking action to impair the value of those assets prior to resolving the issue via the judicial process. Freezing orders typically have time limits, so the claimant should attempt to get the longest period possible. The claimant should also try to get the order to cover as wide an array of property and other assets as possible. In some cases, specialists, such as accountants or other experts, may be needed to manage income-generating property pending the outcome of a civil or criminal trial.
Companies, as part of their fraud protection activities, will often purchase insurance and bonds to cover losses caused by dishonest employees, vendors, or customers. Such loss-prevention efforts usually come in the form of fidelity bonds or may be purchased with some property insurance policies as special riders. As with any insurance policy, this protection is subject to limits and exclusions.
To recover money from the policies, the claimant normally has to provide sworn proof of a loss claim within specified timeframes. These claims require supporting evidence and a statement of the loss. The insurance company does not normally participate in the investigation but will reserve the right to satisfy itself as to the facts and circumstances, as well as the amount of the loss. Some policies will pay for the cost of an investigation, but those costs may be specifically excluded by the insurance policy.
Once the insurance company pays a claim, it normally, as a matter of the contract, obtains the rights against the defendants. This aspect can provide heartburn to the victim or plaintiff. Consider the example in which a company was defrauded in a significant manner by a large customer of the insured. If the insurance company pays off the claimant and it obtains the rights against the customer that positions the victim company as an adversary of their customer. Thus, in some cases, even if insurance is in place, companies may not want to jeopardize their relationship with important stakeholders, even when possible damage amounts are significant.
A judgment is a formal and final decision made by a court of law. Once a civil or criminal trial is complete and damages are awarded, this can be taken to a separate court for the purposes of entering a judgment for the amounts owed. Because a judgment is a final order entered by the court, it leaves no further action available to the losing party, absent an appeal. Armed with a judgment, the plaintiff or victim is now in a more secure position to demand payments from the defendant. Further, the judgment will be entered on the defendant’s credit report, diminishing, or possibly eliminating, the ability to obtain credit until the judgment is satisfied. Judgments may cover not only amounts lost but also interest and legal costs, depending on the jurisdiction.
When a defendant does not pay amounts owed to victims and plaintiffs as outlined in a judgment, the claimant may return to court to obtain various types of orders for the seizure and sale of specific property, usually at auction. In some jurisdictions, these court orders are referred to as confiscation orders, and in others they are called compensation orders or forfeiture orders. One of the primary differences is that forfeiture orders typically apply to specific assets, whereas confiscation and compensation orders refer to amounts that may be covered by available assets. Assuming that the value of assets included in a forfeiture order is sufficient to make a claimant whole, forfeiture is preferable in the sense that it effectively gives the claimant the right, and possibly title, to specific assets.
With a court order in hand, the sheriff or other officer of the court may enter the defendant’s business, home, or property and take possession of goods and other assets. If those goods are later sold at auction “on the courthouse steps,” the proceeds are paid to the victim or plaintiff. As noted above, assets that may be available for recovery need to be identified during the investigative stage and the claimant should proceed to court with a list of assets, estimated value, and their probable location. Normally, court orders are going to be limited in amount to the total assets held by the defendant or the amounts owed to the victim or plaintiff, whichever is lower.
A third-party debt order is similar to a garnishment and requires that the defendant’s debtors pay the claimant (the victim or plaintiff) instead of remitting money to the defendant. For example, assume that the defendant has accounts receivable from five customers that arose from the sale of goods and services and that the amounts to be received will perfectly cover the judgment amount. The court may order those third-party debtors to pay amounts owed to the defendant directly to the claimants. This has the effect of satisfying the third parties’ obligations to the defendant and the defendant’s obligation to the claimant all at the same time. It’s as though the third-party debtors made the payment to the defendant and the defendant turned around and immediately paid the victim or plaintiff.
In some cases, accountants, lawyers, executives, managers, directors, audit committee members, and officers may be held accountable for the actions of the companies they represent. The threshold for such legal actions is normally negligence or gross negligence, although Sarbanes–Oxley has had the effect of making these parties more accountable in public companies for the quality of their work and the handling of their responsibilities. Direct claims can also be made against third parties who benefited from the fraud or financial crime even if the evidence isn’t strong enough to demonstrate that they knowingly participated.
The second major area of the remediation process involves supporting the plaintiff or prosecuting attorney through the legal process. This typically involves numerous consultations, periodic communication of findings and investigative issues, writing reports, attendance at opposing party depositions, being deposed, testifying in various hearings, being present during settlement negotiations, and testifying in court. In various types of fraud examination and forensic accounting engagements, the professional will do some, and possibly all, of these activities at the direction of the attorneys and/or other officers of the court. The antifraud professional or forensic accountant may be hired as a consultant or an expert witness or may be a court-appointed expert or master.
No matter what the engagement, the professional should remember that he or she is not an advocate for any side. In fact, at all times, the professional should remain independent and objective. All facts and evidence are to be objectively evaluated using critical thinking skills, analytical reasoning, and brainstorming. The antifraud professional is in search of an alternative explanation, an alternative hypothesis, and all the ways that one might characterize or mischaracterize the evidence, information, facts, and data to tell another side of the story.
The commitment to professionalism is the hallmark of the fraud examiner and forensic accountant. Although consultants are not expected to testify, it is common for the attorney to convert consultants into expert witnesses depending on the examination outcomes and the strategic direction of the case. More importantly, most prosecutors and attorneys work a case with an eye toward pretrial settlements: guilty or nolo contendere pleas, monetary settlements, and so forth. As such, they expect the forensic accountant and fraud examiner to provide them with all the information so that they can work toward a pretrial resolution after assessing the likely outcomes with an objective view.
In addition to financial crimes, a forensic accountant may serve as an expert in a number of civil litigation matters: damage claims, personal injury, wrongful death, predatory pricing, antitrust, breach of contract, divorce, bankruptcy, torts and tortuous interference, valuations, and financial reconstruction.
Les Heitger is the BKD Distinguished Professor of Forensic Accounting at Missouri State University. Prior to that, he was a professor in the Kelley School of Business at Indiana University. Dr. Heitger has served as an expert witness and as a litigation consultant in many cases in state courts, federal courts, federal tax court, and in mediations and arbitrations. He has coauthored numerous textbooks including one in the area of Forensic and Investigative Accounting. He is the immediate past president of the Forensic Accounting Section of the American Accounting Association. In the following passage, Dr. Heitger offers some pearls of wisdom based on his more than 30 years as a forensic accountant.
From Dr. Heitger…
Although the field of accounting, in general, does not seem to garner endless streams of comments about how interesting and exciting it is, just the opposite is true of forensic accounting. Just the term forensic accounting seems to elicit thoughts of detective work, finding fraud and those who commit it, court cases, and other non-traditional accounting activities. And much of that image is very true. Seasoned veterans of the world of forensic accounting often talk about how no two cases in their career were ever alike. In forensic accounting, routine is the exception, not the rule. This suggests that forensic accountants possess knowledge, skills sets, and characteristics that are essential to succeed.
For those who have never served as an expert witness or those who have only a passing knowledge of accounting/financial information, it is hard to understand the need or purpose of accounting expert witnesses. Such people may think, “The numbers don’t lie” or something similar. The implication being, “why is there controversy about the financial data? It is, what it is.”
Perhaps numbers don’t lie, but people do. Often financial information is slanted, carefully selected, or just plain wrong when those numbers are used for evaluating some situation that is in question. The trier-of-fact (Judge and / or Jury) seldom has much, if any, knowledge of accounting, financial information, or non-financial data that interacts with financial performance and condition, relevant to the resolution of the conflict. Because virtually all conflicts that are litigated are primarily about the financial consequences of the events that gave rise to the litigation, it is crucial that the judge and / or jury understand, as best they can, what those issues are. Often that is not possible without the guidance of an accounting, forensic accounting, or anti-fraud expert witnesses.
Successful forensic accountants must possess some important traits. For starters they must be very good with numbers. There is no such thing as a great forensic accountant who does not have a solid accounting foundation, in general. Good forensic accountants are also:
- tenacious
- look at all of the possibilities
- are able to see through illogical or unusual financial information
- are able to stay focused while operating in an adversarial environment
- thrive on doing problem-solving detective work.
Additionally, they understand that they must be able to present their opinion to a typically unsophisticated audience, but do so in an understandable and persuasive manner that is consistent with the facts, circumstances and evidence.
One of my first big cases was a federal antitrust case in which my client was a defendant. One of my major goals was to convince the court that my client had not engaged in “predatory pricing’” (selling products below their average variable costs). I prepared sophisticated cost behavior analyses using regression-correlation analysis and other techniques, and gave my direct testimony to a mock jury in preparation for the actual trial. After I proudly finished my practice testimony, the very wise attorney with whom I was working took me aside and said, “That was really great, you convinced me! Now what you need to do is say what you just said, only in terms of buying a loaf of bread and a gallon of milk.” The message was clear, “I am sure you are correct, but nobody—the judge or the jury—is going to understand you.” This exchange brought home a clear message—that it is not good enough to be correct, you also have to be understandable and persuasive.
But good forensic accountants do more than just present and interpret accounting, financial, and numerical data for the court. Frequently attorneys and clients need to understand the nature and character of the financial information that has been presented as proof of liability and damage amounts in a lawsuit. As an example, I was hired by attorneys for the defendant in a case that had been pending for several years. I was asked to serve as an expert to examine the alleged damages in the case. The plaintiff alleged that the defendant hired some of the plaintiff’s professional staff away from the plaintiff, and that this had caused the plaintiff organization significant economic harm. In an effort to support its allegations, and to measure the damages suffered, the plaintiff hired a business valuation firm to compute the alleged lost value of the plaintiff organization due to the actions of the defendant.
After reviewing the report of the plaintiff’s expert and doing a lot of additional analysis of the plaintiff’s financial data, it appeared to me that there was no liability by the defendant in this case, and that many of the assumptions made by the plaintiff’s expert had no basis in fact. In my expert report and during my deposition testimony, I carefully identified that (1) the time periods used in the business valuations were arbitrary and had no relationship to the alleged acts in the case, (2) the two methods of valuation used by the plaintiff’s expert were illogical, and had no basic in economic reality, (3) there were numerous other more logical, business-related explanations for why the plaintiff’s value had declined, and (4) various trend analyses of the plaintiff’s financial information showed that the entity had questionable management policies and actions before and after the time periods covered by the allegations in the case.
The case was settled when the plaintiff agreed to seek no damages at all. The defendant in the case was very pleased, because prior to the time when it hired an expert, the defendant was considering settling with the plaintiff for a significant amount of money.
In general, accountants are in the business of developing, reporting, and disseminating information. Perhaps more than any other business discipline, accountants are called upon to communicate accounting, financial, and numerical information to countless others with whom they interact.
The challenges of effective communication are even greater for forensic accountants. First the information that must be communicated is often less structured and more complex than is true for more traditional accounting communications (e.g., balance sheet and income statements). Further, forensic accountants often are communicating accounting information to individuals who have little or no knowledge of accounting or financial issues. Sometimes this requires forensic accountants to be more creative and careful in explaining the information. More importantly, at least some forensic accounting communications occur in an adversarial environment. Therefore, forensic accountants need to excel at communicating in challenging environments.
Hopefully, these tidbits of information from my experience will contribute positively to your career as a forensic accountant and anti-fraud professional.
Most foundation testimony in a case is provided by fact or lay witnesses. These individuals testify to various facts that they put in perspective by talking about events, activities, and state of mind at the time the issues in question arose. Generally, fact witnesses must testify to firsthand facts and knowledge. They are not permitted to offer opinions unless those views are based on specialized knowledge required as part of their normal responsibilities. For example, mine supervisors with twenty years of experience can provide opinions on mining conditions because they make those same assessments as part of their jobs. Further, the lay opinion rule allows a fact witness to offer “everyday” opinions under three conditions1:
In contrast to a fact or lay witness, an expert witness is one who, by virtue of education, profession, publication, or experience, is believed to have special knowledge of his or her subject beyond that of the average person, sufficient that others may officially (and legally) rely upon the opinion.
Generally, the role of the fraud examiner or forensic accountant when working with attorneys and other persons related to legal matters is to do the following:
An expert’s opinion is subject to two types of challenges:
In either case, the expert must provide the basis for his or her opinions as well as the facts, data, and other information relied upon. Not surprisingly, determining the amount of losses is both an art and a science. The science aspect requires the fraud examiner and forensic accountant to understand and use methods appropriate for their field such as generally accepted accounting principles and proper examination tools and techniques. The artistic aspect is understanding the judgment inherent in accounting, accounting estimates, the ability to connect the dots, the need to use creative thinking, and the proper consideration of alternative theories of the case, to name a few.
Assuming that legal counsel initiated the examination, the professional should complete the following steps:
Naturally, the investigative process involves the evaluation and interpretation of information, facts, and data. Nonetheless, much of what attorneys rely on from experts is determining what data are needed and what appears to be missing. In some cases, it’s not so much what you see, but what you don’t see, that needs to be identified. That requires the antifraud professional and forensic accountant to constantly apply their critical thinking skills, analytical reasoning, and brainstorming techniques to challenge their interpretations and preliminary conclusions. Once the expert has identified the needed data, the prosecutor or civil attorney can pursue obtaining those data through the legal system.
One of the continuing challenges faced by antifraud and forensic accounting professionals is “staying in their sandbox”—their area of expertise. As long as the professional remains within his or her field of expertise and develops conclusions grounded in the financial and nonfinancial evidence relevant to the issue at hand and within their domain, he or she has a safe haven. Determining what you can say as an expert is a challenge. For example, where are the boundaries of your expertise? When does accounting cross too far into finance, economics, marketing, management, and other business disciplines? Generally, when you have identified that you are relying on facts or another’s expertise, you need to acknowledge that reliance. You need to evaluate the importance of that evidence and be cognizant that the evidence needs to withstand the scrutiny of cross-examination. One technique is for the fraud examiner or forensic accountant to continually evaluate what happens to his or her own opinions and conclusions if or when a piece of evidence is eliminated for any reason.
Further, fraud and forensic accounting professionals should not get into a position in which they are defending the opinions and conclusions of others. Such defense is beyond their expertise. At the same time, the fraud examiner is likely to be working in an industry or business with which they do not have complete familiarity. Although professionals need to develop comfort with their knowledge base in order to understand the attributes of a successful business model, fraud examiners or forensic accountants need to expect some level of discomfort with not being experts in all subject areas; their opinions, to some extent, usually rely on facts and opinions of others where their own understanding is limited. In those situations, tread lightly with opinions or risk being criticized for drawing conclusions and expressing opinions beyond your area of expertise.
The fraud examiner or forensic accountant needs to recognize that although what they do during an examination may be second nature to them, others will not have the same knowledge or comfort level. For example, most law enforcement officers do not have training in following the money through checking accounts, books, and records. Many attorneys will miss basic accounting issues. This is not to suggest that the attorneys are not capable; in contrast, it is a result of their own training and specialization being directed toward other areas. That is why they rely on the expertise of the forensic accounting and fraud examination professional.
Thus, even though the forensic accountant and fraud examiner may work easily through books and records and recognize issues quickly, attorneys and nonfinancial investigative individuals may need a specialist to take the time to educate them, explain the issues, and show them the books, records, and other evidence. Optimally, the forensic accounting professional will explain the technical issues in such a manner that those orchestrating the broader legal activities can understand the underlying concepts and make strategic decisions regarding how to pursue the case. As such, although attorneys will direct the work of the forensic accountant or fraud examiner, the professional must take the initiative to look into issues that require further examination beyond those flagged by counsel.
In a pure litigation support effort, the attorney will have the case first. At the inception of the forensic engagement, the attorney should be giving the professional copies of court pleadings, interrogatories, whatever financial evidence has been accumulated thus far (e.g., selected depositions or portions of depositions that may impact the antifraud or forensic accounting professional’s work), and opposing expert testimony and reports. After an initial review of this material, the fraud examiner or forensic accountant will have more questions than answers, and it’s time to communicate with the attorney. Let the attorney know what’s missing, what is confusing, what doesn’t seem to make sense, and, perhaps most importantly, what data, information and evidence is needed. The documentary evidence will usually be less than one would like to have; that is just a fact of the profession. Some evidence will be lost; some may be destroyed; some may go too far back in time. Nevertheless, the forensic accountant needs to keep digging, keep thinking, and keep asking questions of the attorneys and themselves.
At all times, the fraud examiner or forensic accountant is an independent, objective professional who works to evaluate evidence from every angle. This means that forensic accountants need to examine every piece of paper that comes across their desks and consider its implications in the case, if any. Data may need to be obtained independently; for example, industry data can be collected from the SEC’s Edgar or other data sources. Consider a claim that unfair business practices forced a small enterprise to underperform—at least that was the allegation. Yet after “Googling” information about the business’s area of industry, a relatively unknown trade association was discovered. A brief phone call to the trade association found that it tracked key performance metrics for the United States and broke down those metrics into eight regions. The annual reports had a cost of $40 per year, and the reports revealed that although the business climate where the plaintiff operated was challenging, the plaintiff operated at or above the industry averages for all periods except for a partial startup year. This type of information was greatly appreciated by the attorneys, and invaluable when developing conclusions and opinions.
As noted above, one of the major challenges is identifying any missing data. This challenge is ongoing. As long as the expert requested the data—even if it wasn’t provided—he or she has minimized the risk of criticism for not being thorough. When the opposing attorney confronts the antifraud and forensic accounting professional with insinuations that he or she did not evaluate all the data needed, the response is twofold: (1) we asked for that data and it wasn’t provided, and (2) if you will provide me with that data now, I’d be happy to reconsider my conclusions and opinions in light of any new information. This response provides an excellent safe haven. It communicates the professional’s willingness to keep an open mind. Thus, the fraud examiner or forensic accountant’s opinions and conclusions are based on the evidence provided to date and are subject to change based upon new evidence. One should always reserve the right to modify or supplement analyses and other work as necessary, should additional information become available, facts become known, or additional inquiry arise.
While working with law enforcement, attorneys, and other professionals, your critical thinking, analytical reasoning, and brainstorming skills are some of your greatest strengths. The fraud examiner or forensic accountant should keep asking questions:
Keep asking who, what, where, when, why, and how.
Jim DiGabriele, CPA, PhD, CVA, is the author of Forensic Accounting in Matrimonial Divorce and has extensive experience in a wide range of litigation and forensic accounting assignments. His major areas of expertise include business valuation, economic damages, matrimonial disputes, partner/shareholder disputes, tax fraud, and commercial damages.
From Dr. DiGabriele…
Over more than 30 years, I have observed forensic accounting experts attempt to navigate the uncertainties, pitfalls and perils that are inherent in expert testimony. From my perspective, the primary purpose of deposition testimony is for future use by opposing counsel. A savvy opposing attorney will attempt to impeach the testimony of a forensic accounting expert witness at trial based on the answers given during the deposition.
Example: during a deposition, the forensic accounting expert was asked, “Was this tax return relied upon in the preparation of your report on lost profits?”
During the deposition, the expert answered, “no.”
During court testimony on direct examination, the expert was asked the same question but, responded “yes.”
Opposing counsel could hardly wait! During cross-examination, the opposing attorney showed the jury using a huge video screen the expert’s deposition transcript - illustrating “no,” a different answer. The expert’s credibility was impaired.
Lesson Learned: It is essential to read your deposition transcript before trial testimony and remember the details.
Example: In a tax fraud case, a forensic accounting expert had a convincing direct examination regarding the ordinary and necessary business expenses deducted by the defendant.
On cross-examination, the opposing attorney went through each business expense that the forensic accounting expert testified to, under oath, as a legitimate tax deduction.
As each “business” expense was presented to the expert, the cross-examining attorney showed the jury a stipulation provided by the expert’s client, where the taxpayer stated that each of these was personal—not a business expense. (The forensic accounting expert had not been provided the stipulations before the trial.)
The final question by opposing counsel to the forensic accounting expert, “does your opinion change regarding the deductibility of these expenses?” Answer: “yes.”
Lesson Learned: It’s critical to keep asking for all relevant facts, circumstances, documents, necessary to maintain credibility in the eyes of the judge and jury.
When evaluating the evidence, the fraud examiner or forensic accountant is expected to be independent. The professional should ensure that all conclusions and opinions are grounded in the evidence, supportable, and defensible. This leaves open the possibility that others may interpret the evidence differently; however, your conclusions and opinions are defensible because they are reasonable based on the entirety of the evidence evaluated.
The professional should identify key assumptions behind their conclusions and opinions. As noted in the earlier chapters of this book, the danger is not in dealing with identified assumptions but in assumptions made subconsciously. A conclusion that may seem obvious to one person may not be as apparent to another; the major difference is in the basic assumptions that the two have made.
To the extent possible, the antifraud professional should identify any research literature, theories, or other resources used as a basis for the work performed and conclusions and opinions reached. Examinations may be challenged by the opposition based on missing data or other limitations. Antifraud and forensic professionals should be aware of potential weaknesses and vulnerabilities in the examination. Once the evaluation is complete, the fraud examiner or forensic accountant needs to write a written report, if it is requested. After the report is written, the examination is not necessarily complete. One should continue to follow up, as necessary, if additional information becomes available, facts become known, or other inquiries arise.
During the examination, the antifraud professional or forensic accountant has likely developed a number of analyses and graphics. Some of these presentation tools may include the following:
These analyses will address the central issues of the examination:
The analyses and central issues should be presented in a coherent storyline—clear, accurate, precise, and relevant to the issues under consideration; presented in reasonable depth to establish credibility; and logical. Most importantly, the storyline needs to be grounded in the evidence. The fraud examiner or forensic accountant could have vulnerability where the storyline is supported by weak evidence or the logical leap is rather large. All facts should be reported without bias or commentary and all relevant information should be included in the report, regardless of which side it favors or what it appears to prove or disprove.
Normally, the fraud examiner or forensic accountant will orally report preliminary findings prior to submitting a formal written report. This gives the entire examination team a chance to learn what has been found and to put the findings in context, identify next steps, and develop a plan for moving forward.
Although each fraud examiner or forensic accountant has his or her own style, the report generally can be divided into several sections. First, the executive summary provides an overview of the case, the major issues considered, all opinions and conclusions, and the primary basis and reasons therefore. This can be challenging at first. As an examiner, accountant, or investigator, we have usually built the case from symptoms and red flags until we have conclusions and opinions that we feel are reasonable and grounded in the evidence. In contrast, rather than building the case in the report, the report starts with the ending: the conclusions and opinions. Then, the report dives into an introduction, an optional section that provides further information about the background of the case: where it came from, the major issues under consideration, and other investigative aspects that were considered. From there, the details of the case examination and findings are presented in the case material section. This is the body of the report, develops an in-depth basis for all conclusions and opinions, and is where all of the presentation tools are reviewed and discussed. Finally, a concluding section summarizes the major points of the report.
Conclusions and opinions, though related, are distinct. Conclusions are positions grounded in the evidence, whereas opinions are based on the fraud examiner or forensic accountant’s interpretation of the facts. Opinions require the professional to connect the dots. Normally, the conclusions are self-evident, but it is likely that opposing counsel will try to interpret the facts in such a way as to draw different opinions. Fraud examiners and forensic accountants should avoid opinions regarding the guilt or innocence of any person or party. This is the responsibility of the judge or the jury based on the entirety of the case in which the fraud or forensic accounting professional is only one player among many. As the writing progresses, you should remember that your report will be carefully scrutinized and that you will have to defend it. Some of the places where that defense occurs include the following:
In addition, it is highly likely that the fraud examiner or forensic accountant will be asked to examine the expert report for the opposing side. Whether an alternative expert report is presented is dependent on the judgment of opposing counsel. One thing is for certain, you can expect to be rigorously examined over your work. Thus, your ethics and professionalism will come into play. A professional should do the best job possible for the client, but the way to do that is by being independent, objective, maintaining confidentiality, avoiding conflicts of interest, and not accepting any contingency fees based on the outcome of the case. An open, honest assessment of the facts and circumstances is the best approach to high-quality client service.
While not applicable to all engagements, the following report writing checklist may help guide the process.
Forensic Accounting and Fraud Examination |
|
Evaluation | |
Is the written report length appropriate, given the complexity of the case and evidence? | |
Is the presentation length consistent with the expectations of the parties? | |
Is the style: high quality / focused on evidence? | |
Is the evidence organized to tell a coherent story? | |
Are conclusions, findings and expert opinions grounded in the evidence? | |
Does the style follow evidence and avoid bias or unsubstantiated commentary? | |
Does the report avoid the use of emotive words and slang? | |
Are the report exhibits referenced throughout the body of the written report? | |
Is an Executive Summary section included? | |
Are key dollar amounts presented? | |
Is an Introduction section included? | |
Are the possible law violation(s) discussed? | |
Is a Case Material / Investigation section included? | |
Does the case material address: | |
Act? | |
Concealment? | |
Conversion? | |
Opportunity? | |
Are dollar amounts presented and do they tie to key dollar amounts? | |
Is the investigative approach creative, thoughtful and thorough? | |
Does the report end with a Conclusion? | |
Does the report have reservations and/or limiting conditions? | |
Is the report signed? | |
Are Exhibits (1-page)? | |
Possible exhibits: | |
Link Charts (include dollar amounts / totals) | |
Flow analyses (include dollar amounts / totals) | |
Events / Activities (include dollar amounts / totals) | |
Time / Dates / Timeline (include dollar amounts / totals) | |
Monetary Flow (include dollar amounts / totals) | |
Non-Financial Analyses (e.g., capacity, counts, quantities, prices) | |
Direct Financial Analyses | |
Indirect Financial Analyses (Net Worth, lifestyle, Bank Records) | |
Invigilation | |
Reconciliation of financial and tax data | |
Are the exhibits 1-page? | |
Are the exhibits easy to understand? | |
Do the exhibits EXCLUDE raw evidence? | |
If exhibits longer than 1-page are required, are they appropriately referenced / described? |
The following sample reports are attached as Appendices to this chapter:
For Appendices B–D, the case facts, analyses, and calculations were examined in the previous chapter. As noted on each sample report, it is not necessarily inclusive of all necessary report elements. Further, each report should reflect relevant case attributes and examination outcomes. Finally, professional standards may dictate various required report elements and professional standards should be consulted, as needed.
Throughout this chapter, the issue of credibility has been implicitly examined. For the fraud examiner or forensic accountant, credibility is essential—in substance and in appearance. It is earned as the professional performs his or her role as a teacher, investigatory guide, and advisor. It is a function of plain language—making complicated matters seem simple—and ensuring that the “audience,” such as lawyers, opposing counsel, the judge, and jury can follow the work through each step so that conclusions and opinions developed will seem reasonable and logical. The short of it is: that credible information, presented credibly, is more likely to be believed and accepted. Furthermore, credibility is protected by being independent, honest, objective, and ethical.
If only one side’s opinions were offered, credibility would be easier. But the essence of criminal and civil litigation is controlled confrontation—both sides get the opportunity to present the facts and circumstances from their opposing perspectives. Thus, the fraud examiner or forensic accountant, especially in civil litigation, is likely to face a situation of “dueling experts,” in which each side takes roughly the same facts and circumstances and comes to different conclusions and opinions. How does one navigate through these troubled waters?
The answer lies in the professional’s underlying theories, interpretation of evidence, and attention to detail. These issues are paramount. Without a solid underlying methodology to the examination and evidence-based conclusions and opinions, the expert will lose not only the case but his or her credibility. The weaker side usually has a weaker methodological approach or ignores key facts and figures during their work to draw conclusions and opinions. It is only with attention to detail that the professional can identify the facts and information omitted.
Who ultimately decides on the issue of credibility? The judge and jury do. But importantly, as the counsel you are working for and the opposing counsel approach the negotiating table, one of the items that determine their position is your work and the outcomes of your examination—your conclusions and opinions.
When considering credibility, it is important to understand how listeners evaluate your work.2 First, they will set up a baseline by listening to the background information. This is the responsibility of both attorneys during their opening arguments. Once the judge and jury have a basic storyline, they will add and incorporate new information into their pre-existing notions. The essence of this act is that people try to make decisions quickly based on their first impressions and are subsequently reluctant to revise prior beliefs.
It is also important to consider that this decision-making occurs almost instantly after opinions are offered. Therefore, you should be clear and concise and get to the most important points first. Then, you, as the expert, can drill down into the details that further solidify your credibility in the eyes and minds of the judge and jury. As new facts and information are presented, the judge and jury will interpret that information for consistency within their pre-existing beliefs. Typically by the time the expert testifies, the jury may have already “made up their minds.” If an expert is trying to change those pre-existing beliefs, he or she needs to clearly, concisely, and quickly explain the conclusions and the main reasons why the opposing expert’s testimony is in error. Otherwise, the decision-makers may reject your new information because it is inconsistent with their current beliefs.
Because most testimonies have gaps, the jury and judge will likely fill in the gaps as needed and make their own connections, inherently drawing their own conclusions and opinions. How does the dueling expert deal with this issue of pre-existing beliefs? Story-framing. One of the best techniques for getting a person to believe your version over an alternative account is to present a better narrative, one grounded in the evidence and one that is complete with regard to attention to detail. Of course, the expert witness has a challenge—to provide enough detail to establish credibility without overcomplicating the issues and boring the listeners. The expert witness should work with counsel and pay attention to the jury’s reaction to his or her testimony.
Rapport is another key attribute of the credible expert witness. The person needs to be likeable, interesting, interested, and lively. At the same time, each person has his or her own persona and personality; be natural but leverage your personal strengths and minimize your weaknesses to strike a chord with the jury.
Other attributes that help are to avoid bias in reporting, presentation, choice of methods, and use of facts. Fluency of communication also adds to your credibility. Professional accomplishments such as education, training, experience, familiarity with research in the field, professional organization affiliations, publications, and prior testimony experience all provide a foundation for credibility but are not sufficient by themselves.
Presenting a positive appearance can bolster credibility. Aspects of a positive appearance include the following:
In contrast, the expert witness can also present a negative impression through:
A deposition is a pretrial process during which the parties to a civil litigation are allowed to examine the other side’s fact and expert witnesses. Generally, depositions do not occur in criminal litigation; although many of the witnesses may have been interviewed, those interviews are typically not under oath. Essentially, based on discovery in civil litigation (including depositions), each side knows the other side’s theory of the case and what the witnesses are expected to say. As such, the civil trial becomes, to some extent, an act of presentation and choreography. The function of a deposition is to do the following:
In preparation for a deposition, expert witnesses should thoroughly review their report and the underlying data. Additionally, in a pre-deposition meeting, the fraud examiner or forensic accountant should meet with counsel to review the report and answer questions. Counsel will normally have one of two strategic goals for the expert with regard to the deposition: (1) show the strength of their hand and (2) limit the areas of inquiry to those examined by opposing counsel. Assuming that the attorney you are working with believes in the strength of the case and the opposing side understands the depth and import of your work, they will more than likely move to settle. Retained counsel will want their experts to be clear, be concise, and expound on their opinions. Of course, there is risk in this approach.
If the case does not settle, opposing counsel will have a thorough understanding of your conclusions and opinions and be in the best position to attempt to undermine your work. In other cases, counsel will recognize that the case is going to trial and will be heard by a jury and judge. In that situation, as an expert witness, you must be clear and accurate in your testimony. Interestingly, opposing counsel may not explore every aspect of your work; your attorney may prefer that you only respond to those areas in which opposing counsel asks questions. Of course, if opposing counsel asks the blanket question, “Are those all of the conclusions and opinions that you plan to offer at trial?”, the expert will need to articulate areas not already explored.
The format of a deposition is more akin to cross-examination by opposing counsel. Though the attorney who retained you may ask some “clean up” questions near the end, it is common for only opposing counsel to ask questions. Although the deposition typically takes place in an attorney’s conference room or some other mutually agreed upon place, many aspects are similar to a trial. First, the testimony is recorded under oath by a stenographer. It will be prepared in transcript form and may be reviewed prior to finalization to ensure that the record is accurate. Further, opposing experts may observe the testimony of the fraud examiner or forensic accountant. When subpoenaed, the expert witness may receive a subpoena duces tecum, which requires that he or she arrive with his or her report and all documents that he or she reviewed, evaluated, and/or relied upon to develop his or her conclusions and opinions.
Direct examination is the intersection of credibility and preparation.3 It is the heart of the case for the attorney and a chance to frame the issues and the evidence from his or her perspective for the jury and judge. The presentation of direct testimony is in the form of question and answer; the attorney who retained the expert witness will frame the question and the expert witness must answer that specific question. Thus, the attorney must navigate through the goals and objectives of the direct testimony by carefully asking questions that elicit the topical information needed. The expert witness must be careful to listen to and then answer the questions presented. Even though the form is question and answer, the goal is to present the narrative logically and carefully.
The expert witness may use analogies and metaphors to make difficult and technical testimony more understandable for the jury. Such tools should be developed carefully in advance so that the explanations are sound and do not allow opposing counsel to reframe the analogy or metaphor to its advantage. Examples that make the testimony more accessible and understandable for the jury and judge may be used. For example, if you state that the company spent $2.5 million for an airplane, hanger, fuel, and maintenance over a seven-year period, you could then explain that this breaks down to approximately $350,000 a year or almost $1,000 per day. Noting that a round-trip airline ticket from Pittsburgh to Atlanta costs about $350, this company with four executives, two hundred employees, and one location would have had to send three people to and from Atlanta almost every day for seven years to justify this expense. It’s easy now for the jury to understand what an expense of $2.5 million for an airplane may mean for a relatively small entity, their financial performance, and financial condition, and it’s easy to see that the expense may be unnecessary for the few flights the company might require annually.
Other key points related to direct examination:
By the time the expert witness has finished testifying during direct examination, the jury should understand the following:
Cross-examination is designed to be a search for the truth. The thinking goes that if testimony can withstand the onslaught of cross-examination by a skillful attorney, then the testimony must be credible. To a certain extent, that is true; however, skillful attorneys can lead unwary expert witnesses in directions they don’t want to go and to conclusions the expert doesn’t believe or intend to convey. Thus, in a perfect world, the truth may come out during cross-examination; but, it’s far better to be prepared and understand how opposing counsel may twist your testimony to their advantage.
The first goal of the opposing attorney during cross-examination is to challenge the expert’s credibility, if possible. As noted above, credibility is earned and derives its power from a number of sources. Opposing counsel can attack credibility on any number of fronts. For example, the opposing attorney may ask if you are an industry expert; the answer is “no.” If left at that, the expert’s credibility in the eyes of the jury may be damaged. The better answer is “No, but I am a forensic accountant and the tools of my trade are examining books and records, income statements, balance sheets, cash flows, and the like. With those tools and techniques, I am an expert and I applied my expertise to my work in this case.”
At the same time that opposing counsel is trying to challenge the other side’s experts, they are trying to enhance their own theory of the case and minimize the impact of the expert’s testimony. In contrast, the fraud examiner or forensic accountant should maintain a commitment to their objectives: keep teaching and using evidence-based conclusions and opinions while maintaining credibility and control of one’s own testimony. For instance, in the example above, an answer of “no” would have been accurate and defensible. Nevertheless, in the eyes of the jury it could have been misleading; thus, the need to answer “no … but.” That is an example of an expert not surrendering control of their testimony.
Opposing counsel may try to accomplish their goals by carefully controlling what they ask. Controlled confrontation occurs when opposing counsel continues to try to weave their own narrative by selectively asking questions of the expert. The opposing attorney may even go so far as to repeat his or her own narrative, using the expert to answer only selected inquiries where damage will be minimized. The question format for cross-examination is normally yes or no. While on direct, the attorney wants the expert to present the narrative and expound; on cross, opposing counsel does not want to give the opposing expert a chance to retell the opposition’s narrative; thus, the strategy of asking yes or no questions. This technique limits the opportunity for explanation. The questions are usually safe. The expert needs to listen carefully and give a yes or a no answer when appropriate but be sure to explain when a yes or no answer may be misleading or misinterpreted. Although the expert might prefer to explain every answer, it will appear argumentative if he or she does not concede yes or no answers when, in the eyes of the judge or jury, they are appropriate.
During cross-examination, the fraud examiner or forensic accountant has several goals:
The fraud examiner or forensic accountant should understand that the opposing lawyer will do the following:
Even if your work is completed to the highest quality levels and your conclusions and opinions are reasonable and are grounded in the evidence, opposing counsel will try nevertheless to “score points.” For example, they may ask you to agree with an opposing expert’s data or assumptions so that it appears you are agreeing with the opposing expert’s conclusions and opinions. The fraud examiner or forensic accountant may be asked to criticize the conduct of his or her client or the shortcomings of issues in question.
In addition, opposing counsel may attempt to get the opposing expert to acknowledge a lack of knowledge about certain aspects of the case, even if the expert was not expected to be knowledgeable in that area. This creates the appearance of credibility problems where none exist. The opposing attorney may also challenge the professional’s objectivity and the sources of information relied upon. It is also common for an opposing attorney in a position of weakness to offer “what if” scenarios that require facts and circumstances different from those of the examination you conducted. Such hypothetical questions must be answered, but it is also reasonable to point out where the facts and circumstances differ from those in the actual case.
Some of the techniques used in cross-examination are listed:
The fraud examiner or forensic accountant should remember to be alert for tricks such as these and to make sure to provide a response and an explanation when needed. For example, it may be okay to answer “yes” to two or three questions in a row, but after a few “yes” answers, the savvy expert tries to see where the opposing attorney is heading and limit his or her ability to score points that are form more than substance. At the same time, antifraud and forensic accounting professionals need to understand that skillful attorneys have destroyed many a good expert witness’s report—not because the work wasn’t excellent or the conclusions and opinions weren’t supportable and grounded in the evidence but because the opposing attorney was able to wage a war of words and win. The fraud examiner or forensic accountant needs to understand that our world is fundamentally composed of numbers and that understanding and interpreting them is second nature. Following the money through complex schemes that include skillful concealment is what we do, but when we walk into a deposition or courtroom, we move from an environment in which numbers are the primary focus to one in which words carry the day. Expert witnesses need to develop knowledge, skills, and abilities in this world of words.
How the expert witness deals with the world of words:
Jacqueline Harper is a retired Internal Revenue Service, Criminal Investigator with more than 25 years of government service. She began her career as a special agent and ended her career as a supervisory special agent, overseeing approximately 10 to 12 agents and support staff. As an agent, her investigations included the financial investigations of organized crime families, narcotics, and various white-collar financial investigations. In the following, she notes that sometimes, questioning by opposing counsel may turn personal, and she offers advice to help you anticipate and respond to such attacks.
From Jackie Harper…
When an opposing attorney cannot argue the facts or evidence, he or she will frequently call the forensic accountant’s or fraud examiner’s credibility into question. The forensic professional is often held to a higher standard than a fact witness and, opposing counsel may hire investigators to find areas in the forensic accountant’s life—both professional and, possibly, personal—that can be exploited to discredit the forensic accountant in the eyes of a judge or jury. As an IRS Criminal Investigator, an agent with numerous years’ experience, an actual incident in an investigation clearly demonstrates this concern.
An agent who had direct knowledge of an illegal gambling business testified regarding placing bets with the subject(s) of the criminal investigation in an undercover capacity. The agent was cross examined by defense counsel.
Defense counsel in this investigation was a former government attorney, who had worked closely with the testifying agent on other, past investigations before leaving government service. When the agent and attorney worked together previously, they frequently got together with other friends and played poker “for fun and small bets.”
During cross examination, defense counsel questioned the agent about his fondness for playing cards. Defense counsel made effective use of their recreational card-playing days before the jury. While it is not illegal for a group of friends to play poker for entertainment, it is illegal for the “house” or unlicensed gambling business to take a percentage of the proceeds for the “house.” The agents and defense counsel who played for “fun and small bets” had done nothing illegal; but, to the jury, it looked otherwise, and former friends saw themselves at professional odds.
Defense counsel took advantage of a situation most people would consider part of their personal life that would not, or should not, have any impact on their professional life. It is situations, such as this—when defense counsel cannot attack the evidence—some will attack the witness. In this example, while undercover, the agent gambled with the individual(s) under investigation. Since the facts entered into evidence could not be argued, the attorney took a personal situation and used it to discredit the agent. It is unlikely the agent ever thought that such an inconsequential situation in his or her personal life would be used in such a manner.
With today’s social media, the forensic professional should be cautioned about their online posts and how they may be used to discredit them in the future. An innocent enough picture or post, which in hindsight the professional may view as stupid or inconsequential, can and will be used by opposing counsel to substantially disgrace or discredit the professional and his or her testimony.
In another situation, the government was prosecuting an individual for financial crimes. Voluminous documents and financial records had been entered into evidence to prove the government’s theory of the case. Most of the records were the subject’s own records and were corroborated through records of various third parties’ and witnesses’ testimony.
When defense counsel could not attack the records and third party testimony, they attacked the agent. For an approximate four (4) week trial, defense counsel referred to the agent as a “nut case.” During 5-6 hours of questioning, defense counsel repeatedly referred to the agent as a “nut case” who had a bias against the subject’s business and industry.
It is very difficult to not let situations such as this become personal. Fraud examiners and forensic accountants must maintain a professional demeanor, even when being personally attacked. If they understand that while this type of personal attack is uncomfortable and, sometimes, even painful, it is because the evidence gathered is so strong and persuasive that defense counsel has nothing else to attack.
Depositions are another avenue where defense attorneys will personally attack the agent. Because there is not a judge present, defense counsel can ask the agent anything and the agent must answer. The attorney representing your investigation can object to the question but the witness must still answer. The defense attorney may use the personally insulting questions just to shatter your confidence or composure.
As an example, an employee asked for a meeting with a supervisor. As the employee entered the supervisor’s office, he or she would close the door for privacy. During a deposition, opposing counsel asked why the office door was closed—was the supervisor having sex on the desk with the employee? Opposing counsel knew this was not true, and had no basis for the question; but while the government attorney objected, the question had to be answered in a calm professional manner.
One must understand, opposing counsel was trying to get an antagonistic or hostile reaction from the agent to use in their defense. As stated repeatedly in this chapter, maintain your professionalism and answer the questions in a calm and professional manner. Do not react in the manner in which they hoped you would respond.
“Once bitten, twice warned.”
“Fool me once, shame on you; fool me twice, shame on me.”
One of the attributes of the antifraud professional or forensic accountant is a willingness to prevent or deter future undesirable activity. Even in civil litigation, an examination of policies and procedures should be carried out to determine what led to the dispute, how it evolved into litigation, and what could be done to prevent such actions in the future. Once an issue, such as a civil dispute, gets into the legal system, everyone loses something and expends significant time and money.
Unfortunately, it is often only with the pain of civil or criminal litigation or a large financial loss that a company critically assesses its antifraud and compliance programs. A root cause analysis will identify the antifraud or other breakdown that gave rise to the bad acts. Once the root causes have been identified, tools and techniques can be used to repair the internal control or antifraud framework, as necessary.
The following is adapted from a post by Jonathan T. Marks, CPA, CFF, CFE to his blog, BoardandFraud.com, on February 2, 2018.
Mr. Marks has more than 30 years of experience working closely with clients, their board, senior management, internal audit, and law firms on fraud, misconduct, cyber (data breach), global bribery (FCPA, UKBA), and whistleblower matters and, when appropriate, conducting investigations (10A, cross-border, etc.), performing root cause analyses, developing remedial procedures, designing or enhancing governance, global risk management, and compliance systems, along with internal controls, and policies and procedures to mitigate future potential issues. Marks is a highly regarded speaker, author, and thought leader in the governance, risk assessment, risk management, compliance, and fraud areas.
From Jonathan Marks…
“If you don’t ask the right questions, you don’t get the right answers. A question asked in the right way often points to its own answer. Asking questions is the ABC of diagnosis. Only the inquiring mind solves problems.”—Hodnett
Root cause analysis is a tool to help identify not only what and how an event occurred, but also why it happened. When we are able to determine why an event or failure occurred, we can then recommend workable corrective measures that deter future events of the type observed.
When conducting a root cause analysis, many use the 5 Why’s technique. By repeatedly asking the question “Why”, you can peel away the layers of symptoms, which can help lead to the root cause of a problem. The 5 Why’s is a stand-alone technique, but is often used in connection with the fishbone (Cause and Effect or Ishikawa) diagram. The fishbone diagram helps explore potential or real causes that result in a single defect or failure. Once all inputs are established on the fishbone, you can use the 5 Why’s technique to drill down to the root causes.
It’s important the individual(s) conducting the root cause analysis is/are thinking critically by asking the right questions (sometimes probing), applying the proper level of skepticism and, when appropriate, examining the information from multiple perspectives.
In order to ask “why,” questions need to be asked, received, and feedback delivered. The use of Socratic questioning is a nice tool that could help in a variety of ways.
Socratic questioning is at the heart of critical thinking and is based on logic and structure that emphasizes that any single statement only partially reveals a piece of thinking underlying it. The purpose is to expose the logic of someone’s thoughts.
Socratic questioning is disciplined questioning that can be used to pursue thought in many directions and for many purposes, including: to explore complex ideas, to get to the truth, to open up issues and problems, to uncover assumptions, to analyze concepts, to distinguish what we know from what we don’t know, to follow logical implications of thought, or to control the discussion.
Over the years, I have cobbled together from various sources, some examples of Socratic questions, as follows:
- Questions for clarification – Prove the concepts behind their argument. Use basic tell me more questions that get them to go deeper.
- Why do you say that?
- How does this relate to our discussion?
- Can you give me an example?
- Can you rephrase that?
- Questions that probe assumptions – Probing their assumptions makes them think about the presuppositions and unquestioned beliefs on which they are founding their argument.
- What could we assume instead?
- How can you verify or disapprove that assumption?
- What would happen if …?
- Questions that probe reasons and evidence – When they give a rationale for their arguments, dig into that reasoning rather than assuming it is a given. People often use un-thought-through or weakly understood supports for their arguments.
- What would be an example?
- What is … analogous to?
- What do you think causes this to happen …? Why:?
- What evidence is there to support what you are saying?
- On what authority are you basing your argument?
- Questions about Viewpoints and Perspectives – Most arguments are given from a particular position. So attack the position. Show that there are other, equally valid, viewpoints.
- What would be an alternative?
- What is another way to look at it?
- Would you explain why it is necessary or beneficial, and who benefits?
- Why is this the best …?
- What are the strengths and weaknesses of …?
- How are … and … similar?
- What is a counter argument for…?
- Questions that probe implications and consequences – The argument that they give may have logical implications that can be forecast.
- Do these make sense? Are they desirable?
- What generalizations can you make?
- What are the consequences of that assumption?
- What are you implying?
- How does … affect …?
- How does … tie in with what we learned before?
- What is the best …? Why?
- Questions about the question – And you can also get reflexive about the whole thing, turning the question in on itself. Use their position against themselves. Bounce the ball back into their court, etc.
- What was the point of this question?
- Why do you think I asked this question?
- What does … mean?
The key to distinguishing Socratic questioning from questioning per se is that Socratic questioning is systematic, disciplined, and deep, and usually focuses on fundamental concepts, principles, theories, issues or problems.
Creating an antifraud and compliant environment requires critical thinking and an ability to solve problems in an innovative way. If one can identify the risk, a system of internal controls, policies, and procedures can be created to prevent it or minimize negative impacts, if such acts occur. The challenge is to find out how others, for example, a potential perpetrator, might exploit the system for gain. To identify opportunities to exploit control weaknesses, the fraud examiner or forensic accountant must “think like a criminal.” Further, they should understand the effective antifraud and compliance environment and its related processes and controls: “tone at the top,” an ethical culture, a strong control environment, code of conduct, open communications with suppliers and customers, employee monitoring, hotlines, whistleblower protection, willingness to enforce penalties against perpetrators, and proactive fraud auditing.4 The professional must then analyze potential frauds to identify systemic vulnerabilities and implement procedures to reduce the risk.
A company should develop a system of internal controls that provides reasonable assurance that assets are protected and financial statements are fairly presented. Of course, even the best system of internal controls may be at risk when employees collude to beat the system or management and executives override that system. Thus, despite efforts to install and maintain a reliable and effective system of internal control, it is impossible to prevent all frauds and acts of noncompliance. That is not to suggest that antifraud procedures cannot be established to prevent most specific types of fraud; however, when considering the entire company, the focus needs to shift from prevention to deterrence to create an antifraud environment.
A good system of internal controls has four separate areas of responsibility: one person is responsible for safeguarding the assets; another person has authority over transactions associated with the asset; a third person is responsible for recording transactions for assets; and a fourth person should orchestrate a system of audits, physical inventories, and reconciliations. A system with these attributes will not eliminate fraud and noncompliance but can alert the appropriate individuals to the occurrence of bad acts at the earliest possible moment.
In addition to the above controls that are already in place, a system to constantly monitor the control environment is also necessary. The entity must undertake periodic risk assessment. What could go wrong? How could the system of internal controls be exploited? What new aspects of our business have arisen for which assets need identification and protection? A good control environment also generates information so that responsible persons can monitor it and facilitate communication. The control environment also includes the following5:
At the inception of an examination, the fraud examiner or forensic accountant needs to develop an understanding of the control environment. This can be accomplished by discussing internal controls with executives, management, and other employees. Such an understanding can be documented in narrative form that addresses the origination or source of the documents, the processing that takes place, the disposition of those documents, their recording in the system, and an assessment of the control risk. This kind of narrative supplemented with a graphic, such as a flowchart, can be very helpful in assessing risk. Each step in the process can be identified on the flowchart and an assessment done at each important point in the process. Internal questionnaires, pre-developed checklists, and policy and procedures manuals can also be used to develop an understanding of the system of internal controls.
Once this has been completed, the professional can then test the system by tracing documents and information through that system to determine whether it functions as designed. Operational breakdowns indicate that even though the system may be properly designed, it may not be functioning as planned. Such tests should address each aspect of the internal control environment: responsibility for physical safeguard, authority for transactions, record keeping, and the audit (reconciliation) process. Tests require the professional to scrutinize not only the flow of paper but also to examine documents and records, observe activities as they occur, discuss policies and procedures with line personnel, and re-perform aspects of the procedures to ensure that the outcomes are accurate.
At this point, the fraud examiner or forensic accountant should also consider those key controls that should be in place but appear to be absent. Once vulnerabilities are identified, the professional needs to communicate those findings and assist management in developing an appropriate cost-justified response. Ultimately, success requires a questioning mind, examining policies and procedures at the operational level, and looking for opportunities for management override.
Corporate governance is the set of processes, customs, and policies that affect the way an organization is directed. It also considers the relationships among the stakeholders and the goals of the organization. The principal organizational leaders responsible for corporate governance include the board of directors, the audit committee, executives, management, and the shareholders. Other stakeholders with an interest in corporate governance include employees, suppliers, customers, banks and other creditors, regulators, and the community in which the organization operates. In general, corporate governance deals with issues of accountability and fiduciary duty, essentially those attributes advocating the implementation of guidelines and mechanisms to ensure good behavior by the organization and the protection of shareholder value.
The corporate governance fabric is critical for creating an environment in which the risk of fraud is minimized through a combination of fraud prevention, deterrence, and early detection and resolution tools and techniques. At a minimum, corporate governance should address three issues6:
Based on the concept that employees follow their leaders, first responsibility of management and executives is to set an ethical “tone and conduct at the top,” creating a culture that reinforces honesty and integrity. Beyond that, good corporate governance also fosters the following:
The audit committee is an integral player in corporate governance, especially when it comes to financial reporting. The audit committee should manage the annual audit and also have internal audit report directly to them.
One of the most disturbing aspects of the audit process and corporate governance responsibility is that a certain cohort can do almost anything they want despite the systems of checks and balances designed to prevent asset misappropriation and financial statement fraud. This is referred to as management override. This issue is of such a concern that in 2005 the AICPA issued “Management Override of Internal Controls: The Achilles’ Heel of Fraud Prevention.” Essentially, the audit committee and the board of directors have the responsibility to address fraud risk. The document tasks audit committees as follows:
From a practical perspective, the audit committee should make sure that the auditors have examined journal entries and other adjustments for evidence of possible misstatement due to fraud, review accounting estimates for biases, and evaluate the business rationale for significant unusual transactions. Audit committees should be vigilant for the following7:
Albrecht notes six types of symptoms that may indicate a fraud is occurring8:
A good antifraud environment requires awareness of these types of symptoms and, once observed, quick reaction to ensure that any possible fraud or noncompliance is caught at the earliest possible moment. Eliminating fraud and noncompliance completely is impossible, but companies can be vigilant and react quickly by investigating the red flags that may indicate that a bad act is taking place. The following is a five-step approach to fraud prevention, deterrence, and detection:
The following are examples of risk factors relating to misstatements arising from fraudulent financial reporting.
Risk factors reflective of attitudes/rationalizations by board members, management, or employees that allow them to engage in and/or justify fraudulent financial reporting may not be observable by the auditor. Nevertheless, the auditor who becomes aware of the existence of such information should consider it in identifying the risks of material misstatement arising from fraudulent financial reporting. For example, auditors may become aware of the following information that may indicate a risk factor:
Both SAS 99 and SAS 109 formalize an auditor’s responsibility to (1) obtain knowledge about an entity’s business and the industry in which it works; and (2) make inquiries to identify the risks of material misstatement. Risk factors that relate to misstatements arising from misappropriation of assets are also classified according to the three conditions, generally present when fraud exists: incentives/pressures, opportunities, and attitudes/rationalizations. Some of the risk factors related to misstatements arising from fraudulent financial reporting may also be present when misstatements arising from misappropriation of assets occur. For example, ineffective monitoring of management and weaknesses in internal control may be present when misstatements due to either fraudulent financial reporting or misappropriation of assets exist. The following are examples of risk factors related to misstatements arising from misappropriation of assets.
Risk factors reflective of employee attitudes/rationalizations that allow them to justify misappropriations of assets are generally not susceptible to observation by the auditor. Nevertheless, the auditor who becomes aware of the existence of such information should consider it in identifying the risks of material misstatement arising from misappropriation of assets. For example, auditors may become aware of the following attitudes or behavior of employees who have access to assets susceptible to misappropriation:
Finally, the examination process, including deposition and courtroom testimony, provides an excellent foundation for developing a knowledge repository for sharing lessons learned. This concept was developed at the Financial Investigative Services Division of the Bureau of Alcohol, Tobacco, Firearms and Explosives (ATF) under the direction of its chief, Franco Frande. This repository can be used as a basis for new employee training and periodic staff training and education and as a place for investigative ideas. The tools and techniques of the fraudster and others who steal, conceal their efforts, and benefit from those efforts (the conversion) are only limited by the human imagination, and a knowledge repository is a perfect mechanism for gathering and storing lessons learned so that future fraud examiners and financial forensic professionals can be brought up to speed quickly and generate ideas as effectively and efficiently as possible.
Forensic accounting, as defined in this book, is the use of accounting for possible courtroom purposes. The reader has been exposed to a wide variety of concepts, including the core foundation related to forensic accounting and fraud examination; careers in this field; who commits fraud and why; the legal, regulatory, and professional environment; various schemes used to perpetrate fraud; fraud’s red flags and targeted risk assessment; evidence-based fraud examinations; effective interviewing and interrogation techniques; how to use information technology for fraud examination and financial forensics; complex frauds and financial crimes; cybercrime; antifraud and compliance strategies; consulting, litigation support, and expert witnessing; and remediation and litigation advisory services.
But a major aspect is fraud; it may even be the largest single segment of forensic accounting, which is why the topic is covered so extensively in these pages. Fraud is frequently investigated by those with little or no accounting knowledge. Except for fraudulent financial statements, not much accounting knowledge is needed to trace ill-gotten gains, examine bank accounts, or inspect phony documents. The fraud examiner is part accountant, part detective, part legal scholar, and part criminologist. In short, all fraud examiners are not forensic accountants and vice versa, which is why the authors have made the distinction.
Both fraud examination and forensic accounting are growing fields with much career potential for the right individuals. They are both adversarial in nature—you are trying to prove something while your opponent is attempting to disprove it—and many people are uncomfortable with confrontation. In a civilized world, the courtroom is the ultimate venue for controlled confrontation.
Ultimately, the keys to advancement in any career are knowledge and experience. This book, which is a beginning, will add to your knowledge, but experience must be gained the old-fashioned way—by working in the field.
The authors close with this advice: By being thorough, detailed, knowledgeable, and scrupulously honest, you will win even if your case does not.
We have eight types of assignments for instructors to choose from:
Read the following articles or other related articles regarding the HealthSouth case and then answer the questions below:
The Chapter 16 MCI assignment is Case Findings Communications: Written Report/PowerPoint Presentation. The following report writing/presentation checklist can be used as a rubric to evaluate the quality of the students’ work. A detailed overview of the case solution is provided in Chapter 15.
Student Material for step-by-step screenshots for completing the assignment are available from your instructor.
Case background: See Chapter 1.
Assignment: Write a report.
The written report should describe in some detail the anomalies identified in this forensic audit of the payroll records. The anomalies are summarized in the table prepared as part of Assignment 15, and additional details are provided for each assignment solution.
Case tableau background: See Chapter 1.
Assignment: Write a report that includes select Tableau graphics.
The written report should describe in some detail the anomalies identified in this forensic audit of the payroll records and present the Tableau graphical presentations. The anomalies are summarized in the table prepared as part of Assignment 15, and additional details are provided for each assignment solution.
NOTES:
Franklin and Bridget Campanella are co-owners of an enterprise, Campos, LLC, equipped with legally registered gambling machines, Donnie’s Players Lounge. The local police conducted a raid on one of four establishments, believed to be the headquarters, based on a tip from a former employee that illegal forms of gambling were also taking place. During this raid, $18,000 in cash was seized.
The Campanellas and Campos, LLC have been linked to four video poker gambling establishments in central and southern West Virginia. For the year 20×8, cash deposits to four bank accounts labeled Campos, LLC are being made on a regular basis. The total deposits for the period January through December 20×8 are $1,449,097. This amount is larger than reasonable given the capacity of the gambling business operation. Five months of 20×8 surveillance (April, May, June, July, and August) yielded average video gambling machine usage of 62%. Given the average customer spend per visit (per WV Gaming Commission data) and 62% capacity utilization, the maximum revenue that could be generated from the businesses is $547,200, a difference of $901,897. Further, Campos reported cost of goods sold on the 20x8 tax return of approximately of $383,000. This corresponds to a gross margin of 30% (($547,200 – 383,000 = 164,200)/547,200 = .300). 30% gross margin ties to industry and WV Gaming Commission gross margins for small video gambling operations. See analysis of surveillance, gross margins, and WV/industry data on Exhibit 1 (not included).
With the exception of credit card payments received in the form of a check from the credit card company totaling $89,251 for 20×8, more than 98% of cash deposits for the business were greater than $9,000 but less than $10,000 thereby avoiding federal Currency Transaction Report (CTR) reporting requirements. See analysis of deposits on Exhibit 2 (not included).
Illegal narcotics sales evidence indicates employees are likely being compensated for selling illegal narcotics. One of the employees, Louis Roland, was stopped for a routine traffic violation. Three ounces of cocaine and $14,500 in cash were in his possession. An informant has also witnessed Franklin Campanella meeting with known heroin and methamphetamine dealers and then later the same day with James Henry. James Henry, a convicted drug trafficker, was stopped on entry to the Grand Caymans on July 26, 20×7. An inspection of his baggage revealed $135,000 in cash.
Investigators have obtained additional information relating to the Campanellas’ personal assets and the financial activities of the business operations. Personal assets owned by the Campanellas support the money laundering proceeds possibly associated with illegal gambling and narcotics sales. Asset holdings appear suspicious due to the amount, location, and method acquired. The lifestyle examination of the Campanellas also supports a 20×8 money laundering scheme. The money laundering proceeds that remain in the possession and/or control of the Campanellas are not reported on their 20×8 tax return, consistent with tax evasion.
The evidence is consistent with the conclusion that Franklin and Bridget Campanella are involved in money laundering scheme, possibly associated with the alleged sale and distribution of controlled substances as well as tax evasion (fraud). The evidences examined and presented herein suggest that, after sale and distribution of the product, the illegally obtained funds are laundered through four gaming locations in central and southern West Virginia.
A tip from a disgruntled ex-employee resulted in the local police opening an investigation and conducting an early morning raid. The local police requested an examination of the financial records seized during the raid, supplemented with records subpoenaed from Campos’ and Campanellas’ bank, tax returns, and other sources of evidence to determine whether that evidence is consistent with illegal activity having occurred in businesses operated by Bridget and Franklin Campanella.
Starting in 20×6, Bridget and Franklin Campanella became co-owners of a small local restaurant that had a gaming room in the back. In late 20×6, the restaurant operations were almost completely shut down and the dining space repurposed for video gambling. The gaming room consists of five video poker and slot machines that pay winning customers in tickets redeemable by cashing-out. A woman who had been employed by the Campos described a high stakes poker game that allegedly took place twice a month. Surveillance documented that Franklin Campanella hosted a high stakes poker game at least two Fridays per month in the gaming room attended by several prominent local businessmen and a regional mob boss.
Evidence was discovered at a murder scene at the home of Franklin Campanella’s parents (John and Martha Campanella) as seen in the crime scene evidence log, Exhibit 3 (not included). Pictures of the crime scene document where physical, electronic, and document evidence were found within the home were included with the log. This evidence and additional evidence provided by Lilly Duanne, CPA, and SA Cafrelli is consistent with alleged drug activity as further discussed below.
A link analysis, Exhibit 4 (not included), shows that Franklin and Bridget Campanella are owners of or are connected to three additional gambling establishments in central and southern West Virginia. Bridget is listed with the WV Gaming Office as the manager and operator of both Paula’s High Stakes Hotspot and Donnie’s Players Lounge. Franklin is listed with the WV Gaming Office as the manager and operator of High Rollers Hang-out and Lou’s High Life list, an address that is also shared by a bank account that is the same as that of Campos, LLC. The primary full-time employee of each of the above (4) locations has prior known activity associated with narcotics trafficking.
Several hypotheses were developed in this case, and most were not supported by the evidence. A careful review and analysis suggests that two hypotheses were most likely to be relevant to the examination: (1) Franklin and Bridget Campanella are laundering money and committing tax fraud through their businesses, possibly from the sale of narcotics; (2) Franklin and Bridget Campanella are not laundering money through their businesses. Evidence was classified for each hypothesis within the triangle of fraud action: the act, the benefit (conversion), and the concealment.
Financial data from four bank accounts were analyzed for the period January 1, 20×7 through December 31, 20×8. The results for 20×8 are presented in the bank account analysis; see Exhibit 5 (attached). The results are as follows:
Information provided by the gaming commission in Exhibit 6 (not included) indicates that the Campanellas have been operating a total of twenty gambling machines, five at each location. Commission records also indicate that these machines generate an average of $76 in revenue per day. $76 × 20 machines are equal to $1,520 per day. Assuming a seven-day operation week, there are 360 days from January through December: $1,520 × 360 = $547,200. With the exception of supplies “purchases” from Video Gambling America, tax return expenses equal revenues and reported taxable income is a small loss of $11,216.
Known deposits by the Campanellas for that period total $1,449,097, leaving a total of $901,897 ($1,449,097 – $547,200) unaccounted for. Each cash deposit made is over $9,000 but less than $10,000, indicating avoidance of Federal Reporting requirements of the Currency Transaction Report (CTR) and consistent with structuring, an illegal act. For example, the deposits for the month of January 20×8 (acct#876523345) are as follows: 01/07-$9,999.98, 01/22-$9,988.34, 01/31-$9,567.23.
In 20×7, this same approach was used to analyze and reconcile the Campos LLC bank account activity to the 20×7 tax return without exception. No payments to Video Gambling America were identified in the 20×7 bank records. As such, the activities described above appear to have been restricted to 20×8.
Primary evidence reviewed strongly indicates drug trafficking as illustrated in the commodity flow analysis in Exhibit 7 (not included). A memorandum from Lori Dunne, CPA, dated, 01/10/x9, states that Detective Davis has indicated an informant revealed separate meetings with known heroin and methamphetamine dealers and Franklin Campanella at 123 Henry Avenue. During such meetings, the dealer would bring an attaché case and would leave without it.
There is also surveillance evidence to support the contention that four full-time employees on the payroll for the High Roller’s Bar Hot Spot are selling illegal narcotics. Franklin Campanella would meet James Henry at an undisclosed location and exchange a briefcase. An informant and police surveillance suggest that the briefcase contained money from the illegal activity. James Henry made ten trips to the Grand Caymans during June and July 20×8. On the July 26, 20×8 trip, he claimed not to be carrying any cash in excess of $10,000 and when searched was carrying $135,000 cash. His address for these trips was indicated on the passenger listing as 123 Henry Ave in WV.
Based on a memorandum by SA Cafrelli, Mary O’Whitney of Bogota Columbia was stopped at the airport on October 13, 20×8. A search of her bag revealed 3 kg of white powder concealed in a bag. Upon further questioning, she claimed her business was with Bridget Campanella of Paula’s High Stakes and that Bridget had provided her with a ticket, $1,000 cash, a bag containing 3 kg of cocaine, and instructions to contact Louis Roland (a full-time employee of the High Roller’s) upon arrival. On November 22, 20×8, Louis Roland was stopped at a routine traffic stop, he was in possession of cocaine and carrying $14,500 cash, the vehicle was listed under the name of Donnie’s Player’s Lounge, 3244 Riverview Drive, Fairmont, WV.
The evidence analyzed related to checks written to Video Gambling America leads us to the conclusion that some of the funds deposited in the Campos bank account but not reported on the tax return are being laundered through a fictitious company, Video Gambling America, and expenditures from the fictitious company’s bank account are an effort to conceal the activity.
Secretary of States records indicate only one officer of Video Gambling America, Mr. Johnson P Lang. Birth and social security records indicate that Johnson P Lang is the son of Bridget Campanella, by her former husband, Danny Lang, and that in 20×8, Johnson P Lang would only be ten years old, had he not passed of pneumonia when he was three years old.
Subpoenaed bank records indicate checks written from the Video Gambling America bank account to employees of the four Campos video establishments, a local mob boss, and other known narcotics traffickers.
Further, the only source of deposits/revenue for Video Gambling America is Campos, LLC. Thus, the company has only one customer, has a PO Box for an address, and appears to have no known physical address.
Checks distributed from Video Gambling America’s bank account total $545,697; in addition, cash withdrawals totaling $356,200 from the Video Gambling America bank account were identified in 20×8. As noted on the timeline, Exhibit 8 (not included), while Campos has been in existence since 20×6, Video Gambling America was registered with the WV Secretary of State’s Office on December 28, 20×7. The number of bank accounts and various addresses listed on accounts and property holdings define a web of legal confusion that is consistent with concealment.
The Campanellas own both real and personal property in West Virginia (home) and Florida (cabin) as well as an apartment complex, an office building, two luxury autos, an art collection, and investment portfolio. Documentary evidence indicates that many of the assets were acquired in 20×8. A net worth analysis as well as a source and use of funds (lifestyle) analysis was performed on the Campanellas personal accounts as well as known bank accounts. The net worth and lifestyle indirect methods suggest approximately zero income from unknown sources in 20×7 but approximately $356,200 in income from unknown sources in 20×8. This amount is approximately equal to the cash withdrawals from Video Gambling America discussed above. See Exhibit 9, Panels A and B (attached).
An examination of the Campanellas personal bank account, as well as their W-2s and tax returns, indicates that the Campanellas’ earned income from their regular full-time employment of $65,000 in 20×7 and $75,000 in 20×8; both work part-time as realtors for Hopkins Realty Company, devoting most of their work effort to Campos, LLC. Further, a review of their bank and credit card account activity, receipts, and canceled checks suggests that they spent about $55,000 and $70,000 for living expenses in 20×7 and 20×8, respectively.
The evidence examined and analyzed in this case is consistent with Franklin and Bridget Campanella being involved in alleged illegal activity of money laundering, structuring, and tax evasion (fraud). In addition, based on the evidence provided within the case, the source of the illegal funds may be illegal drug trafficking.
This report is based on the information received and examined as of the date of this report. Should additional information become available, facts become known, or additional inquiry arise, I reserve the right to modify or supplement the analysis as necessary. I may use graphics or other demonstrative exhibits, enlarged, colored, or otherwise adapted to illustrate or to help explain testimony at trial.
Respectfully,
{Electronic signature}
Richard A. Perot, CPA, CFE, CFF, CVA
Note: Exhibits 1, 2, 3, and 4 are not provided.
Exhibit 5: Campos LLC Analysis of Bank Account Activity
Tax Return Revenue | Payouts | Salary | Rent | Utilities, Insurance & Maintenance | Depreciation | Phone | Supplies and Other | Total | “Income” | Deposits | Purchases to Video Gambling America | Bank Balance | |
Deposits Bank of America Checking Acct# 65987456 | |||||||||||||
$138,200 | $96,750 | $29,991 | $8,500 | $3,250 | $1,850 | $420 | $660 | $141,421 | -$3,221 | $365,495 | $225,000 | -$926 | |
BB&T Checking Acct# 744320988 | |||||||||||||
$135,400 | $94,750 | $31,133 | $6,800 | $3,350 | $1,850 | $450 | $1,190 | $139,523 | -$4,123 | $354,167 | $215,000 | -$356 | |
BOA Checking Acct#876523345 | |||||||||||||
$129,200 | $90,450 | $30,524 | $7,500 | $1,847 | $1,850 | $390 | $920 | $133,481 | -$4,281 | $366,562 | $232,000 | $1,081 | |
BB&T Checking Acct# 676765347 | |||||||||||||
$144,400 | $101,050 | $30,067 | $7,000 | $2,359 | $1,850 | $425 | $1,240 | $143,991 | $409 | $362,873 | $218,000 | $882 | |
Total Bank Account Activity | $547,200 | $383,000 | $121,715 | $29,800 | $10,806 | $7,400 | $1,685 | $4,010 | $558,416 | -$11,216 | $1,449,097 | $890,000 | $681 |
70.0% | $558,416 | -$11,216 | $681 | ||||||||||
Gross | $164,200 | ||||||||||||
Profit | |||||||||||||
30.0% | Tax | ||||||||||||
Income | |||||||||||||
Tax Return Amounts |
$547,200 | $383,000 | $121,775 | $30,125 | $10,800 | $7,400 | $1,695 | $3,915 | $558,416 | -$11,216 | $0 | $0 | n/a |
Differences | $0 | $0 | -$60 | -$325 | $6 | $0 | -$10 | $95 | -$294 | $0 | $1,449,097 | $890,000 | n/a |
Note: Exhibits 6, 7, and 8 are not provided.
Exhibit 9, Panel A: Camponellas Indirect Method of Income Analysis
Lifestyle - Sources and Application of Funds Method | 20×6 | 20×7 | 20×8 |
Gross Income from Wages and Salaries (W-2/Tax Returns) | 65,000 | 75,000 | |
Application of Funds: | |||
Mortgage Payments - Home | 4,500 | 4,100 | |
Mortgage Payments - Cabin | 2,900 | 10,100 | |
Mortgage Payments - Office Building | 0 | 70,000 | |
Mortgage Payments - Apartment Complex | 0 | 20,000 | |
Car Payments - Porsche | 3,000 | 12,000 | |
Car Payments - Mercedes | 0 | 109,000 | |
Art Collection | 0 | 38,000 | |
Stocks | 0 | 98,000 | |
Living Expenses (estimated from review of bank, CC statements/Cxl checks) | 55,000 | 70,000 | |
Total Application of Funds: | 65,400 | 431,200 | |
Income from Unknown Sources: | $400 | $356,200 |
Exhibit 9, Panel B: Camponellas Indirect Method of Income Analysis
Net Worth Method | 20×6 | 20×7 | 20×8 |
Assets | |||
House (453 Lexington Ct Morgantown) (Country Court House Records) | 197,000 | 197,000 | 197,000 |
Lake Cabin (Country Court House Records) | 97,000 | 97,000 | 97,000 |
Apartment Complex (Country Court House Records) | 0 | 0 | 190,000 |
Office Building (Country Court House Records) | 0 | 0 | 100,000 |
20×6 Porche (Dealership Records) | 54,500 | 54,500 | 54,500 |
Mercedes 500 SEL (Dealership Records) | 0 | 0 | 109,000 |
Art Collection (Reported to Art Club) | 0 | 0 | 38,000 |
Stock Portfolio (Investment Statements) | 0 | 0 | 98,000 |
Total | 348,500 | 348,500 | 883,500 |
Liabilities | |||
Mortgage on 453 Lexington Ct Morgantown (Mortgage Statement) | 148,600 | 144,100 | 140,000 |
Mortgage on Lake Cabin (Mortgage Statement) | 76,000 | 73,100 | 63,000 |
Mortgage on Apartment Complex (Mortgage Statement) | 0 | 0 | 120,000 |
Mortgage on Office Building (Mortgage Statement) | 0 | 0 | 80,000 |
Note Payable-Mercedes (Loan Statement) | 15,000 | 12,000 | 0 |
Note Payable-Mercedes (Loan Statement) | 0 | 0 | 0 |
Total | 239,600 | 229,200 | 403,000 |
Net Worth | 108,900 | 119,300 | 480,500 |
Changes in Net Worth | 10,400 | 361,200 | |
Add: Living Expenses | 55,000 | 70,000 | |
Total Income | 65,400 | 431,200 | |
Less: Income from Known Soruces | 65,000 | 75,000 | |
Income from Unidentified Sources | 400 | 356,200 |
NOTES:
RE: Genuine Coal Corporation (Genuine) v.
Western USA Mineral Rights, Inc. Civil No. 18-254
Dear Mr. Steven,
I have reviewed the “closing documents” (contracts) for the purchase and sale of Genuine Coal and various financial information for the purposes of expressing an opinion on Genuine’s financial performance and financial condition. While I was given additional information to review, my opinions are based primarily on the following:
Overall, given that over a period of years, Genuine’s clean ton production was declining, Genuine’s overhead was increasing, and significant cash flow was being disbursed for the benefit of related parties and replaced with a loan to another related party, Genuine’s operations were such that the company was bound to result in this type of poor financial condition. Such a sustained pattern of business operations and financial performance would necessarily result in a company that was no longer financially viable and would be unable to meet its remaining financial obligations.
Genuine had been mining for Western since 2009. During the period 2009–2018, Genuine had two contracts to mine two separate tracts of coal for Western. The tracts of coal were contiguous, mined in the same seam of coal, and premining engineering studies indicated that the geological characteristics of the tracts were indistinguishable. The first tract was mined during the period 2009–2013 and Genuine was paid for 7,500,000 tons of clean coal averaging $20 per ton, the contract price. The second tract was mined during the years 2014–2018; Genuine was paid for 5,000,000 tons of clean coal averaging $20 per ton, the contract price. In 2018, Genuine bid on a third contiguous tract of land at $21 per ton; however, Western awarded the mining to a competitor of Genuine for $20 per ton. At that point, Genuine filed suit against Western, alleging three issues (see Complaint Civil No. 18-254):
See Exhibit 1 for the Complaint Civil No. 18-254.
The impact of these expenses on the financial performance of Genuine during the period 2014–2018 is as follows:
2014–2018 | Per ton | |
Clean Coal in Tons | 5,000,000 | |
Book income (loss) per tax returns | ($1,250,000) | ($0.25) |
Administration Consultancy Group, LLC | 2,500,000 | 0.50 |
Coal Operations Consulting, LLC | 1,250,000 | 0.25 |
Management Consultants, LLC | 1,500,000 | 0.30 |
Aeronautical, LLC | 1,250,000 | 0.25 |
Mountain Ridge, LLC | 5,000,000 | 1.00 |
Western Mine Supply | 1,500,000 | 0.30 |
Employment Agreement: Pestle | 500,000 | 0.10 |
Total | 13,500,000 | 2.70 |
Adjusted book income | $12,250,000 | $2.45 |
Accounting General Ledger | Related Parties | 2009–2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 5-Yr Total | Per Ton |
Administration & Accounting | Administration Consultancy Group, LLC | 0 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 2,500,000 | 0.50 |
Management | Coal Operations Consulting, LLC | 0 | 375,000 | 312,500 | 250,000 | 187,500 | 125,000 | 1,250,000 | 0.25 |
Management | Management Consultants, LLC | 0 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 1,500,000 | 0.30 |
Travel – Airfare | Aeronautical, LLC | 0 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 1,250,000 | 0.25 |
Sales Brokerage | Mountain Ridge, LLC | 0 | 1,500,000 | 1,250,000 | 1,000,000 | 750,000 | 500,000 | 5,000,000 | 1.00 |
Administration & Accounting | Western Mine Supply | 0 | 450,000 | 375,000 | 300,000 | 225,000 | 150,000 | 1,500,000 | 0.30 |
CEO Salary | Employment Agreement: Pestle | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 500,000 | 0.10 |
3,475,000 | 3,087,500 | 2,700,000 | 2,312,500 | 1,925,000 | 13,500,000 | 2.70 |
The legitimacy of billings by related parties was not able to be established either through review of invoices nor through deposition testimony.
In addition to the expenses added as part of the purchase and sale transactions, mining operations (tons produced) declined every year between 2014 and 2018. Nevertheless, mining profits per ton (revised upward for expenses added as part of the purchase and sale transactions) and total costs per ton declined almost every year. However, because overhead charged to the mining operations generally increased, reported losses were significant in the years 2017–2018.
2009-2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 5-Yr Total | |||
Revised Operating Expenses | 26,400,000 | 17.60 | 26,250,000 | 21,850,000 | 17,500,000 | 13,200,000 | 8,950,000 | 87,750,000 | |
17.50 | 17.48 | 17.50 | 17.60 | 17.90 | 17.55 | ||||
Revised Net Income | 3,600,000 | 2.40 | 3,750,000 | 3,150,000 | 2,500,000 | 1,800,000 | 1,050,000 | 12,250,000 | |
2.40 | 2.50 | 2.52 | 2.50 | 2.40 | 2.10 | 2.45 |
For a more comprehensive presentation of the above, see Exhibit 2. Panel A presents the financial performance for the years 2009–2018 with and without the related party transactions. Panel B presents the balance sheet as reported by Genuine, 2013–2018.
After a significant initial investment in equipment in 2009–2013, Genuine made very little investment in fixed assets during the period 2014–2018. This lack of investment was not offset by increased equipment rentals.
2009-2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 5-Yr Total | |||
Investments in Property, Plant & Equipment | 2,625,000 | 524,000 | 476,000 | 125,000 | - | - | 1,125,000 | ||
Equipment Rental Expense | 10,000,000 | 1,800,000 | 1,200,000 | 775,000 | 400,000 | 200,000 | 4,375,000 |
The assets of Genuine (before and after reduction for related party receivables) and stockholders’ equity declined. In contrast, net liabilities (including loans to Genuine from the related party Mountain Finance, LLP) increased. Based on the net of stockholders’ equity at December 31, 2018, Genuine was technically bankrupt and did not have the ability to pay its Retiree Employment Benefit Obligation of $5,000,000.
See Exhibit 2b.
Payments to related parties during the period 2014–2018 of $13,500,000 would have been sufficient to pay the Retiree Employee Benefit Obligation of $5,000,000 with $8,000,000 left to distribute to Genuine stockholders.
As the cash flow of Genuine was passed to related party companies, Genuine was required to borrow money from Mountain Finance, LLP (a former owner Mortar related party company) creating a debt of $1,500,000. Loans from Mountain Finance, LLP were secured by the assets of Genuine.
Reservation:
This report is based on the information received and examined as of the date of this report. Should additional information become available, facts become known, or additional inquiry arise, I reserve the right to modify or supplement the analysis as necessary. I may use graphics or other demonstrative exhibits, enlarged, colored, or otherwise adapted to illustrate or to help explain testimony at trial.
Respectfully,
{Henry Lester, Jr. electronic signature}
HENRY LESTER, JR., PHD, CPA, CFE, CFF, CVA
Exhibit 1
Genuine - Financial Information | 2018 | |
Projected Earnings | 2,500,000 | |
Coal – Tons Mined | 500,000 | |
Clean ton % | 45% | |
Income Statement | ||
Revenues | 10,000,000 | 20 |
Operating Expenses | 10,875,000 | 21.75 |
Net Income | (875,000) | (1.75) |
Net Income per Ton | (1.75) | |
Balance Sheet | ||
Cash | 84,000 | |
Accounts Receivable – Western | 900,000 | |
Accounts Receivable – Owner | 500,000 | |
Other Current Assets | 1,484,000 | |
Property, Plant and Equipment | ||
Historical Cost | 11,075,000 | |
Accumulated Depreciation | 6,810,000 | |
Net PP&E | 4,265,000 | |
Total Assets | 5,749,000 | |
Accounts Payable | 250,000 | |
Long-term Loan – Mountain Finance | 1,337,500 | |
Accumulated Employee Benefit Obligation | 5,000,000 | |
6,587,500 | ||
Stockholders’ Equity | ||
Contributions | 500,000 | |
Retained Earnings | (1,338,500) | |
(838,500) | ||
5,749,000 | ||
Projected Earnings | ||
2014 | 2,500,000 | |
2015 | 2,500,000 | |
2016 | 2,500,000 | |
2017 | 2,500,000 | |
2018 | 2,500,000 |
Exhibit 2a
Analysis of Genuine Financial Performance | 2009–2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 5-Yr Total | |||
Projected Earnings | 5-Yr Average | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 12,500,000 | |||
Coal – Tons Mined – Paid | 1,500,000 | 1 | 1,500,000 | 1,250,000 | 1,000,000 | 750,000 | 500,000 | 5,000,000 | ||
Clean ton % | 45% | 46% | 44% | 42% | 46% | 45% | 45% | |||
Income Statement – Reported on Internal Financial Statements and Tax Returns | ||||||||||
Revenues | 30,000,000 | 20 | 30,000,000 | 25,000,000 | 20,000,000 | 15,000,000 | 10,000,000 | 100,000,000 | ||
Officers Salary / Fixed Payment | 600,000 | 0.4 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 3,000,000 | ||
Equipment Rental Expenses | 2,000,000 | 1,800,000 | 1,200,000 | 775,000 | 400,000 | 200,000 | 4,375,000 | |||
Operating Expenses | 23,800,000 | 27,325,000 | 23,137,500 | 18,825,000 | 14,512,500 | 10,075,000 | 93,875,000 | |||
15.87 | 18.22 | 18.51 | 18.83 | 19.35 | 20.15 | 18.78 | ||||
Net Income | 3,600,000 | 2.4 | 275,000 | 62,500 | (200,000) | (512,500) | (875,000) | (1,250,000) | ||
Net Income per Ton | 2.4 | 0.18 | 0.05 | (0.2) | (0.68) | (1.75) | (0.25) | |||
Coal – Tons Mined – Claimed | 1,650,000 | 1,437,500 | 1,204,762 | 825,000 | 562,222 | 5,679,484 | ||||
0.506 | 0.506 | 0.506 | 0.506 | 0.506 | 0.507 | |||||
Accounting General Ledger | Related Parties | 2009–2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 5-Yr Total | Per Ton | |
Administration & Accounting | Administration Consultancy Group, LLC | 0 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 2,500,000 | 0.5 | |
Management | Coal Operations Consulting, LLC | 0 | 375,000 | 312,500 | 250,000 | 187,500 | 125,000 | 1,250,000 | 0.25 | |
Management | Management Consultants, LLC | 0 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 1,500,000 | 0.3 | |
Travel – Airfare | Aeronautical, LLC | 0 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 1,250,000 | 0.25 | |
Sales Brokerage | Mountain Ridge, LLC | 0 | 1,500,000 | 1,250,000 | 1,000,000 | 750,000 | 500,000 | 5,000,000 | 1 | |
Administration & Accounting | Western Mine Supply | 0 | 450,000 | 375,000 | 300,000 | 225,000 | 150,000 | 1,500,000 | 0.3 | |
CEO Salary | Employment Agreement: Pestle | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 500,000 | 0.1 | |
3,475,000 | 3,087,500 | 2,700,000 | 2,312,500 | 1,925,000 | 13,500,000 | 2.7 | ||||
2009–2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 5-Yr Total | ||||
Revised Operating Expenses | 26,400,000 | 17.6 | 26,250,000 | 21,850,000 | 17,500,000 | 13,200,000 | 8,950,000 | 87,750,000 | ||
17.5 | 17.48 | 17.5 | 17.6 | 17.9 | 17.55 | |||||
Revised Net Income | 3,600,000 | 2.4 | 3,750,000 | 3,150,000 | 2,500,000 | 1,800,000 | 1,050,000 | 12,250,000 | ||
2.4 | 2.5 | 2.52 | 2.5 | 2.4 | 2.1 | 2.45 | ||||
3,600,000 | 2.4 | 3,750,000 | 3,150,000 | 2,500,000 | 1,800,000 | 1,050,000 | 12,250,000 |
Analysis of Genuine Financial Condition | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | |
Total Assets | 7,100,000 | 7,999,000 | 8,286,500 | 7,345,000 | 6,725,000 | 5,911,500 | |
Accounts Payable | 1,750,000 | 975,000 | 600,000 | 450,000 | 350,000 | 250,000 | |
Long-term Loan | Mountain Finance, LLC (R.P.) | - | 1,275,000 | 1,937,500 | 1,346,000 | 1,338,500 | 1,500,000 |
Retiree Employee Benefit Obligation | 5,100,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | |
Total Liabilities | 6,850,000 | 7,250,000 | 7,537,500 | 6,796,000 | 6,688,500 | 6,750,000 | |
Stockholders’ Equity | |||||||
Contributions | 1,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | |
Retained Earnings | 249,000 | 249,000 | 249,000 | 49,000 | (463,500) | (1,338,500) | |
Total Stockholders’ Equity | 250,000 | 749,000 | 749,000 | 549,000 | 36,500 | (838,500) | |
Total Liabilities & Stockholders’ Equity | 7,100,000 | 7,999,000 | 8,286,500 | 7,345,000 | 6,725,000 | 5,911,500 |
NOTES:
TABLE OF CONTENTS | |
EXECUTIVE SUMMARY | 3 |
INTRODUCTION | 4 |
Identity of the Client | 4 |
Purpose and Intended Use | 4 |
Intended Users | 4 |
Report Form | 4 |
Valuation Date | 4 |
Standard of Value | 4 |
Premise of Value | 5 |
Sources of Information | 5 |
Assumptions and Limiting Conditions | 6 |
Scope of Work and IRS Revenue Rulings | 6 |
Work of a Specialist | 7 |
Hypothetical Conditions | 7 |
Subsequent Events | 7 |
BACKGROUND INFORMATION | 9 |
History and Ownership | 9 |
Nature of the Business | 9 |
Products and Services | 9 |
Competitors and Market Share | 10 |
Operating and Investment Assets | 10 |
Capital Structure | 11 |
Sales and Accounting Records | 11 |
Management | 11 |
Related Party Transactions | 11 |
Expectations | 11 |
ECONOMIC ANALYSIS AND OUTLOOK | |
National Economic Summary | |
Regional Economic Summary | 12 |
INDUSTRY ANALYSIS AND OUTLOOK | |
Forecasts | 14 |
Application of National, Regional, and Local Economic and Industry Trends to Rosewood Florist Shop, LLC. | |
FINANCIAL ANALYSIS | |
Balance Sheet | |
Income Statement | |
Comparative Industry Data | |
Common Size | |
Ratio (Trend) Analysis | |
Normalization Adjustments | |
Balance Sheet Adjustments | |
Income Statement Adjustments | |
17 | |
VALUATION APPROACHES AND METHODS | 31 |
Market Approach | 31 |
Income Approach | 31 |
Asset Approach | 32 |
Summary of the Valuation Approaches and Methods | 32 |
METHODS CONSIDERED AND REJECTED | |
Asset-Based Approach | |
Market Approach / Guideline Transactions Method | |
Bizcomps Data | |
Application of the Bizcomps Data in the Guideline Transactions Method | |
IBA Data | |
Application of the IBA Data in the Guideline Transactions Method | |
Pratt’s Stats Data | |
Application of the Pratt’s Stats Data in the Guideline Transactions Method | 33 |
VALUATION APPROACHES AND METHODS USED | |
Income Approach/Capitalization of Adjusted Net Earnings | |
Determination of the Capitalization Rate—Cost of Equity | 43 |
CONCLUSION OF VALUE | 48 |
Appendix A | 49 |
Report Summarized: The valuation report summarized here contains 51 pages and was issued December 31, 2018 by C.A.D. Bell, Jr. The Exhibits and Appendices are integral parts of this report.
Subject Interest: | 40.0% ownership interest in Rosewood Florist Shop, LLC |
Valuation Date: | December 31, 2018 |
Purpose of Valuation: | United States gift tax compliance and reporting |
Standard of Value: | Fair market value |
Premise of Value: | Going concern |
Valuation Method Used: | Income approach |
Fair Market Value of the Subject Interest: | $2,820,000 |
C.A.D. Bell, Jr. (hereinafter, the “Valuation Analyst”) was retained by Ms. Linda Rosewood, Owner and Operator (hereinafter, the “client”) of Rosewood Florist Shop, LLC (hereinafter, “Rosewood” or the “Company”) to estimate the fair market value of a 40.0% ownership interest (hereinafter, the "Subject Interest") of the Company as of December 31, 2018 on a noncontrolling, nonmarketable basis.
The report has been prepared for the exclusive use of the owners of Rosewood Florist Shop, LLC and its attorneys to estimate the fair market value of a 40% ownership interest in Rosewood Florist for estate tax purposes. The use of the conclusion is specifically limited to that purpose and is valid only for the valuation date. No other purpose is intended or should be inferred. Neither the report, its contents, nor any attachments thereto may be used in whole or in part by anyone other than the owner of Rosewood Florist and its attorneys. The report should not be considered to be investment advice within the meaning of applicable securities laws.
The appraisal estimate of the fair market value reached in this report is necessarily based on the definition of the fair market value as stated in the “Standard of Value” section. An actual transaction in the shares might be concluded at a higher value or lower value, depending on the circumstances surrounding the Company, the appraised business interest, and/or the motivations and knowledge of both the buyers and sellers at that time. No guarantees are made as to what values individual buyers and sellers might reach in an actual transaction.
The distribution and use of the valuation report is restricted to the Client, the Client’s legal and financial advisors, and the Internal Revenue Service for the attachment to a gift tax return (Form 709), if required. The valuation report shall not be distributed to outside parties to obtain credit or for any other purposes. Possession of the valuation report does not carry with it the right of publication of all or part of it, nor may it be provided to any third parties other than in connection with required judicial procedures. I do not assume any liability, obligation, or accountability to any unauthorized third-party users of the valuation report under any circumstances.
As part of the valuation engagement, I have agreed to document the findings in the form of a summary valuation report, which explains the valuation procedures followed, the reasoning that supports the analyses, opinions and conclusions, and any additional information that might be appropriate.
The result of this valuation is the conclusion of value as of December 31, 2018. I have requested and analyzed financial data up to and including the valuation date and have made inquiries into material subsequent events that may be known or knowable at December 31, 2018.
As was appropriate, this valuation engagement used fair market value as the standard of value. Fair market value is defined in The International Glossary of Business Valuation Terms, issued by the American Institute of Certified Public Accountants (AICPA), the American Society of Appraisers, the Canadian Institute of Chartered Business Valuators, the National Association of Certified Valuators and Analysts, and the Institute of Business Appraisers, as
The price, expressed in terms of cash equivalents, at which property would change hands between a hypothetical willing and able buyer and a hypothetical willing and able seller, acting at arms-length in an open and unrestricted market, when neither is under compulsion to buy or sell and when both have reasonable knowledge of the relevant facts.
The premise of value is the assumption regarding the circumstances in which an entity, or the entity’s assets, would be sold. The International Glossary of Business Valuation Terms defines the following premises:
Going Concern Value – the value of a business enterprise that is expected to continue to operate into the future. The intangible elements of Going Concern Value result from factors such as having a trained workforce, an operational plant, and the necessary licenses, systems, and procedures in place.
Liquidation Value – the net amount that would be realized if the business is terminated and the assets are sold piecemeal. Liquidation can be either “orderly” or “forced.”
Orderly Liquidation Value – liquidation value at which the asset or assets are sold over a reasonable period of time to maximize proceeds received.
Forced Liquidation Value – liquidation value, at which the assets or assets are sold as quickly as possible, such as at an auction.
As of the valuation date, the Company was not contemplating liquidation. Accordingly, the Company was valued as a going concern entity.
In performing the valuation engagement, I was provided with, and relied upon various documents including, but not limited to, the following:
Various discussions with management
These sources of data and their use are described in more detail throughout the report, exhibits, and appendices.
The valuation presented in this report is contingent on the assumptions and limiting conditions found elsewhere in this report. (The Clients were provided with a copy of this report prior to its final issuance to ensure the accuracy of facts and statements attributed to the Client and Company management.)
The analysis and report are in compliance with the National Association of Certified Valuators and Analysts (NACVA) Professional Standards for conducting and reporting on business valuations.
This analysis is also in conformance with various Internal Revenue Service pronouncements including Revenue Ruling 59-60, which is acknowledged as a primary authority and guideline for the valuation of closely held businesses for income tax purposes. Revenue Ruling 59-60 outlines the approaches, methods, and factors to be considered in valuing shares of the capital stock of closely held corporations for federal tax purposes. I consider the dictates of Revenue Ruling 59-60; however, as an independent appraisal expert, I retain the right and obligation to differ from any opinions expressed in the rulings or court decisions when I conclude that such ruling or decisions are contrary to generally accepted business valuation techniques and practices.
Specifically, Revenue Ruling 59-60 states that the following factors should be carefully considered in deriving a fair market value:
Although the factors found in Revenue Ruling 59-60 refer to “stock” and “dividend-capacity” of corporations, these factors are applicable to the ownership interests and distributions of other business interests of any type as noted in Revenue Ruling 68-609.
I analyzed Rosewood’s financial and operational information as detailed in the exhibits and made inquiries of the Rosewood’s management and the client. I also researched the industry in which Rosewood operates and the general economic conditions as of the valuation date.
All relevant valuation approaches and methods were considered in performing the valuation of the Subject Interest. The conclusion of value reflects these findings, judgment and knowledge of the marketplace, and expertise in valuation. In the performance of this valuation, I considered and relied upon the concepts and methods presented in a substantial number of appraisal texts and other writings.
The reader of this report should be mindful that any citations of law or court cases are for illustration and clarification purposes only. I do not practice law, nor do I base valuation opinions on the decisions of various courts. The opinions are based upon knowledge and analysis of the facts. However, I realize that certain parties who may read this report are oriented to laws and court cases that relate to the purpose of this valuation. For that reason, I may cite applicable laws and interpretive materials that have affected the valuation, as well as court cases that have opined on various valuation issues.
The work of two outside specialists was considered in this valuation report. First, Career Development (Morgantown, West Virginia) provided information regarding the compensation of owners Linda and Daniel Rosewood. Further, Burton Appraisal Company (Morgantown, West Virginia) provided information regarding the appraised value of the equipment owned and used by Rosewood. Finally, Commercial Realty Company provided the fair market value of the leased spaced.
Hypothetical conditions were not included in this valuation engagement.
Generally, the valuation analyst should consider only circumstances existing at the valuation date and events occurring up to the valuation date to form his/her conclusion of value. Subsequent events are indicative of conditions that were not known or knowable at the valuation date. The valuation would not be updated to reflect those events or conditions. I did not, in the course of the engagement, note any subsequent events that would warrant disclosure in this report.
Rosewood Florist Shop, LLC is a florist company headquartered in Morgantown, West Virginia. Ms. Rosewood started the company in 1983.
Rosewood Florist Shop, LLC now has gross sales of approximately $24 million and employs about 210 people. In 1986, Rosewood Florist had annual sales of $100,000 and only five employees. The employee turnover rate is very low by industry standards, which implies a high degree of employee satisfaction and a relative constant level of florist work. There is an adequate supply of labor in the area when occasional help is needed, and the compensation for these individuals is average for the area.
Rosewood offers a wide range of services, including retail sales, weddings, corporate and special events, has contracts with numerous area businesses to provide all plant and florist needs and some maintenance contracts.
A 0.5% decline was noted in Florist revenues from 2017 to 2018. Ms. Rosewood suggested that the decline was associated with retail sales. New competitors and cheaper retail options from Wal-Mart, Kroger, Giant Eagle, and other national chains have reduced the walk-in retail sales. Delivery retail sales have also seen a decline as edible eats and other delivered gifts have entered the market. The comparison of revenue by service from 2017 to 2018 shows growth in weddings and corporate and special events, while business contracts and maintenance were relatively flat. Ms. Rosewood indicated that these trends are likely to continue. Her assessment is consistent with industry trends.
Rosewood Florist Shop LLC
Analysis of Revenues by Service Line
Florist Services | 2017 | 2018 | Percent | Growth |
Retail - Walk-in | 2,260,000 | 1,921,000 | 7.8% | -15.0% |
Retail - Delivery | 2,270,000 | 2,179,200 | 8.9% | -4.0% |
Weddings | 3,900,000 | 4,017,000 | 16.3% | 3.0% |
Corporate and Special Events | 5,850,000 | 6,201,000 | 25.2% | 6.0% |
Business Contracts | 6,450,000 | 6,256,500 | 25.4% | -3.0% |
Maintenance | 3,992,000 | 4,012,513 | 16.3% | 0.5% |
24,722,000 | 24,587,213 | 100.0% | -0.5% |
Nearly all of Rosewood Florist’s customers are located in Morgantown, Fairmont and Bridgeport/Clarksburg, West Virginia, and most of the company’s customers are located within 75 miles of Morgantown, West Virginia metropolitan area. However, Rosewood Florist does have two large accounts in Pittsburgh, Pennsylvania (approximately 90 miles north of Morgantown). The clients the Pittsburgh Steelers and Pittsburgh Penguins are responsible for about $400,000–$500,000 in revenue per year. Ms. Rosewood has known the Steeler and Penguin owners for more than a decade, attends almost all home games, and occasionally sits in the owners’ box.
Rosewood Florist obtains a significant amount of revenue from a relatively small number of customer accounts. In recent years, the company had 20–25 customer accounts that each generated more than $250,000 of annual revenue. Discussions with Ms. Rosewood and review of accounting revenue summary schedule pulled up on the Rosewood computer monitor indicate that no customer is responsible for revenue of more than $250,000. The listing of large customers viewed on the Rosewood computer monitor suggests that the 20–25 large customers pretty evenly span a range of $100,000–$250,000. The 25 customers average $175,000 each; given that average, the 25 customers account for $4,375,000 of revenue or about 18% of total revenue. A comparison of these top customers across time suggests some turnover; however, turnover has declined in more recent years because Rosewood Florist’s “one-stop” shop approach makes companies less inclined to defect.
Sales are somewhat cyclical with most Florist occurring in the nine-month period from August through April, matching the changes in Morgantown demographics associated with West Virginia University that occur in the fall, winter, and spring seasons. Because Morgantown and surrounding areas are a major portion of their metropolitan statistical area, the seasonality tends to be light. With a stronger emphasis on contract, seasonality has been less of an issue in recent years.
A Web search suggests that Morgantown, West Virginia, has more than 20 florists in the region. However, many of those are “mom-and-pop” shops. According to Ms. Rosewood and her sales representatives, Rosewood faces three major competitors:
Rosewood ranks second in market share estimated at 10%, while the largest, Sunshine, is estimated to have 10–15% of the market; the other two, Max and GPM, are estimated at 8–9% each. Each of these three competitors has significant facilities, comparable to Rosewood and comparable service offerings. The next six competitors, all smaller than Rosewood, are estimated to have between 5% and 6% of the market with service offerings that capture customers with similar needs to those of Rosewood.
According to Ms. Rosewood, Rosewood Florist has pretty much state-of-the-art florist, delivery, and operations services. Rosewood made capital expenditures in 2015–2017 when it moved into its new facility at the Westover Building. This also corresponded with a new website, app-based ordering, and state-of-the-art contract/ordering electronic systems. This assessment was confirmed through a walking tour with the operations manager and discussions with the sales representatives and operations management. This allows Rosewood to be price competitive while offering services that are comparable to those of their competition. However, the technology of the florist business is somewhat dynamic and is expected to require continued capital expenditure, though not as high as the upgrade required when the company moved facilities. However, state-of-the-art technologies offered by key competitors suggest that Rosewood is not able to obtain price advantages of its competition nor lower production costs.
The operation has some current liabilities and no long-term financing. The company’s banking relationship is excellent—they have a $1.50 million credit line at their bank, which they rarely need to utilize.
Financial statements for Rosewood Florist Shop, LLC are prepared annually on an accrual basis and are reviewed by the outside CPA. The financial statements are compiled by the outside CPA and are available two weeks after the end of each month. Tax planning is done annually.
Rosewood has a manager of accounting and finance who supervises the entire accounting department and is responsible for accounts receivables. The company also employs one accounts payable clerk and a payroll clerk. The administrative assistant to the manager of accounting and finance completes bank and other account reconciliations monthly, and those reconciliations along with the accounting activity are provided to the CPA firm who compiles the financial statements monthly, prepares annual financial statements on an accrual basis, reviews transactions, and completes the tax return. While separation of controls is not optimal, Ms. Rosewood is a stickler for detail and tends to carefully review the financials and bank statements monthly. In addition, Ms. Rosewood holds a weekly accounts receivables meeting with the Controller, 16 Sales Representatives, and the VP of Operations. Cash balances have been growing and accounts receivable and payable have remained roughly in line with revenue changes.
Management below the owner level is capable. They are able to perform their duties without extensive supervision or control. The owners (Linda and Daniel) worked 100% of the time in the business. Linda Rosewood (age 64) is the president of Rosewood Florist and Daniel Rosewood (age 60) was the office manager. Each owner was paid $10,000 per month. It is expected that an adequate replacement for Daniel can be found at an annual salary of $65,000–$75,000. Linda’s salary is at the market rate for the area. The company’s other key employees include Eric Forest (VP of Operations and Delivery), Kurt Davidson (VP of Weddings and Special Events), Dan Richardson (Manager of the Retail Department), Sam Erickson (Manager of Accounting and Finance), and Tammie Samuelson (Manager of the Contracts and Maintenance). Rosewood Florist currently has 16 sales people, all of whom are located in Morgantown. In the future, Rosewood Florist anticipates that salespeople will be added in other geographic areas. However, no definitive plans for geographic expansion existed as of December 31, 2018.
The company leases real estate from Linda & Daniel Family Limited Partnership, which is owned by the company’s principal shareholders, Linda and Daniel Rosewood. The lease agreement includes Rosewood Florist’s Morgantown facility and an additional property known as the Westover Building. The lease payment is $41,167 per month. This is the only related-party transaction in which the company is involved. Rosewood Florist subleases approximately one-half of the space in the Westover Building to another company.
Discussion with Ms. Rosewood and the sales representatives are optimistic that Rosewood’s market share is solid and that the company is well positioned for the future.
The following sections summarize the current economic data from a national, regional, and local perspective.
According to the United States Commerce Department, the U.S. economy, real gross domestic product (GDP) increased at an annual rate of 1.9% in the fourth quarter of 2018 after a third quarter, real GDP increase of 2.5%. Further, in December 2018, real disposable personal income increased 0.2%. According to the Organization for Economic Co-operation and Development (OECD), economic growth in the United States was set to strengthen in 2017 and 2018, as an assumed fiscal stimulus boosts the economy and the effects of dollar appreciation, declines in energy investment, and a substantial inventory correction abate. Employment has risen steadily, although the pace is expected to ease somewhat in 2019. A pick-up in wages will further support growth, offsetting somewhat sluggish external demand.
Further, the OECD suggests that monetary policy has remained very accommodative, consistent with inflation running below target. As economic slack is eliminated and pressure on resources emerges, policy rates will gradually increase. The OECD indicates that fiscal policy was broadly neutral in 2018. The administration in the White House began implementing its policy priorities in 2018.
The following section is derived from the WVU Bureau of Business and Economic Research “West Virginia Economic Outlook 2019–2023” prepared during 2018.
West Virginia’s economy has struggled dramatically over the past year, primarily driven by the state’s energy sector, where continued losses in coal jobs have been coupled with a longer-than-expected slowdown in natural gas. West Virginia as a whole fell into recession in 2017 and six counties have suffered “Great Depression” magnitude employment losses over the past few years.
Highlights related to West Virginia’s recent economic performance are as follows:
Highlights related to West Virginia’s economic outlook are as follows:
Importantly, for this valuation, the Bureau of Business and Economic Outlook report notes that economic performance is expected to remain extremely variable across West Virginia’s counties.
The following section summarizes the commercial florist industry. The discussion was developed primary from the First Research Industry report (Dunn & Bradstreet).1
Companies in this industry sell cut flowers, floral arrangements, potted plants, and other gifts from physical retail establishments. The retail and commercial florist industry includes florist services done for outside customers on a job order (walk-in and delivery) and contractual basis. Mass plant and flower retailers (e.g., Lowes, Home Depot) are not included. Floral order-taking services such as 1-800-FLOWERS.COM and FTD provide orders to independent florists but are also competitors. Florists often provide contractual services to customers, such as wedding and corporate events as well as regular florist and plant maintenance and services to business customers. In general, commercial and retail florist is a local activity, because many vegetative materials are maintenance-sensitive, challenging to ship without special handling and/or require face-to-face collaboration between the florist and customer.
This U.S. industry comprises establishments primarily engaged in florist activities without gardening and outdoor plant and flower operations. This industry includes establishments engaged in job order and contractual sales.
For the past twenty years, the commercial florist industry has found itself on the wrong side of a technological revolution. The spread of personal computing, first to the office, factory, and home, combined with the steadily increasing power and convenience of communication devices, has increased Americans’ appetite for convenient forms of shopping (e.g., “apps”) but also florists have faced competition from new competitors such as confectionaries and fruit and vegetable edibles that can be delivered as gifts.
“Digital’s influence is now a constant and significant factor in every sector, segment and sub-segment of US business,” said James Khale, President of U.S. Florist Association. “At the same time as digital technology and innovation continue to spur growth in the florist industry and propel the industry forward. In addition, emerging digital monitoring are significantly changing consumption habits and maintenance needs among both institutional and consumer end-users. These developments will drive digital-related expenditures to constitute nearly 40% of the overall U.S. Florist Industry capital spending by 2020.”
Factors that affect the U.S. commercial and retail florist industry include general economic conditions, demographic trends, and corporate and consumer spending. A growing economy often leads to increased demand for commercial and retail florist products. It is expected that commercial and retail florists will gain business as corporations and similar organizations move to outsource more of their florist requirements.
While the national and regional economic outlooks are cautiously optimistic, West Virginia in general and the Morgantown and greater MSA are projecting growth at a slower pace. As such, Rosewood has the limited opportunity to enjoy industry-level growth in the foreseeable future. In the near term, Rosewood should experience growth in 2019, comparable to sales growth in 2014 and 2018. Wages, the largest percentage of Rosewood’s cost structure after cost of goods sold, should remain stable with increases no greater than any sales growth Rosewood might realize.
The industry outlook suggest that growth of 3.5% annually based on the global trends appears too aggressive for Rosewood. Rosewood, operating in Morgantown, Fairmont, and Bridgeport/Clarksburg, West Virginia, an area expected to realize growth that is less optimistic than the national and regional economy, has the potential to realize sales growth in 2019–2023 that slightly underperforms the global trends for the commercial and retail florist industry.
Rosewood has realized revenue gains in 2018 from two sources expected to be key factors in industry revenue growth across the next several years: weddings and special corporate events. In both trends, Rosewood is positioned to enhance its revenue growth at a pace faster than the industry. Overall, Rosewood’s estimated growth of approximately 2.5% annually appears to be reasonable.
Rosewood ownership has been conservative in its financial management of the company. The company has a large historical cash balance that has been increasing across the years 2014–2018 and far exceeds the industry comparable cash balances. Further, the company has no debt on the balance sheet. The company has a $1.50 million credit line at their bank, which they rarely need to utilize.
Accounts receivables and accounts payables have been increasing and declining in the same direction as changes in sales. Net income margins have generally been in line with those of the industry and the company sustained net income in 2015 through 2018.
According to information gathered from company sources, accrual basis financial statements for Rosewood Florist Shop, LLC are prepared annually and are reviewed by an outside CPA. Monthly financial statements are compiled by the outside CPA and are available two weeks after the end of each month. Tax planning is done annually.
The balance sheet reports a company’s assets, liabilities, and owner’s equity as of a specific date. This financial statement provides information about the nature and amounts of investments in enterprise resources, obligations to creditors, and the owner’s equity in net resources. The balance sheet provides a basis for computing rates of return, evaluating the capital structure of the enterprise, and assessing its liquidity and financial flexibility.
A summary of the Company’s historical unadjusted balance sheets is shown below:
ROSEWOOD FLORIST SHOP, LLC
Historical Balance Sheet Summary | |||||||
As of December 31 (in 000’s) | 2014 | 2015 | 2016 | 2017 | 2018 | ||
Current Assets | |||||||
Cash & Equivalents | 860 | 2,090 | 3,600 | 4,810 | 4,970 | ||
Accounts Receivable | 3,610 | 2,870 | 3,130 | 3,220 | 2,680 | ||
Inventory | 590 | 830 | 680 | 890 | 990 | ||
Other Current Assets | 650 | 480 | 560 | 410 | 570 | ||
5,710 | 6,270 | 7,970 | 9,330 | 9,210 | |||
49.1% | 55.8% | 65.5% | 71.3% | 74.5% | |||
Fixed Assets | |||||||
Land | 450 | 450 | 450 | 450 | 450 | ||
Leasehold Improvements | 340 | 340 | 340 | 340 | 340 | ||
Furniture, Fixtures & Equipment | 20,710 | 20,630 | 20,240 | 19,390 | 19,570 | ||
Vehicles | 230 | 270 | 250 | 280 | 260 | ||
Total Fixed Assets | 21,730 | 21,690 | 21,280 | 20,460 | 20,620 | ||
Less: Accumulated Depreciation | (16,460) | (17,400) | (17,780) | (17,480) | (17,930) | ||
Net Fixed Assets | 5,270 | 4,290 | 3,500 | 2,980 | 2,690 | ||
45.3% | 38.2% | 28.8% | 22.8% | 21.7% | |||
Other Assets | |||||||
Cash Surrender Value of Life Insurance | 430 | 450 | 470 | 490 | 470 | ||
Investments | 220 | 220 | 230 | 280 | - | ||
Total Other Assets | 650 | 670 | 700 | 770 | 470 | ||
5.6% | 6.0% | 5.8% | 5.9% | 3.8% | |||
TOTAL ASSETS | 11,630 | 11,230 | 12,170 | 13,080 | 12,370 | ||
100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
ROSEWOOD FLORIST SHOP, LLC
Historical Balance Sheet Summary | ||||||||
As of December 31 (in 000’s) | 2014 | 2015 | 2016 | 2017 | 2018 | |||
Liabilities & Equity | ||||||||
Current Liabilities | ||||||||
Notes Payable | 550 | - | - | - | - | |||
Accounts Payable | 940 | 850 | 1,009 | 1,033 | 516 | |||
Customer Deposits | 100 | 270 | 160 | 240 | 140 | |||
Accrued Wages & Bonuses | 430 | 490 | 730 | 910 | 400 | |||
Profit Sharing Contribution | 60 | 70 | 150 | 170 | 150 | |||
Other Accrued Liabilities | 100 | 110 | 110 | 120 | 120 | |||
2,180 | 1,790 | 2,159 | 2,473 | 1,326 | ||||
18.7% | 15.9% | 17.7% | 18.9% | 10.7% | ||||
Long-Term Liabilities | ||||||||
Long-Term Debt | - | - | - | - | - | |||
Deferred Income Taxes | 260 | 220 | 300 | 480 | 450 | |||
260 | 220 | 300 | 480 | 450 | ||||
2,440 | 2,010 | 2,459 | 2,953 | 1,776 | ||||
21.0% | 17.9% | 20.2% | 22.6% | 14.4% | ||||
Stockholders’ Equity | ||||||||
Common Stock | 10 | 10 | 10 | 10 | 10 | |||
Additional Paid-In Capital | 600 | 600 | 600 | 600 | 600 | |||
Retained Earnings | 8,580 | 8,596 | 9,091 | 9,487 | 9,984 | |||
Unrealized Gain/(Loss) on Investments | - | 14 | 10 | 30 | - | |||
9,190 | 9,220 | 9,711 | 10,127 | 10,594 | ||||
79.0% | 82.1% | 79.8% | 77.4% | 85.6% | ||||
TOTAL LIABILITIES & EQUITY | 11,630 | 11,230 | 12,170 | 13,080 | 12,370 |
Rosewood Florist appears to be conservative with regard to financial condition. Assets have ranged between $11.6 million and $13.1 million over the period 2014–2018. Cash has been increasing each year, including 2018, despite a slight decline in sales. The cash balance appears to far exceed amounts needed to support operations, beyond providing a safety net. Other major noncash asset categories include accounts receivables and fixed assets. Accounts receivable balances have generally followed trends similar to that of sales revenues. Note: $106,000 of current deferred tax assets are included in other current assets.
Fixed assets balances have been stable across the most recent five years. This stabilization of fixed asset balances is a net of investments in new assets while disposing of older, less efficient equipment. More specifically, the florist industry requires continuous investments in property, plant and equipment and more recently in technology, and Rosewood has made significant investments in recent years. The company also rigorously monitors and inventories its fixed assets each year; fixed assets no longer in service are either disposed and removed from the accounting records or sold to smaller companies. The net of these activities is little change in fixed assets balances while maintaining required investments in florist technology.
The income statement is the report that measures the success of enterprise operations for a given period of time. The business and investment community uses this report to determine profitability, investment value, and credit worthiness. It provides investors with information that helps them predict the amounts, timing, and uncertainty of future cash flows. Elements of the income statement include revenues, costs of goods sold, operating expenses, and gains and losses (peripheral or incidental transactions of an entity).
A summary of the Company’s historical unadjusted income statements is shown below:
ROSEWOOD FLORIST SHOP, LLC
HISTORICAL INCOME STATEMNETS SUMMARY
(Thousands, ooo) | |||||
For the Year Ended December 31 (in 000’s) | 2014 | 2015 | 2016 | 2017 | 2018 |
Revenue | |||||
Gross Revenues | $21,820 | $22,110 | $23,470 | $24,722 | $24,587 |
Cost of Sales | $16,120 | $15,960 | $16,340 | $17,150 | $17,137 |
Gross Profit | $5,700 | $6,150 | $7,130 | $7,572 | $7,450 |
Gross Margin | 26.1% | 27.8% | 30.4% | 30.6% | 30.3% |
Operating Expenses | |||||
Depreciation | $450 | $940 | $380 | $400 | $450 |
Lease Expense | $290 | $290 | $290 | $530 | $530 |
Officer Compensation | $240 | $240 | $240 | $240 | $240 |
Advertising & Sales | $110 | $120 | $120 | $110 | $60 |
Salaries & Wages | $3,310 | $3,350 | $3,360 | $3,370 | $3,430 |
Repairs & Maintenance | $120 | $240 | $100 | $70 | $190 |
Bad Debts | $20 | $20 | $20 | $20 | $20 |
Pension & Profit Sharing | $220 | $230 | $230 | $230 | $230 |
Meals & Entertainment | $20 | $20 | $20 | $30 | $20 |
Legal & Professional | $290 | $330 | $380 | $370 | $340 |
Other Expenses | $800 | $360 | $1,440 | $1,730 | $1,580 |
Operating Expenses | $5,870 | $6,140 | $6,580 | $7,100 | $7,090 |
26.9% | 27.8% | 28.0% | 28.7% | 28.8% | |
Income From Operations | $(170) | $10 | $550 | $472 | $360 |
-0.8% | 0.0% | 2.3% | 1.9% | 1.5% | |
Other Income | |||||
Interest Expense | $ - | $ - | $ - | $ - | $ - |
Gain/Loss on Sale of Assets | $(20) | $(20) | $10 | $ - | $80 |
Miscellaneous Other Income | $30 | $20 | $40 | $110 | $120 |
Total Other Income/(Expense) | $10 | $ - | $50 | $110 | $200 |
Net Income Before Taxes | $(160) | $10 | $600 | $582 | $560 |
Income Taxes | $ - | $(6) | $105 | $186 | $63 |
Net Income | $(160) | $16 | $495 | $396 | $497 |
-0.7% | 0.1% | 2.1% | 1.6% | 2.0% |
After realizing revenue growth in 2015–2017, Rosewood suffered a slight decline in revenue in 2018. Ms. Rosewood noted that the decline was associated with sale representative turnover. A new salesperson hired in December 2018 had a huge month; Ms. Rosewood expects sales to rebound in 2019. The regional economic outlook for Morgantown suggests that Ms. Rosewood has reason for cautious optimism.
Rosewood, like other companies in the florist industry, has considerable fixed costs. As such, profitability is conditional on sales revenue. This is most apparent in 2016–2017 when the company reported record sales and record net income. In 2018, sales declined. While the company maintained profitability, income as a percentage of sales was lower than in 2017 and 2018. Over the period 2016–2018, other expenses increased dramatically, reflecting their move to the Westover Building in 2017 and technology needs in the florist industry.
According to the Commercial Realty Company “survey of rents” dated November 31, 2018, the rent for a comparable facility ranges from $39,000 per month. Further, the estimated market value of rent is $39,000. The variance between the rent to LDFLP ($41,167 for 2018 and 2017) and $39,000 is $2,167 or approximately 5.6% greater than the market value estimate.
The income from subrental of half of the Westover Building is a contra-expense account accumulated in “other expenses.” While the subrental is a nonoperating income item, lease expense is overstated by the same amount.
Comparative analysis uses information gleaned from the two sources, common-size analysis and ratio “trend” analysis. As indicated by its title, comparative analysis involves comparison of the subject Company’s status and performance with those of specific other companies or industry averages. Comparative analysis can involve either a comparison over a historical period of more than one year or over the latest complete 12-month period. In many cases, specific competitor data for comparison is not available, and the analyst will need to use general industry information. In the following sections, the “Industry” is referring to the database for NAICS code 453100, SIC Code 5992. Two sources for general industry information used in this analysis include the following:
The conversion of balance sheet and income statement line items into percentages of a total is often referred to as placing the statements on a “common-size” basis. For the purposes of common-size statements, balance sheet line items are presented as a percentage of total assets and income statement line items are presented as a percentage of total net sales or gross revenue.
Converting the subject Company’s balance sheets and income statements into a common-size basis assists in identifying internal trends. Common-size statements also facilitate comparison with other companies in the same industry.
Rosewood unadjusted historical common-size balance sheet data in comparison to RMA industry data appears as follows:
ROSEWOOD FLORIST SHOP, LLC
Historical Income Statements Summary | |||||
As of December 31 (in 000’s) | 2018 | R.M.A. | |||
Current Assets | |||||
Cash & Equivalents | 4,970 | 40.2% | 9.0% | ||
Accounts Receivable | 2,680 | 21.7% | 30.0% | ||
Inventory | 990 | 8.0% | 11.0% | ||
Other Current Assets | 570 | 4.6% | 2.0% | ||
9,210 | 74.5% | 52.0% | |||
Fixed Assets | |||||
Net Fixed Assets | 2,690 | 21.7% | 42.0% | ||
Other Assets | |||||
Total Other Assets | 470 | 3.8% | 6.0% | ||
TOTAL ASSETS | 12,370 | 100.0% | 100.0% | ||
100.0% | |||||
Current Liabilities | |||||
Notes Payable | - | 0.0% | 7.0% | ||
Accounts Payable | 516 | 4.2% | 15.0% | ||
Other Accrued Liabilities | 810 | 6.5% | 15.0% | ||
1,326 | 10.7% | 37.0% | |||
Long-Term Liabilities | |||||
Long-Term Debt | - | 0.0% | 24.0% | ||
Other LT/Deferred Income Taxes | 450 | 3.6% | 5.0% | ||
450 | 3.6% | 29.0% | |||
1,776 | 14.4% | 66.0% | |||
14.4% | |||||
Stockholders’ Equity | |||||
10,594 | 85.6% | 34.0% | |||
TOTAL LIABILITIES & EQUITY | 12,370 | 100.0% | 100.0% |
As noted above, Rosewood cash balances are much higher than the industry averages because Rosewood has not distributed dividends to owners in recent years. The primary offset for this condition is related to total equity, which is also much higher than the industry averages.
Rosewood unadjusted historical common-size income statement data in comparison to RMA industry data appears as follows:
ROSEWOOD FLORIST SHOP, LLC
HISTORICAL INCOME STATEMENTS SUMMARY
(Thousands, ooo) | |||
For the Year Ended December 31 (in 000’s) | 2018 | R.M.A. | |
Revenue | |||
Gross Revenues | $ 24,587 | 100.0% | 100.0% |
Cost of Sales | $ 17,137 | 69.7% | 71.0% |
Gross Profit | $ 7,450 | 30.3% | 29.0% |
Operating Expenses | $ 7,090 | 28.8% | 25.0% |
Income From Operations | $ 360 | 1.5% | 4.0% |
Total Other Income/(Expense) | $ 200 | 0.8% | -1.0% |
Net Income Before Taxes | $ 560 | 2.3% | 3.0% |
Rosewood income and operating efficiency are below the industry in 2018. Gross profit margins are slightly above the industry average for 2018. Net income margin fell slightly below the industry in 2018. First Research Industry results were comparable to those presented above.
Financial ratios are measures of the relative health of a business. A financial analysis examines a company’s growth, cost control, turnover, profitability, and risk. Like the common-size metrics, company ratios are compared with generally accepted guidelines. Ratio analysis is an effective tool to assist the analyst in answering some basic questions, such as: How well is the company doing? What are its strengths and weaknesses? And, what are the relative business and operating risks to the company? Although an analysis of financial ratios will help identify a company’s strengths and weaknesses, it has its limitations and will not necessarily identify all strengths and weaknesses, nor will it provide the solutions or cures for the problems it identifies. For instance, off-balance-sheet financing techniques are not included or reflected in the balance sheet.
Ratio analysis allows comparison of the subject Company to industry peers. There are at least three major categories of ratios that offer numerous metrics to examine:
The ratio (trend) analyses are presented for select metrics whose comparison of Rosewood to the RMA industry data suggests that the company ranks only in the lowest 25% or above the highest 75% of the industry. Note: The remainder of ratios were examined and Rosewood fall within the range of 25–75% of industry participants.
The following liquidity ratios are compared to the subject Company.
Current Ratio | 2017 | 2018 |
Median | 1.40 | 1.30 |
Mean | 1.42 | 1.28 |
Rosewood | 3.77 | 6.95 |
Quick Ratio | ||
Median | 1.00 | 1.00 |
Mean | 0.98 | 1.02 |
Rosewood | 3.25 | 5.77 |
These results appear to be driven by the excess cash balances. When excess cash is removed from the company, these ratios become more comparable to RMA industry ratios. First Research Industry results were comparable to those presented above.
It is commonly accepted that most financial statements, even if prepared using Generally Accepted Accounting Principles (GAAP) or using a Tax Basis of Accounting (TBA), often present a picture that is different from economic reality. As a result, the analyst will generally prepare economic or “normalized” financial statements. Normalized financial statements will allow the analyst to compare better the subject Company’s financial performance and position to similar companies or industry averages and also allow the analyst to measure better true economic income, assets, and liabilities.
The main objective for recasting or adjusting the financial statements of a closely held company can be stated as follows:
To adjust the financial statements or income tax returns of a business to more closely reflect its true economic financial position and results of operations on a historical and current basis.
Balance sheet adjustments are made to reflect the current market values of both assets and liabilities.
Income statement adjustments are made to reflect the true economic results of operation similar to what a prospective buyer might require to have reasonable knowledge of the relevant facts. Normalizing adjustments are hypothetical and are not intended to present restated historical results or forecasts of the future in accordance with AICPA guidelines.
Economic/normalized financial statements should be useful for
Categories (or areas) of normalization adjustments include the following:
Normalizing adjustments to the Rosewood’s balance sheets and income statements are discussed below.
The results of this examination suggest that Rosewood has nonoperating cash of approximately $4 million as of December 31, 2018. This amount will be treated as a nonoperating asset for valuation purposes.
The adjusted balance sheet is presented as follows:
2018 Adjusted Balance Sheet
Year Ended | Normalize/Adjust | Normalized/Adjusted | Notes | |
31-Dec-18 | 31-Dec-18 | |||
Assets: | ||||
Current assets | ||||
Cash & Equivalents | 4,970 | −4,000 | 970 | A - Adjust cash for excess, reduced to amount required to meet needs of Redmond |
Total Accounts Receivable | 2,680 | 0 | 2,680 | |
Inventory | 990 | 10 | 1,000 | B - Adjustment to convert inventory from LIFO to FICO |
Total Other Current Assets | 570 | −106 | 464 | C - Eliminate deferred tax asset |
Total Current Assets | 9,210 | −4,096 | 5,114 | |
Fixed Assets - Cost | 20,620 | −450 | 20,170 | D - Eliminate land from balance sheet as a nonoperating asset |
Accumulated Depreciation | −17,930 | 910 | −17,020 | E - Adjust net fixed assets to appraised value |
Total Fixed Assets - Net | 2,690 | 460 | 3,150 | |
Cash Surrender Value of Life Insurance | 470 | −470 | 0 | F - Eliminate nonoperating asset - cash surrender value of life insurance |
Total Assets | 12,370 | −4,106 | 8,264 | |
Liabilities and Equity: | ||||
Liabilities | ||||
Total Current Liabilities | 1,326 | 0 | 1,326 | |
Deferred Income Taxes | 450 | −450 | 0 | G - Eliminate deferred tax liability from the balance sheet |
Total Liabilities | 1,776 | −450 | 1,326 | |
Total Equity | 10,594 | −3,656 | 6,938 | |
Total Liabilities and Equity | 12,370 | −4,106 | 8,264 |
The adjusted net income amount across the five-year period 2014–2018 is presented as follows:
Net Income to Adjusted Income Reconciliation
Year Ending | Year Ending | Year Ending | Year Ending | Year Ending | ||
31-Dec-14 | 31-Dec-15 | 31-Dec-16 | 31-Dec-17 | 31-Dec-18 | ||
Historic Net Income | −160 | 16 | 495 | 396 | 497 | |
Lease Expense | A | 26 | 26 | |||
Officer Compensation | B | 50 | 50 | 50 | 50 | 50 |
Other Expenses | C | 1,000 | 1,400 | 1,000 | ||
Income Taxes | Tax | 22 | −13 | −309 | −374 | −315 |
Adjusted Net Income | −88 | 53 | 1,236 | 1,498 | 1,258 | |
Description of the adjustments: | ||||||
(A) - Adjust lease to market value | ||||||
(B) - Adjust for Excess Officers Compensation | ||||||
(C) - Adjust for Personal Legal Costs | ||||||
(Tax) - 20% - per tax table |
All relevant valuation approaches were considered in performing the valuation of Rosewood Florist. There are three recognized approaches to valuation: market approach, income approach, and asset approach.
The market approach calculates the value of a business, business ownership interest, security, or intangible asset by using one or more methods that compare the subject company to similar businesses, business ownership interests, securities, or intangible assets that have been sold.
Generally, this can be accomplished by a comparison to publicly traded guideline operating or investment companies or by an analysis of actual transactions of similar businesses sold. It may also include an analysis of prior transactions involving ownership interests in the entity, if any.
An attempt was made to locate publicly traded companies that would be comparable to the Company. Due to the nature of the operations of the Company, no publicly traded companies were identified to be sufficiently comparable to the Company to employ this valuation method.
I researched selected transaction databases including Bizcomps, IBA, and Pratt’s Stats using SIC Code “5992” as the key descriptive term. I located a number of transactions in each of the databases involving businesses that I deemed to be comparable to the Company. Using this data as described later in this report, I developed an estimate of the fair market value of the Subject Interest.
The market approach would also encompass prior transactions in ownership interests in the Company. I was not aware of any prior transactions involving ownership interests in the Company that would serve as a valid indication of the fair market value of the Company’s equity.
The income approach determines the value indication of a business, business ownership interest, security, or intangible asset using one or more methods that convert anticipated benefits into a present single amount.
The application of the income approach establishes value by methods that discount or capitalize earnings and/or cash flow, by a discount or capitalization rate that reflects market rate of return expectations, market conditions, and the relative risk of the investment. Generally, this can be accomplished by the capitalization of earnings or cash flow method and/or the discounted cash flow method.
The capitalized returns method is generally used when an entity’s future operations are not expected to change significantly from its current normalized operations. To apply this method, an entity’s current operations, either earnings or cash flow, are divided or multiplied by a capitalization rate to estimate value. An entity’s capitalization rate is generally derived from its discount rate and can be stated as either a divisor or multiplier.
The discounted future returns method may be used when an entity’s future returns can be estimated and are expected to differ significantly from its current operations. To utilize this method, an entity’s future operations are estimated until a stabilized level is obtained and a terminal value is then determined. The entity’s estimated future returns and terminal value are then discounted to present value using a discount rate. The discount rate represents the total expected rate of return, stated as a percentage, that a buyer or investor would demand on the purchase of an asset given the level of inherent risk in the asset. The discount rate is not utilized as a divisor or multiplier; instead, it is used to determine present value factors, which convert a future benefit stream into a present value.
The asset approach calculates the value of a business, business ownership interest, or security by using one or more methods based on the value of the assets of that business net of liabilities.
The approach can include the value of both tangible and intangible assets. However, this approach is often unnecessary in the valuation of a profitable operating company as a going concern, as the tangible and intangible assets are automatically included, in aggregate, in the market and income approaches to value.
As noted, in my determination of the fair market value of the Subject Interest, all three approaches to value were considered. I selected an income approach, specifically the capitalization of earnings method, as the most appropriate for the Subject Interest.
The asset-based approach measures the fair market value of the assets on the assumption that the value of the equity would be realized through a sale of the Company as a going concern. This is not a liquidation value analysis, which involves estimating the value of individual assets on an orderly or forced liquidation basis and requires inclusion of certain added costs of realizing equity value through the sale of individual assets.
The asset-based approach (adjusted fair market value method) requires the determination of the aggregate fair market value of the assets and liabilities of the entity, with the resulting difference being the equity value. As discussed above, since Rosewood Florist is an operating entity, I believe that the asset-based approach will not provide the most relevant indication of value in this instance and that other methods provide a better indication of value.
As presented below, the result of the adjusted book value method is $6,892,000.
Adjusted Asset Indicated Value
Adjusted Equity | $6,937,861 |
Nonoperating assets | |
Cash | $4,000,000 |
Land | $900,000 |
Cash Surrender Value of Life Insurance | $470,000 |
$5,370,000 | |
$12,307,861 | |
Lack of Control Discount Percentage | −20% |
Lack of Control Discount | ($2,461,572) |
$9,846,289 | |
Lack of Marketability Discount Percentage | −30% |
Lack of Marketability Discount | ($2,953,887) |
Adjusted Fair Value of Net Assets | $6,892,402 |
40% Equity Value | $2,756,961 |
A discount for lack of control is a reduction to the initial indicated value due to a lack of control prerogatives such as declaring dividends, liquidating the company, going public, issuing or buying stock, directing management, setting management’s salaries. As discussed in greater detail later in this report, a discount for lack of control of 20.00% is deemed to be appropriate to apply in this method.
As discussed in this report, a discount of 30.00% is required for the lack of marketability of the Subject Interest. The discount reflects an expectation for the lack of a secondary market in which to negotiate a quick sale.
Excess or nonoperating assets represent the value of resources the company has control of but are not required to operate the business. Examples are excess cash on hand, real estate, or other securities. In our judgment, excess and nonoperating assets that need to be added back and are part of the entity’s value total $5,370,000.
As calculated and based on this methodology, the indicated fair market value of $6,892,000 and 40% of the equity of the Company is $2,757,000.
Guideline companies are companies that provide a reasonable basis for comparison to the relevant investment characteristics of a company being valued. Guideline companies are most often publicly traded companies, although they may be private, in the same or similar business as the subject of this valuation. Guideline companies are used as a basis to develop valuation conclusions with respect to a subject Company under the presumption that a similar market exists for the subject Company as exists for the guideline companies.
Ideal guideline companies should be in the same business as the company being valued. However, if there is insufficient transaction evidence in the same business, it may be necessary to consider companies with an underlying similarity of relevant investment characteristics such as markets, products, growth, cyclical variability, and other salient factors.
The guideline transactions method uses a group of privately held companies that have been purchased/sold and that have been selected for their ability to provide valuation guidelines for the analyst. The most commonly used version of the guideline company method develops a ratio, such as the price/revenue ratio, with which to capitalize the base.
I searched the Bizcomps database for transactions involving privately held guideline companies. The Bizcomps database is a study of small business sales whereby relevant pricing information is collected from business brokers and transaction intermediaries on individual sales of small businesses.
I first identified the industry in which Rosewood Florist Shop, LLC operates and, using the Standard Industrial Classification Codes (SIC Codes) for the industry (5992), performed a search for a group of companies in a similar line of business as that of the Company. I screened this group further through the use of key words and phrases that are unique to describe the subject Company’s product or operations. Further analysis of the remaining companies in terms of operating, financial, geographical, industry, and/or market characteristics helped ensure that the guideline companies are reasonable for inclusion in the guideline company group.
Given these parameters, I found 26 transactions that meet the criteria for being included as guideline companies. The price to revenue (P/R) ratios averaged 0.31 and the median was 0.29. Given the comparison of Rosewood sale revenue to those in the Bizcomps sample, the selected P/R ratio was 0.29. The price to seller’s discretionary earnings (P/SDE) ratio averaged 3.41 and the median was 3.10. The selected P/SDE ratio was 3.10.
As shown below, I selected the Company’s most recent annual revenue amount as appropriate to use in the methodology.
ROSEWOOD FLORIST SHOP, LLC
Revenue Benefit Stream | |||||
For the Year Ended December 31 (in 000’s) | 2014 | 2015 | 2016 | 2017 | 2018 |
Gross Revenues | $ 21,820,000 | $ 22,110,000 | $ 23,470,000 | $ 24,722,000 | $ 24,587,000 |
Weight | - | - | - | - | 1 |
$ 24,587,000 |
Like the revenue amount, I selected the Company’s most recent estimate of seller’s discretionary earnings to use in the methodology.
BIZCOMPS Seller’s Discretionary Earnings Base
Year Ending | Year Ending | Year Ending | Year Ending | Year Ending | ||
Adjusted | 31-Dec-14 | 31-Dec-15 | 31-Dec-16 | 31-Dec-17 | 31-Dec-18 | |
Debt Free Pretax Income - Pre-adjustment | −160,000 | 10,000 | 600,000 | 582,000 | 559,861 | |
Lease expense | A | 26,000 | 26,000 | |||
Officer compensation | B | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Other expenses | C | 1,000,000 | 1,400,000 | 1,000,000 | ||
Income taxes | Tax | |||||
Adjusted Pretax Net Income | −110,000 | 60,000 | 1,650,000 | 2,058,000 | 1,635,861 | |
Debt Free Pretax Income | ||||||
Officers’ Compensation | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | |
Depreciation/Amortization | 450,000 | 940,000 | 380,000 | 400,000 | 450,000 | |
Seller’s Discretionary Earnings | 530,000 | 1,190,000 | 2,220,000 | 2,648,000 | 2,275,861 | |
Weight on SDE | 1 | 1 | 1 | |||
Ongoing Seller’s Discretionary Earnings | 2,381,287 | |||||
SELECTED ONGOING SDE BASE | 2,381,300 |
As shown in the following calculation, I determined that, based on the analysis, the price to SDE multiple and the P/R multiple to be reasonable indications of value of the Subject Interest. BIZCOMPS Indicated Value
Revenue Multiple | SDE Multiple | ||
Base | 24,587,000 | 2,381,300 | |
Multiple | 0.12 | 1.75 | |
Subtotal | 2,950,440 | 4,167,275 | |
Weight | 1 | 1 | |
Ongoing Value | 3,558,858 | ||
Additions: | |||
Cash | 970,000 | ||
Accounts Receivable | 2,680,000 | ||
Inventory | 1,000,000 | ||
Other Current | 464,000 | ||
Subtractions: | |||
Accounts Payable | −516,000 | ||
Other Current Liabilites | −810,000 | ||
Subtotal | 7,346,858 | ||
Minority Interest Discount | 20.00% | ||
Subtotal | 5,877,486 | ||
Marketability Discount | 30.00% | ||
Operating Value | 4,114,240 | ||
Excess/Nonoperating Assets | |||
Cash | 4,000,000 | ||
Land | 900,000 | ||
Cash Surrender Value of Life Insurance | 470,000 | ||
Excess/Nonoperating Assets | 5,370,000 | ||
Apply Minority Interest Discount | 20.00% | ||
Apply Marketability Discount | 30.00% | ||
Adjusted Excess/Nonoperating Assets | 3,007,200 | ||
Indicated Equity Value | 7,121,440 | ||
SELECTED EQUITY VALUE | 7,121,000 |
A discount for lack of control is a reduction to the initial indicated value due to a lack of control prerogatives such as declaring dividends, liquidating the company, going public, issuing or buying stock, directing management, setting management’s salaries. As discussed in greater detail later in this report, a discount for lack of control of 20.00% is deemed appropriate to apply in this method.
As discussed later in this report, a discount of 30.00% is required for the lack of marketability of the Subject Interest. The discount reflects an expectation for the lack of a secondary market in which to negotiate a quick sale.
Excess or nonoperating assets represent the value of resources the company has control of but are not required to operate the business. Examples are excess cash on hand, real estate, or other securities. In the judgment, excess and nonoperating assets that need to be added back and are part of the entity’s value total $5,370,000.
As calculated and based on this methodology, the indicated fair market value of $7,121,000 and 40% of the equity of the Company is $2,848,400 rounded to $2,848,000.
I searched the IBA database for transactions involving privately held guideline companies. The IBA database is a study of small business sales whereby relevant pricing information is collected from business brokers and transaction intermediaries on individual sales of small businesses. The search parameters used in determining whether or not a particular transaction in the IBA database was comparable to the Company were based upon size and general description. Given these parameters, I identified 46 transactions that meet the criteria to be included as guideline companies. The selected price to revenue (P/R) ratio was 0.21. The selected price to seller’s discretionary earnings (P/SDE) ratio was 1.76.
As shown below, I selected the Company’s most recent annual revenue amount as appropriate to use in the methodology.
IBA Revenue Base
Year Ending | Year Ending | Year Ending | Year Ending | Year Ending | |
Adjusted | 31-Dec-14 | 31-Dec-15 | 31-Dec-16 | 31-Dec-17 | 31-Dec-18 |
Revenue | 21,820,000 | 22,110,000 | 23,470,000 | 24,722,000 | 24,587,000 |
Additional Adjustment | |||||
Total | 21,820,000 | 22,110,000 | 23,470,000 | 24,722,000 | 24,587,000 |
Weight On Revenue | 1 | ||||
Ongoing Revenue | 24,587,000 | ||||
SELECTED ONGOING REVENUE BASE | 24,587,000 |
Similar to the revenue amount, I selected the Company’s most recent estimate of seller’s discretionary earnings to use in the methodology.
As shown in the following calculation, I determined that, based on the analysis, the price to seller’s discretionary earnings multiple and the P/R multiple to be reasonable indications of value of the Subject Interest. I assigned equal weight to the P/SDE multiple and to the P/R multiple.
IBA Indicated Value
SDE Multiple | Revenue Multiple | ||
Base | 1,971,000 | 24,587,000 | |
Multiple | 1.76 | 0.21 | |
Subtotal | 3,468,960 | 5,163,270 | |
Subtotal | 3,468,960 | 5,163,270 | |
Weight | 1 | 1 | |
Weight × Value | 1,734,480 | 2,581,635 | |
Ongoing Value | 4,316,115 | ||
Additions: | |||
Cash | 970,000 | ||
Accounts Receivable | 2,680,000 | ||
Other Current | 464,000 | ||
Subtractions: | |||
Accounts Payable | −516,000 | ||
Other Current Liabilites | −810,000 | ||
Adjustment | |||
Subtotal | 7,104,115 | ||
20% Minority Interest Discount | −1,420,823 | ||
Subtotal | 5,683,292 | ||
30% Marketability Discount | −1,704,988 | ||
Operating Value | 3,978,304 | ||
Excess/Nonoperating Assets | |||
Cash | 4,000,000 | ||
Land | 900,000 | ||
Cash Surrender Value of Life Insurance | 470,000 | ||
Excess/Nonoperating Assets | 5,370,000 | ||
Apply 20% Minority Interest Discount | −1,074,000 | ||
Subtotal | 4,296,000 | ||
Apply 30% Marketability Discount | −1,288,800 | ||
Adjusted Excess/Nonoperating Assets | 3,007,200 | ||
Indicated Equity Value | 6,985,504 | ||
SELECTED EQUITY VALUE | 6,986,000 | ||
40% EQUITY VALUE | 2,794,400 |
A discount for lack of control is a reduction to the initial indicated value due to a lack of control prerogatives such as declaring dividends, liquidating the company, going public, issuing or buying stock, directing management, setting management’s salaries. As discussed in greater detail later in this report, a discount for lack of control of 20.00% is deemed appropriate to apply in this method.
As discussed later in this report, a discount of 30.00% is required for lack of marketability of the Subject Interest. The discount reflects an expectation for the lack of a secondary market in which to negotiate a quick sale.
Excess or nonoperating assets represent the value of resources the company has control of but are not required to operate the business. Examples are excess cash on hand, real estate, or other securities. In the judgment, excess and nonoperating assets that need to be added back and are part of the entity’s value total $5,370,000.
As calculated and based on this methodology, the indicated fair market value of $6,986,000 and 40% of the equity of the Company is $2,794,400 rounded to $2,794,000.
I searched the Pratt’s Stats database for transactions involving privately held and publicly traded guideline companies. The Pratt’s Stats database is a study of transactions involving publicly traded and privately held businesses. I researched guideline companies first by identifying the industry in which Rosewood Florist Shop, LLC operates, and using the Standard Industrial Classification Codes (SIC Codes) for the industry, I performed a search for a group of companies in a similar line of business as that of the subject Company.
I screened this group further through the use of key words and phrases that are unique to describe the subject Company’s product. Further analysis of the remaining companies in terms of operating, financial, geographical, industry, and/or market characteristics ensured that the guideline companies are reasonable for inclusion in the guideline company group.
I selected discretionary earnings and net sales as two possible financial bases to which I would apply the indicated multiple derived from the Pratt’s Stats data. Given these parameters, I found 61 transactions that meet the criteria to be included as guideline companies. The selected price to revenue (P/R) ratio was 0.31. The selected price to seller’s discretionary earnings (P/SDE) ratio was 3.50.
As shown below, I selected the Company’s most recent annual discretionary earnings amount as appropriate to use in the methodology.
Pratt’s Stats™ Discretionary Earnings Base
Year Ending | Year Ending | Year Ending | Year Ending | Year Ending | ||
Adjusted | 31-Dec-14 | 31-Dec-15 | 31-Dec-16 | 31-Dec-17 | 31-Dec-18 | |
Pretax Income - Pre-adjustment | (160,000) | 10,000 | 600,000 | 582,000 | 559,861 | |
Lease Expense | A | 26,000 | 26,000 | |||
Officer Compensation | B | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Other Expenses | C | 1,000,000 | 1,400,000 | 1,000,000 | ||
Income Taxes | Tax | |||||
Adjusted Pretax Income | −110,000 | 60,000 | 1,650,000 | 2,058,000 | 1,635,861 | |
Interest | 0 | 0 | 0 | 0 | 0 | |
Depreciation and Amortization | 450,000 | 940,000 | 380,000 | 400,000 | 450,000 | |
Other Noncash Expenses | 0 | 0 | 0 | 0 | 0 | |
Owners Compensation | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | |
Additional Adjustment | ||||||
Discretionary Earnings | 530,000 | 1,190,000 | 2,220,000 | 2,648,000 | 2,275,861 | |
Weight on Discretionary Earnings Base | 1 | 1 | 1 | |||
Ongoing Discretionary Earnings Base | 2,381,287 | |||||
SELECTED ONGOING DISCRETIONARY EARNINGS BASE | 2,381,000 |
As shown below, I selected the Company’s most recent annual net sales amount as appropriate to use in the methodology.
Pratt’s Stats™ Net Sales Base
Year Ending | Year Ending | Year Ending | Year Ending | Year Ending | |
Adjusted | 31-Dec-14 | 31-Dec-15 | 31-Dec-16 | 31-Dec-17 | 31-Dec-18 |
Net Sales Additional Adjustment |
21,820,000 | 22,110,000 | 23,470,000 | 24,722,000 | 24,587,000 |
Total | 21,820,000 | 22,110,000 | 23,470,000 | 24,722,000 | 24,587,000 |
Weight On Net Sales | 1 | ||||
Ongoing Net Sales | 24,587,000 | ||||
SELECTED ONGOING NET SALES BASE | 24,587,000 |
As shown in the following calculation, I determined that, based on the analysis, both the MVIC to discretionary earnings multiple and the MVIC/net sales multiple to be reasonable indications of value of the Subject Interest; therefore, I assigned equal weight to each multiple.
Pratt’s Stats multiples are net of debt. This means that the multiples are calculated for all the funds a company might utilize to capitalize itself. In order to obtain an equity value, the market value of the debt on the balance sheet needs to be subtracted from the indicated value of the multiple times the base. This debt amounted to $1,326,000.
Pratt’s Stats Indicated Value
Discretionary | |||
Net Sales | Earnings | ||
Multiple | Multiple | ||
Base | 24,587,000 | 2,381,000 | |
Multiple | 0.31 | 3.50 | |
Subtotal | 7,621,970 | 8,333,500 | |
Weight | 1 | 1 | |
Ongoing Value | 7,977,735 | ||
Adjusted Balance Sheet Debt | 1,326,000 | ||
Subtotal | 6,651,735 | ||
Deduct: 20% Minority Interest Discount | −1,330,347 | ||
Subtotal | 5,321,388 | ||
Deduct: 30% Marketability Discount | −1,596,416 | ||
Operating Value | 3,724,972 | ||
Excess/Nonoperating Assets | |||
Cash | 4,000,000 | ||
Land | 900,000 | ||
Cash Surrender Value of Life Insurance | 470,000 | ||
Excess/Nonoperating Assets | 5,370,000 | ||
Apply 20% Minority Interest Discount | −1,074,000 | ||
Subtotal | 4,296,000 | ||
Apply 30% Marketability Discount | −1,288,800 | ||
Adjusted Excess/Nonoperating Assets | 3,007,200 | ||
Indicated Equity Value | 6,732,172 | ||
SELECTED EQUITY VALUE | 6,732,000 |
A discount for lack of control is a reduction to the initial indicated value due to a lack of control prerogatives such as declaring dividends, liquidating the company, going public, issuing or buying stock, directing management, setting management’s salaries. As discussed in greater detail later in this report, a discount for lack of control of 20.00% is deemed appropriate to apply in this method.
As discussed later in this report, a discount of 30.00% is required for the lack of marketability of the Subject Interest. The discount reflects an expectation for the lack of a secondary market in which to negotiate a quick sale.
Excess or nonoperating assets represent the value of resources the company has control of but are not required to operate the business. Examples are excess cash on hand, real estate, or other securities. In the judgment, excess and nonoperating assets that need to be added back and are part of the entity’s value total $5,370,000.
As calculated and based on this methodology, the indicated fair market value of $6,732,000 and 40% of the equity of the Company is $2,693,000.
The capitalization of adjusted net earnings method under the income approach was used to determine the fair market value of the Subject Interest. This method includes determining the adjusted net earnings available to the equity owners of the Company, developing an appropriate capitalization rate, and implementing the capitalization process.
The benefit stream to be capitalized is that which an investor would expect the enterprise to realize in the future. The historical weight-adjusted normalized pretax earnings was calculated to be $1,740,630. Estimated ongoing tax adjustments were made resulting in an amount consistent with the after-tax capitalization rate used in the calculation. Cash flow adjustments were then made, $100,000 for working capital and $100,000 for recurring capital expenditures, resulting in an ongoing adjusted net cash flow of $581,500.
Capitalization of Earnings Benefit Stream
Year Ending | Year Ending | Year Ending | |
31-Dec-16 | 31-Dec-17 | 31-Dec-18 | |
Earning Power Based on Net of Debt After Tax Cash Flow | |||
Adjusted Pretax Income | 1,236,000 | 1,497,600 | 1,258,289 |
Add Depreciation/Amortization and Other Noncash Expenses | 380,000 | 400,000 | 450,000 |
Total | 1,616,000 | 1,897,600 | 1,708,289 |
Weight | 1 | 1 | 1 |
Ongoing Earning Power | 1,740,630 | ||
Less Ongoing Depreciation/Amortization | 410,000 | ||
Before Taxes | 1,330,630 | ||
Less Taxes | 266,126 | ||
Subtotal | 1,064,504 | ||
Depreciation/Amortization | 410,000 | ||
Adjust for Working Capital Requirements | −100,000 | ||
Adjust for Capital Expenditure Requirements | −100,000 | ||
Adjust for Long-Term Debt Requirements | 0 | ||
Calculated Ongoing Net of Debt After Tax Cash Flow | 1,274,504 | ||
SELECTED ONGOING NET OF DEBT AFTER TAX CASH FLOW | 1,274,500 |
The rate used to capitalize the expected economic income is the expected rate of return that a buyer requires in order to make a particular investment. Most of the information for estimating the expected rate of return, or capitalization rate, comes from the investment markets. A build-up method was used to estimate the capitalization rate.
Capitalization of Earnings - Capitalization Rate
BUILD-UP CAPITALIZATION RATE | ||
Risk-Free Rate of Return | 2.50% | |
Equity Risk Premium | 6.60% | |
Small Stock Risk Premium | 6.00% | |
Company-Specific Premium | 6.00% | |
Net Cash Flow Discount Rate | 21.10% | |
Discount Rate | 21.10% | |
Sustainable Growth | 2.50% | |
Capitalization Rate to Apply to Next Year Stream | 18.60% | |
Divide by 1 Plus the 2.5% to Get | 1.025% | |
Capitalization Rate to Apply to Current Year Stream | 18.14% | |
Selected Rate (rounded) | 18.10% |
Determination of such a rate begins with an estimate of the cost of equity capital (also known as Ke or the “discount rate”). The build-up method is one of several widely used methods to estimate the cost of common equity capital. It is an additive model in which the return on any asset is estimated as the sum of two or more components:
The components used in the build-up method are shown in the following formula:
where
The risk-free rate (Rf) of 2.50 is based on the annual yield of a 20-year United States Treasury Bond as of the valuation date, December 31, 2018, as published by the Federal Reserve in their statistical release.
The equity risk premium (6.6%) and the risk premium for small size (6.0%) are calculated as the average rate of return on common equity securities over the average income return earned on long-term treasury bonds over the same period and are ranked by five different measurements of size as found in the 2018 Ibbotson SBBI Valuation Yearbook. The total ERP plus risk premium used is 12.6% (6.6% + 6.0%).
The company-specific risk premium (RPu) is a subjective measurement of the unsystematic risk associated with the subject Company. This risk premium is based on factors such as industry risk, volatility of returns, leverage, size smaller than the smallest size premium group, and other company-specific factors. Some of the factors influencing the company-specific risk premium include the following:
Rosewood is on the lower end of the size spectrum.
Rosewood has an unused line of credit and no long-term financing.
While no single customer accounts for more than 3% of revenue, Rosewood’s largest 25 customers account for about 40% of 2018 revenue.
The West Virginia economy and Morgantown in particular seem to offer improving economic conditions, though conditions that trails the nation.
The company is dependent on a few key management personnel.
The company has little diversification, earning all revenues from the florist industry that is currently impacted with technological innovation.
No litigation has been identified.
The industry is changing due to the impact of technology and trends in florist services.
Rosewood has been operated by experienced leadership and has been financially conservative. There have been no major issues, such as environmental or labor problems, in the Company’s history nor does management foresee any issues arising in the future. Company-specific risk for an entity like this should be relatively low. Based on these factors and our analysis of the financial and operational characteristics of the Company, a company-specific risk premium of 6.0% was considered reasonable.
Company-Specific Risk | |
Further Size Adjustment | |
Depth of Management | |
Importance of Key Personnel | |
Stability of Industry | |
Diversification of Product Line | |
Diversification of Customer Base | |
Diversification/Stability of Suppliers | |
Geographic Location | |
Stability of Earnings | |
Earnings Margins | |
Financial Structure | |
Other | |
Company-Specific Premium |
The build-up method resulted in a net cash flow discount rate of 21.1%. From this amount, the estimated long-term sustainable growth rate must be subtracted in order to determine the capitalization rate. The long-term sustainable growth amount of 2.5% was determined based on the forecast for the foreseeable future based on the estimated growth in inflation and revenue opportunities afforded Rosewood through its early transition to digital florist. Subtracting the 2.5% long-term sustainable growth rate from the discount rate of 21.1% resulted in a capitalization rate of 18.6% for next year. In order to determine the appropriate capitalization rate to apply to the historical earnings, the 18.6% was adjusted by dividing it by 1 plus the long-term sustainable growth rate of 2.5%, calculating a capitalization rate of 18.1%, which is appropriate for the historical income benefit stream.
As shown below, this capitalization rate was then applied to the adjusted net cash flows of the Company to estimate the fair market value of the Subject Interest.
Capitalization of Earnings Indicated Value
Net of Debt After Tax Cash Flow | 1,274,500 | |
Sustainable Growth Rate | 2.50% | |
Net of Debt After Tax Cash Flow | 1,306,363 | |
Capitalization Rate | 18.10% | |
Subtotal | 7,217,472 | |
20% Minority Interest Discount | −1,443,494 | |
Subtotal | 5,773,978 | |
30% Marketability Discount | −1,732,193 | |
Subtotal | 4,041,785 | |
Excess/Nonoperating Assets | ||
Cash | 4,000,000 | |
Land | 900,000 | |
Cash Surrender Value of Life Insurance | 470,000 | |
Excess/Nonoperating Assets | 5,370,000 | |
Apply 20% Minority Interest Discount | −1,074,000 | |
Subtotal | 4,296,000 | |
Apply 30% Marketability Discount | −1,288,800 | |
Adjusted Excess/Nonoperating Assets | 3,007,200 | |
Indicated Equity Value | 7,048,985 | |
SELECTED EQUITY VALUE (rounded) | 7,049,000 |
A discount for lack of control is a reduction to the initial indicated value due to a lack of control prerogatives such as declaring dividends, liquidating the company, going public, issuing or buying stock, directing management, setting management’s salaries. As discussed in greater detail later in this report, a discount for lack of control of 20.00% is deemed appropriate to apply in this method.
As discussed in this report, a discount of 30.00% is required for the lack of marketability of the Subject Interest. The discount reflects an expectation for the lack of a secondary market in which to negotiate a quick sale.
Excess or nonoperating assets represent the value of resources the company has control of but are not required to operate the business. Examples are excess cash on hand, real estate, or other securities. In our judgment, excess and nonoperating assets that need to be added back and are part of the entity’s value total $5,370,000.
As calculated and based on this methodology, the indicated fair market value of $7,049,000 and 40% of the equity of the Company is $2,819,600.
The conclusion of value is rendered in the context of the specific assignment described above and is applicable only for the period noted. The conclusion of value of the fair market value of a 40.0% ownership interest in Rosewood Florist Shop, LLC as of December 31, 2014, on a noncontrolling, nonmarketable basis is as follows:
Conclusion of Value
Valuation Indication by Method | Indicated | |||
Value | Weight | |||
Methods Rejected: | ||||
Adjusted Book Value Method - Going Concern | 6,892,402 | 0 | Considered & Rejected | |
Market Data Method - Bizcomps | 7,346,858 | 0 | Considered & Rejected | |
Market Data Method - IBA | 7,104,115 | 0 | Considered & Rejected | |
Market Data Method - Pratt’s Stats | 6,651,735 | 0 | Considered & Rejected | |
Methods Used: | ||||
Capitalization of Earnings Method | 7,217,472 | 1 | Considered & Used | |
Initial Conclusion of Equity Value | 7,217,472 | |||
20% Minority Interest Discount | −1,443,494 | |||
Subtotal | 5,773,978 | |||
30% Marketability Discount | −1,732,193 | |||
Subtotal | 4,041,785 | |||
Excess/Nonoperating Assets | ||||
Cash | 4,000,000 | |||
Land | 900,000 | |||
Cash Surrender Value of Life Insurance | 470,000 | |||
Excess/Nonoperating Assets | 5,370,000 | |||
Apply 20% Minority Interest Discount | −1,074,000 | |||
Subtotal | 4,296,000 | |||
Apply 30% Marketability Discount | −1,288,800 | |||
Adjusted Excess/Nonoperating Assets | 3,007,200 | |||
Indicated Equity Value | 7,048,985 | |||
SELECTED CONCLUSION OF EQUITY VALUE (rounded) | 7,049,000 | |||
Shares Outstanding | 50,000 | |||
100% Equity Value per Share | $141 | |||
40% Interest - Number of Shares | 20,000 | |||
40% Equity Value | $2,819,600 | |||
40% Equity Value per Share | $141 |
The conclusion of value of the fair market value of a 40% ownership interest in Rosewood Florist Shop, LLC as of December 31, 2018, on a noncontrolling, nonmarketable basis was $2,820,000. The 20,000 shares of stock on a per-share basis have a corresponding fair market value of $141.00 per share.
This valuation engagement and summary valuation report is subject to the following assumptions and limiting conditions:
{The remainder of this page is intentionally left blank}
NOTES:
I, Gabriele DiJames, hereby certify as follows:
Our compensation is not contingent on an action or event resulting from the analyses, opinions, or conclusions in, or the use of, this report.
This report is subject to the following contingent and limiting conditions:
Exhibit 1 - Economic Damages Assumptions for Alex Jones
Name of Injured: | Alex Jones | |
Date of Birth: | 5/16/1977 | |
Sex: | Male | |
Age/Date of Injury: | 40.50 years | |
11/16/2017 | ||
Age/Date of Planned Retirement: | 62.00 years | |
5/16/2039 | ||
Age/Life Expectancy: | 78.50 years | |
11/16/2055 | ||
Annual Income Base for Projection: | ||
Projected: | $45,000 | |
Mitigating Income | $21,000 | |
Risk of Unemployment: | ||
Government | 1.80% | |
Growth Rate: | ||
Wages | 1.50% | |
Household Services | 1.50% | |
Discount Rate (U.S. Treasury website): | ||
20 Years - Future Loss of Income | 2.75% |
On November 16, 2017, Jones suffered a personal injury. At the time of injury, Jones was a Maintenance Worker for Mononghia School District.
Jones was born on May 16, 1977. He was approximately 40.5 years old at the time of his injury. Jones is currently married to Deena Jones. They have one child, a son, born on March 14, 2002, currently 16 years of age.
Jones suffered an injury on the job on November 16, 2017. He was unable to work after that date; he was paid through November 16, 2017.
According to the Jones, he would have retired upon reaching 62 years of age, May 16, 2039.
According to Social Security’s Online Actuarial Life Table, Jones’s statistical life expectancy in 2018 is an additional 37 years to age 78.50 (November 16, 2055).
My analysis illustrates economic damages suffered by Jones as a result of injury with mitigating wages. According to the vocational expert’s report, Jones mitigating wages may be assumed to begin on November 17, 2018.
The calculation of lost wages and fringe benefits was based on the following assumptions:
Calculation of loss of earnings and fringe benefits subsequent to Jones’s Loss of Income Date (11/16/2017) to his planned retirement date (5/16/2039) is summarized in the following schedule:
Exhibit 2 - Alex Jones’ Loss of Income
DOB | (a) | (b) | (c) | (d) | (e) | (f) | (g) | (h) | (i) | (j) | ||
5/16/1977 | 1.50% | 20% | 7.65% | 4.00% | 1.50% | 5.00% | 0.00% | 1.80% | 1.80% | |||
Year End | % Year | Age | Projected Hourly Wages | Overtime | Loss FICA | Lost Healthcare | Union Dues | Required Pension | Taxes | Risk of Unemployment | Mitigating Income | Loss before P(Survival) and Discounting |
11/16/2017 | Injury | 40.50 | $45,000 | $9,000 | $8,844 | ($225) | −21000 | |||||
11/16/2018 | 1.00 | 41.50 | $45,675 | $9,135 | $4,193 | $9,198 | ($228) | (2,741) | - | (329) | $0 | $64,903 |
5/16/2019 | 0.50 | 42.00 | $23,180 | $4,636 | $2,128 | $4,783 | ($116) | (1,391) | - | (167) | ($10,881) | $22,172 |
Past Loss of Income (Based on Date of Report) | ||||||||||||
11/16/2019 | 0.50 | 42.50 | $23,180 | $4,636 | $2,128 | $4,783 | ($116) | (1,391) | - | (167) | ($10,881) | $22,172 |
11/16/2020 | 1.00 | 43.51 | $47,056 | $9,411 | $4,320 | $9,948 | ($235) | (2,823) | - | (339) | ($22,155) | $45,183 |
11/16/2021 | 1.00 | 44.50 | $47,761 | $9,552 | $4,384 | $10,346 | ($239) | (2,866) | - | (344) | ($22,553) | $46,043 |
11/16/2022 | 1.00 | 45.50 | $48,478 | $9,696 | $4,450 | $10,760 | ($242) | (2,909) | - | (349) | ($22,959) | $46,924 |
11/16/2023 | 1.00 | 46.50 | $49,205 | $9,841 | $4,517 | $11,190 | ($246) | (2,952) | - | (354) | ($23,373) | $47,828 |
11/15/2024 | 1.00 | 47.50 | $49,943 | $9,989 | $4,585 | $11,638 | ($250) | (2,997) | - | (360) | ($23,793) | $48,755 |
11/16/2025 | 1.00 | 48.50 | $50,692 | $10,138 | $4,654 | $12,104 | ($253) | (3,042) | - | (365) | ($24,222) | $49,706 |
11/16/2026 | 1.00 | 49.50 | $51,453 | $10,291 | $4,723 | $12,588 | ($257) | (3,087) | - | (370) | ($24,658) | $50,682 |
11/16/2027 | 1.00 | 50.50 | $52,224 | $10,445 | $4,794 | $13,091 | ($261) | (3,133) | - | (376) | ($25,101) | $51,683 |
11/15/2028 | 1.00 | 51.50 | $53,008 | $10,602 | $4,866 | $13,615 | ($265) | (3,180) | - | (382) | ($25,553) | $52,710 |
11/16/2029 | 1.00 | 52.50 | $53,803 | $10,761 | $4,939 | $14,160 | ($269) | (3,228) | - | (387) | ($26,013) | $53,764 |
11/16/2030 | 1.00 | 53.50 | $54,610 | $10,922 | $5,013 | $14,726 | ($273) | (3,277) | - | (393) | ($26,481) | $54,847 |
11/16/2031 | 1.00 | 54.50 | $55,429 | $11,086 | $5,088 | $15,315 | ($277) | (3,326) | - | (399) | ($26,958) | $55,958 |
11/16/2032 | 1.00 | 55.51 | $56,260 | $11,252 | $5,165 | $15,928 | ($281) | (3,376) | - | (405) | ($27,443) | $57,100 |
11/16/2033 | 1.00 | 56.50 | $57,104 | $11,421 | $5,242 | $16,565 | ($286) | (3,426) | - | (411) | ($27,937) | $58,272 |
11/16/2034 | 1.00 | 57.50 | $57,961 | $11,592 | $5,321 | $17,227 | ($290) | (3,478) | - | (417) | ($28,440) | $59,476 |
11/16/2035 | 1.00 | 58.50 | $58,830 | $11,766 | $5,401 | $17,916 | ($294) | (3,530) | - | (424) | ($28,952) | $60,714 |
11/16/2036 | 1.00 | 59.51 | $59,713 | $11,943 | $5,482 | $18,633 | ($299) | (3,583) | - | (430) | ($29,473) | $61,985 |
11/16/2037 | 1.00 | 60.50 | $60,608 | $12,122 | $5,564 | $19,378 | ($303) | (3,637) | - | (436) | ($30,004) | $63,293 |
11/16/2038 | 1.00 | 61.50 | $61,518 | $12,304 | $5,647 | $20,153 | ($308) | (3,691) | (443) | ($30,544) | $64,637 | |
5/16/2039 | 0.50 | 62.00 | $31,220 | $6,244 | $2,866 | $20,960 | ($156) | (1,873) | - | (225) | ($15,547) | $43,489 |
Present Value of Future Loss of Income | ||||||||||||
Total Projected Loss of Income |
Exhibit 2 - Alex Jones’ Loss of Income - Part 2
DOB | (k) | (l) | (m) | (n) | ||
5/16/1977 | 2.75% | |||||
Year End | % Year | Age | Number Alive, Vital Stats | P (Survival) | Discount Factor | P.V. Income Loss |
11/16/2017 | Injury | 40.50 | ||||
11/16/2018 | 1.00 | 41.50 | 1.00 | 1.0000 | $64,903 | |
5/16/2019 | 0.50 | 42.00 | 95,641 | 1.00 | 1.0000 | $22,172 |
Past Loss of Income (Based on Date of Report) | $87,075 | |||||
11/16/2019 | 0.50 | 42.50 | 95,414 | 0.99762654 | 0.9865 | $21,820 |
11/16/2020 | 1.00 | 43.51 | 95,173 | 0.9951067 | 0.9600 | $43,162 |
11/16/2021 | 1.00 | 44.50 | 94,914 | 0.99239866 | 0.9344 | $42,693 |
11/16/2022 | 1.00 | 45.50 | 94,635 | 0.9894815 | 0.9094 | $42,222 |
11/16/2023 | 1.00 | 46.50 | 94,333 | 0.98632386 | 0.8850 | $41,750 |
11/15/2024 | 1.00 | 47.50 | 94,005 | 0.98289437 | 0.8613 | $41,276 |
11/16/2025 | 1.00 | 48.50 | 93,646 | 0.97914075 | 0.8383 | $40,798 |
11/16/2026 | 1.00 | 49.50 | 93,250 | 0.97500026 | 0.8158 | $40,314 |
11/16/2027 | 1.00 | 50.50 | 92,813 | 0.97043109 | 0.7940 | $39,823 |
11/15/2028 | 1.00 | 51.50 | 92,337 | 0.96545415 | 0.7728 | $39,325 |
11/16/2029 | 1.00 | 52.50 | 91,823 | 0.96007988 | 0.7521 | $38,820 |
11/16/2030 | 1.00 | 53.50 | 91,268 | 0.95427693 | 0.7319 | $38,309 |
11/16/2031 | 1.00 | 54.50 | 90,667 | 0.94799302 | 0.7124 | $37,789 |
11/16/2032 | 1.00 | 55.51 | 90,017 | 0.94119677 | 0.6932 | $37,256 |
11/16/2033 | 1.00 | 56.50 | 89,314 | 0.93384636 | 0.6747 | $36,717 |
11/16/2034 | 1.00 | 57.50 | 88,559 | 0.92595226 | 0.6567 | $36,164 |
11/16/2035 | 1.00 | 58.50 | 87,753 | 0.91752491 | 0.6391 | $35,602 |
11/16/2036 | 1.00 | 59.51 | 86,897 | 0.90857477 | 0.6219 | $35,027 |
11/16/2037 | 1.00 | 60.50 | 85,992 | 0.89911231 | 0.6053 | $34,449 |
11/16/2038 | 1.00 | 61.50 | 85,034 | 0.88909568 | 0.5891 | $33,857 |
5/16/2039 | 0.50 | 62.00 | 84,528 | 0.88379983 | 0.5813 | $22,342 |
Present Value of Future Loss of Income | $779,515 | |||||
Total Projected Loss of Income | $866,590 |
According to Jones, he plans on retiring at age 62 with 30 years of service to the Mononghia School District. Under the Defined Benefit Retirement System, members vest with 5 or more years of service. Bylaws require members to contribute 5% of wages from any and all sources: wages and overtime. Plan members may retire at any age with 5 or more years of service. Maximum Annual Pension is calculated as follows:
Pension Percentage is as follows: less than 20 years of service, the retiree receives 2.00% per year for all years of service, and for 30 or more years of service, retirees receive 2.50% for all years of service.
Final Average Salary is based on the highest average wages earned during any three consecutive years (36 months), inclusive of overtime.
Exhibit 3 - Alex Jones - Pension Loss
Panel A: Projected Final Average Salary | |||||
Wages | Overtime | Gross | Months | Totals | |
2039 | $31,220 | $6,244 | $37,464 | 6 | $37,464 |
2038 | $61,518 | $12,304 | $73,821 | 12 | $73,821 |
2037 | $60,608 | $12,122 | $72,730 | 12 | $72,730 |
2036 | $59,713 | $11,943 | $71,655 | 6 | $35,828 |
36 | $219,843 | ||||
Average | Per Month | $6,106.76 | |||
Average Annual | times 12 | $73,281 | |||
Pension Percent | 2.50% | $1,832 | |||
Service Factor | 30 | $54,961 | |||
Panel B: Mitigating Final Average Salary | |||||
Wages | Overtime | Gross | Months | Totals | |
2017 | $45,000 | $9,000 | $54,000 | 12 | $54,000 |
2016 | $44,325 | $8,865 | $53,190 | 12 | $53,190 |
2015 | $43,660 | $8,732 | $52,392 | 12 | $52,392 |
36 | $159,582 | ||||
Average | Per Month | $4,432.84 | |||
Average Annual | times 12 | $53,194 | |||
Pension Percent | 2.00% | $1,064 | |||
Service Factor | 8 | $8,511 |
The retirement benefit is subject to an annual COLA (cost of living adjustment). The COLA over the 5-year period 2013–2017 averaged 1.50%.
Mitigating wages and projected pension benefits are summarized in the following:
Exhibit 4 - Alex Jones - Projected Pension Loss
P(a) | P(b) | P(c) | P(d) | P(e) | P(f) | P(g) | ||
5/16/2019 | 42.00 | 1.50% | 1.50% | 95,641 | 2.75% | |||
Age | Age | Projected Pension | Mitigating Pension | Loss before P(Survival) and Discounting | Number Alive, Vital Stats | P (Survival) | Discount Factor | P.V. Pension Loss |
5/16/2040 | 63.00 | $54,961 | ($8,511) | $46,450 | 84,021 | 0.878504 | 0.5657 | $23,083 |
5/17/2041 | 64.00 | $55,785 | ($8,639) | $47,146 | 82,950 | 0.99 | 0.5505 | $25,622 |
5/17/2042 | 65.00 | $56,622 | ($8,768) | $47,854 | 81,825 | 0.9864376 | 0.5357 | $25,290 |
5/17/2043 | 66.00 | $57,471 | ($8,900) | $48,571 | 80,645 | 0.9722122 | 0.5214 | $24,622 |
5/16/2044 | 67.00 | $58,333 | ($9,033) | $49,300 | 79,412 | 0.9573478 | 0.5075 | $23,952 |
5/17/2045 | 68.00 | $59,208 | ($9,169) | $50,040 | 78,118 | 0.941748 | 0.4939 | $23,274 |
5/17/2046 | 69.00 | $60,097 | ($9,306) | $50,790 | 76,757 | 0.9253406 | 0.4807 | $22,590 |
5/17/2047 | 70.00 | $60,998 | ($9,446) | $51,552 | 75,314 | 0.9079445 | 0.4678 | $21,896 |
5/16/2048 | 71.00 | $61,913 | ($9,588) | $52,325 | 73,772 | 0.889355 | 0.4553 | $21,188 |
5/17/2049 | 72.00 | $62,842 | ($9,731) | $53,110 | 72,113 | 0.869355 | 0.4431 | $20,458 |
5/17/2050 | 73.00 | $63,784 | ($9,877) | $53,907 | 70,330 | 0.8478602 | 0.4312 | $19,709 |
5/17/2051 | 74.00 | $64,741 | ($10,026) | $54,715 | 68,421 | 0.8248463 | 0.4197 | $18,941 |
5/16/2052 | 75.00 | $65,712 | ($10,176) | $55,536 | 66,388 | 0.8003376 | 0.4085 | $18,156 |
5/17/2053 | 76.00 | $66,698 | ($10,329) | $56,369 | 64,237 | 0.7744063 | 0.3975 | $17,353 |
5/17/2054 | 77.00 | $67,698 | ($10,484) | $57,215 | 61,996 | 0.74739 | 0.3869 | $16,544 |
5/17/2055 | 78.00 | $68,714 | ($10,641) | $58,073 | 59,564 | 0.7180711 | 0.3765 | $15,701 |
5/16/2056 | 79.00 | $69,744 | ($10,800) | $58,944 | 57,014 | 0.6873297 | 0.3665 | $14,847 |
5/17/2057 | 80.00 | $70,791 | ($10,962) | $59,828 | 54,321 | 0.6548644 | 0.3566 | $13,973 |
5/17/2058 | 81.00 | $71,852 | ($11,127) | $60,726 | 51,478 | 0.6205907 | 0.3471 | $13,081 |
5/17/2059 | 82.00 | $72,930 | ($11,294) | $61,637 | 48,489 | 0.584557 | 0.3378 | $12,171 |
5/16/2060 | 83.00 | $74,024 | ($11,463) | $62,561 | 45,376 | 0.5470283 | 0.3288 | $11,252 |
5/17/2061 | 84.00 | $75,135 | ($11,635) | $63,499 | 42,154 | 0.5081857 | 0.3200 | $10,325 |
5/17/2062 | 85.00 | $76,262 | ($11,810) | $64,452 | 38,818 | 0.4679687 | 0.3114 | $9,392 |
5/17/2063 | 86.00 | $77,406 | ($11,987) | $65,419 | 35,414 | 0.4269319 | 0.3031 | $8,465 |
5/16/2064 | 87.00 | $78,567 | ($12,167) | $66,400 | 32,016 | 0.3859675 | 0.2950 | $7,560 |
5/17/2065 | 88.00 | $79,745 | ($12,349) | $67,396 | 28,573 | 0.3444605 | 0.2871 | $6,664 |
5/17/2066 | 89.00 | $80,941 | ($12,534) | $68,407 | 25,139 | 0.3030621 | 0.2794 | $5,792 |
5/17/2067 | 90.00 | $82,155 | ($12,722) | $69,433 | 21,770 | 0.2624473 | 0.2719 | $4,955 |
5/16/2068 | 91.00 | $83,388 | ($12,913) | $70,475 | 18,527 | 0.2233514 | 0.2646 | $4,166 |
5/17/2069 | 92.00 | $84,639 | ($13,107) | $71,532 | 15,469 | 0.1864858 | 0.2575 | $3,436 |
5/17/2070 | 93.00 | $85,908 | ($13,303) | $72,605 | 12,649 | 0.1524895 | 0.2507 | $2,775 |
5/17/2071 | 94.00 | $87,197 | ($13,503) | $73,694 | 10,111 | 0.1218927 | 0.2439 | $2,191 |
5/16/2072 | 95.00 | $88,505 | ($13,706) | $74,799 | 7,888 | 0.0950934 | 0.2374 | $1,689 |
5/17/2073 | 96.00 | $89,832 | ($13,911) | $75,921 | 5,993 | 0.0722483 | 0.2311 | $1,267 |
5/17/2074 | 97.00 | $91,180 | ($14,120) | $77,060 | 4,428 | 0.0533816 | 0.2249 | $925 |
5/17/2075 | 98.00 | $92,547 | ($14,332) | $78,216 | 3,176 | 0.0382881 | 0.2189 | $655 |
5/16/2076 | 99.00 | $93,936 | ($14,547) | $79,389 | 2,208 | 0.0266184 | 0.2130 | $450 |
5/17/2077 | 100.00 | $95,345 | ($14,765) | $80,580 | 1,486 | 0.0179144 | 0.2073 | $299 |
5/17/2078 | 101.00 | $96,775 | ($14,986) | $81,789 | 966 | 0.0116456 | 0.2018 | $192 |
$474,903 |
According to the “Household Services Checklist” completed by Jones, prior to the injury Jones was responsible for performing specific household services: inside housework, household maintenance, pet care, lawn and outside maintenance, and automobile maintenance. The estimated weekly hours appear to be reasonable based on a review of the American Time Use Survey of household activities. These services and the estimated percentage that Jones indicates that he will be able to perform post injury are summarized in Exhibit 5. The value of household services that Jones is no longer able to perform is based the median wage for such services from the BLS occupational employment statistics for the appropriate job code.
The calculation of the annual cost to replace household services that can no longer be performed due to the injury sustained by Jones is as follows:
Exhibit 5 - Alex Jones - Loss of Household Services
Percent After Injury | Weekly Hours | Yearly Hours | National Median Wage | OES - Occupation Code | Annual Cost | Cost After Injury | |
Inside Housework | 50% | 2.00 | 104.00 | $10.99 | 37-2012 | $1,142.96 | $571.48 |
household Maintenance | 20% | 2.00 | 104.00 | $18.11 | 49-9071 | $1,883.44 | $1,506.75 |
Pet care | 100% | 5.00 | 260.00 | $11.13 | 39-2021 | $2,893.80 | $0.00 |
Lawncare & Outside Maintenance | 20% | 2.00 | 104.00 | $11.03 | 37-3011 | $1,147.12 | $917.70 |
Auto Maintenance | 0% | 1.00 | 52.00 | $19.02 | 49-3023 | $989.04 | $989.04 |
$8,056.36 | $3,984.97 |
I calculated the replacement value of household services for Jones from the date of injury to his expected end of his life. The 2017 annual household service amount is projected forward by 1.50%,7 the estimated 5-year average annual wage growth rate for all occupations. The past loss is from the date of injury 11/16/2017 through 5/16/2019 (on or around the date of our report). The future loss is from 5/17/2019 through life expectancy. The future loss is discounted by 2.75% to present value,8 and calculation is summarized in Exhibit 6:
Exhibit 6 - Alex Jones Projected Household Service Loss
HH(a) | HH(b) | HH(c) | HH(d) | HH(e) | |||
5/16/2019 | 42.00 | 1.50% | 95,641 | 2.75% | |||
Date | Age | Loss before P(Survival) and Discounting | Number Alive, Vital Stats | P (Survival) | Discount Factor | P.V. Household Services Loss | |
11/16/2017 | 40.50 | $3,985 | |||||
5/16/2018 | 41.00 | 0.50 | $1,992 | 0 | 1 | 1.0000 | $1,992 |
5/16/2019 | 42.00 | 1.00 | $4,045 | 95,641 | 1 | 1.0000 | $4,045 |
Past Loss | $6,037 | ||||||
5/16/2020 | 43.00 | 1.00 | $4,105 | 95,414 | 0.99763 | 0.9732 | $3,986 |
5/16/2021 | 44.00 | 1.00 | $4,167 | 95,173 | 0.99511 | 0.9471 | $3,927 |
5/16/2022 | 45.00 | 1.00 | $4,229 | 94,914 | 0.99240 | 0.9218 | $3,869 |
5/16/2023 | 46.00 | 1.00 | $4,293 | 94,635 | 0.98948 | 0.8971 | $3,811 |
5/16/2024 | 47.00 | 1.00 | $4,357 | 94,333 | 0.98632 | 0.8731 | $3,752 |
5/16/2025 | 48.00 | 1.00 | $4,423 | 94,005 | 0.98289 | 0.8497 | $3,694 |
5/16/2026 | 49.00 | 1.00 | $4,489 | 93,646 | 0.97914 | 0.8270 | $3,635 |
5/16/2027 | 50.00 | 1.00 | $4,556 | 93,250 | 0.97500 | 0.8049 | $3,576 |
5/16/2028 | 51.00 | 1.00 | $4,625 | 92,813 | 0.97043 | 0.7833 | $3,516 |
5/16/2029 | 52.00 | 1.00 | $4,694 | 92,337 | 0.96545 | 0.7624 | $3,455 |
5/16/2030 | 53.00 | 1.00 | $4,765 | 91,823 | 0.96008 | 0.7420 | $3,394 |
5/16/2031 | 54.00 | 1.00 | $4,836 | 91,268 | 0.95428 | 0.7221 | $3,332 |
5/16/2032 | 55.00 | 1.00 | $4,909 | 90,667 | 0.94799 | 0.7028 | $3,270 |
5/16/2033 | 56.00 | 1.00 | $4,982 | 90,017 | 0.94120 | 0.6840 | $3,207 |
5/16/2034 | 57.00 | 1.00 | $5,057 | 89,314 | 0.93385 | 0.6657 | $3,143 |
5/16/2035 | 58.00 | 1.00 | $5,133 | 88,559 | 0.92595 | 0.6478 | $3,079 |
5/16/2036 | 59.00 | 1.00 | $5,210 | 87,753 | 0.91752 | 0.6305 | $3,014 |
5/16/2037 | 60.00 | 1.00 | $5,288 | 86,897 | 0.90857 | 0.6136 | $2,948 |
5/16/2038 | 61.00 | 1.00 | $5,367 | 85,992 | 0.89911 | 0.5972 | $2,882 |
5/16/2039 | 62.00 | 1.00 | $5,448 | 85,034 | 0.88910 | 0.5812 | $2,815 |
5/16/2040 | 63.00 | 1.00 | $5,529 | 84,021 | 0.87850 | 0.5657 | $2,748 |
5/17/2041 | 64.00 | 1.00 | $5,612 | 82,950 | 0.86731 | 0.5505 | $2,680 |
5/17/2042 | 65.00 | 1.00 | $5,697 | 81,825 | 0.85554 | 0.5357 | $2,611 |
5/17/2043 | 66.00 | 1.00 | $5,782 | 80,645 | 0.84321 | 0.5214 | $2,542 |
5/16/2044 | 67.00 | 1.00 | $5,869 | 79,412 | 0.83031 | 0.5075 | $2,473 |
5/17/2045 | 68.00 | 1.00 | $5,957 | 78,118 | 0.81678 | 0.4939 | $2,403 |
5/17/2046 | 69.00 | 1.00 | $6,046 | 76,757 | 0.80255 | 0.4807 | $2,332 |
5/17/2047 | 70.00 | 1.00 | $6,137 | 75,314 | 0.78747 | 0.4678 | $2,261 |
5/16/2048 | 71.00 | 1.00 | $6,229 | 73,772 | 0.77134 | 0.4553 | $2,188 |
5/17/2049 | 72.00 | 1.00 | $6,322 | 72,113 | 0.75400 | 0.4431 | $2,112 |
5/17/2050 | 73.00 | 1.00 | $6,417 | 70,330 | 0.73535 | 0.4312 | $2,035 |
5/17/2051 | 74.00 | 1.00 | $6,513 | 68,421 | 0.71539 | 0.4197 | $1,956 |
5/16/2052 | 75.00 | 1.00 | $6,611 | 66,388 | 0.69414 | 0.4085 | $1,875 |
5/17/2053 | 76.00 | 1.00 | $6,710 | 64,237 | 0.67165 | 0.3975 | $1,792 |
5/17/2054 | 77.00 | 1.00 | $6,811 | 61,996 | 0.64822 | 0.3869 | $1,708 |
5/17/2055 | 78.00 | 1.00 | $6,913 | 59,564 | 0.62279 | 0.3765 | $1,621 |
5/16/2056 | 79.00 | 1.00 | $7,017 | 57,014 | 0.59613 | 0.3665 | $1,533 |
5/17/2057 | 80.00 | 1.00 | $7,122 | 54,321 | 0.56797 | 0.3566 | $1,443 |
5/17/2058 | 81.00 | 1.00 | $7,229 | 51,478 | 0.53824 | 0.3471 | $1,351 |
5/17/2059 | 82.00 | 1.00 | $7,337 | 48,489 | 0.50699 | 0.3378 | $1,257 |
5/16/2060 | 83.00 | 1.00 | $7,447 | 45,376 | 0.47444 | 0.3288 | $1,162 |
5/17/2061 | 84.00 | 1.00 | $7,559 | 42,154 | 0.44075 | 0.3200 | $1,066 |
5/17/2062 | 85.00 | 1.00 | $7,672 | 38,818 | 0.40587 | 0.3114 | $970 |
5/17/2063 | 86.00 | 1.00 | $7,787 | 35,414 | 0.37028 | 0.3031 | $874 |
5/16/2064 | 87.00 | 1.00 | $7,904 | 32,016 | 0.33475 | 0.2950 | $781 |
5/17/2065 | 88.00 | 1.00 | $8,023 | 28,573 | 0.29875 | 0.2871 | $688 |
5/17/2066 | 89.00 | 1.00 | $8,143 | 25,139 | 0.26285 | 0.2794 | $598 |
5/17/2067 | 90.00 | 1.00 | $8,265 | 21,770 | 0.22762 | 0.2719 | $512 |
5/16/2068 | 91.00 | 1.00 | $8,389 | 18,527 | 0.19371 | 0.2646 | $430 |
5/17/2069 | 92.00 | 1.00 | $8,515 | 15,469 | 0.16174 | 0.2575 | $355 |
5/17/2070 | 93.00 | 1.00 | $8,643 | 12,649 | 0.13225 | 0.2507 | $287 |
5/17/2071 | 94.00 | 1.00 | $8,773 | 10,111 | 0.10572 | 0.2439 | $226 |
5/16/2072 | 95.00 | 1.00 | $8,904 | 7,888 | 0.08248 | 0.2374 | $174 |
5/17/2073 | 96.00 | 1.00 | $9,038 | 5,993 | 0.06266 | 0.2311 | $131 |
5/17/2074 | 97.00 | 1.00 | $9,173 | 4,428 | 0.04630 | 0.2249 | $96 |
5/17/2075 | 98.00 | 1.00 | $9,311 | 3,176 | 0.03321 | 0.2189 | $68 |
5/16/2076 | 99.00 | 1.00 | $9,451 | 2,208 | 0.02309 | 0.2130 | $46 |
5/17/2077 | 100.00 | 1.00 | $9,592 | 1,486 | 0.01554 | 0.2073 | $31 |
5/17/2078 | 101.00 | 1.00 | $9,736 | 966 | 0.01010 | 0.2018 | $20 |
Present value of future lost household services | $117,735 | ||||||
Total loss of household services | $123,772 |
3.142.135.121