“2.4.17 Compared with the revised Heads of Terms described above, the new proposed transaction structure is as follows: • The City Council sells 100% of the shares it holds in ACL (via NCHL) to LWHC for£2.77m • Wasps and AEHC will enter an agreement to allow Wasps a call option on 100% of their shares in ACL (held via FIL) which can be exercised after AEHC has fulfilled its legal obligations under its option agreement with CCFC Ltd • At the conclusion of this process, if there is no third party offer that is acceptable both to AEHC and Wasps (who will have a right of veto over the sale of AEHC shares), Wasps will exercise their call option to purchase the AEHC shares • At this point, ACL will purchase a lease extension of 211 years for£1m and make a further£1m payment against the amount outstanding on the City Council loan.” • The City Council sells 100% of the shares it holds in ACL (via NCHL) to LWHC for£2.77m • Wasps and AEHC will enter an agreement to allow Wasps a call option on 100% of their shares in ACL (held via FIL) which can be exercised after AEHC has fulfilled its legal obligations under its option agreement with CCFC Ltd • At the conclusion of this process, if there is no third party offer that is acceptable both to AEHC and Wasps (who will have a right of veto over the sale of AEHC shares), Wasps will exercise their call option to purchase the AEHC shares • At this point, ACL will purchase a lease extension of 211 years for£1m and make a further£1m payment against the amount outstanding on the City Council loan.”
“1. By this claim for judicial review, the Claimants challenge the Defendant Council’s decision of7 October 2014 (‘the 2014 Decision’) on the basis of the Council’s failure to obtain market value for the transfer of an interest in land to its former 50% subsidiary, Arena Coventry Limited (‘ACL’), the First Interested Party, and thereby to ACL’s new owner, Wasps Holdings Limited (‘Wasps’), the Second Interested Party. In particular, the 2014 Decision included approval for the Council to extend ACL’s lease over the Ricoh Arena (‘the Arena’), of which the Council is freeholder, from under 40 years to 250 years, the overall effect being to confer on ACL (and Wasps as its owner) a 100% leasehold interest of 250 years in the Arena under which no rent is payable to the Council as freeholder (‘the Land Transfer’).”
“In certain cases, several consecutive measures of State intervention may, for the purposes of Article 107(1) of the Treaty, be regarded as a single intervention. This could be the case, in particular, where consecutive interventions are so closely linked to each other, especially having regard to their chronology, their purpose and the circumstances of the undertaking at the time of those interventions, that they are inseparable. For instance, a series of State interventions which take place in relation to the same undertaking in a relatively short period of time, are linked to each other, or were all planned or foreseeable at the time of the first intervention, may be assessed as one intervention. On the other hand, when the later intervention was a result of unforeseen events at the time of the earlier intervention the two measures should normally be assessed separately.”
“86. When a transaction is carried out under the same terms and conditions (and therefore with the same level of risk and rewards) by public bodies and private operators who are in a comparable situation (a ‘pari passu’ transaction), as may occur in public private partnerships, it can normally be inferred that such a transaction is in line with market conditions. In contrast, if a public body and private operators who are in a comparable situation take part in the same transaction at the same time but under different terms or conditions, this normally indicates that the intervention of the public body is not in line with market conditions. 87. In particular; to consider a transaction ‘pari passu’, the following criteria should be assessed: (a) whether the intervention of the public bodies and private operators is decided and carried out at the same time or whether there has been a time lapse and a change of economic circumstances between those interventions; (b) whether the terms and conditions of the transaction are the same for the public bodies and all private operators involved, also taking into account the possibility of increasing or decreasing the level of risk over time; (c) whether the intervention of the private operators has real economic significance and is not merely symbolic or marginal; and (d) whether the starting position of the public bodies and the private operators involved is comparable with regard to the transaction, taking into account, for instance, their prior economic exposure vis-à-vis the undertakings concerned (see section 4.2.3.3), the possible synergies which can be achieved, the extent to which the different investors bear similar transaction costs, or any other circumstances specific to the public body or private operator which could distort the comparison.” (a) whether the intervention of the public bodies and private operators is decided and carried out at the same time or whether there has been a time lapse and a change of economic circumstances between those interventions; (b) whether the terms and conditions of the transaction are the same for the public bodies and all private operators involved, also taking into account the possibility of increasing or decreasing the level of risk over time; (c) whether the intervention of the private operators has real economic significance and is not merely symbolic or marginal; and (d) whether the starting position of the public bodies and the private operators involved is comparable with regard to the transaction, taking into account, for instance, their prior economic exposure vis-à-vis the undertakings concerned (see section 4.2.3.3), the possible synergies which can be achieved, the extent to which the different investors bear similar transaction costs, or any other circumstances specific to the public body or private operator which could distort the comparison.”
“72. …The difference in outcomes rather reflects (i) the fact that KPMG did not even attempt a conventional market valuation of the 250-year leasehold interest transferred to Wasps pursuant to the 2014 Decision; and (ii) the approach of KPMG to the valuation of ACL in the hands of Wasps was based on a series of subjective discounts that were unconventional and unjustified, with the underlying figures suggesting a range of values that would be entirely consistent with the conventional assessments of market value by S&P, as independent specialist property valuers: Pilgrem 1 ¶¶ 3.2-3.39 [A4/34/434-446]; Pilgrem 2 ¶¶ 2.2-2.8 [A4/37/552-555], …”
“KPMG has been engaged by the Council to provide our opinion (“Opinion”) as to whether the Proposed Transaction price is consistent with the estimated price at which we consider Wasps and the Council, as identified knowledgeable and willing parties acting commercially, would be expected to transfer the relevant Proposed Transaction assets or liabilities; and that reflects the respective interests of those named parties.”
“The Scope of our work includes: Review and discussion of the terms of the Proposed Transaction; A valuation ¹ of the equity of ACL and the Freehold at a current date, for the purpose of which the valuation of ACL to be considered on two bases (the Two Scenarios): Reflecting the current strategy under existing ownership, based on the main business plan and forecasts for ACL in place at the Valuation Date, as provided by ACL management; and Based on the strategy proposed by Wasps, as provided in the Wasps’ business plan and associated financial forecasts. Consideration of the terms of the Proposed Transaction relative to our view on the value of ACL using the Two Scenarios and the Freehold, from the perspective of the Council only; Consideration of the number and nature of any offers received to date for the equity of ACL (aside from Wasps), as a result of the passive marketing of ACL (through national and local media etc), based on public information and that provided by the Council; Provision of an independent report (“the Report” or “the Deliverable”), which summarises the scope of our work, our supporting analysis and conclusions as to the appropriate valuation range for ACL and for the Stadium on the two bases provided; and Subject to our work enabling us to do so, provision of an opinion, within the Report, as to whether the Proposed Transaction price is consistent with the estimated price at which we consider Wasps and the Council, as identified knowledgeable and willing parties acting commercially, would be expected to transfer the relevant Proposed Transaction assets or liabilities; and that reflects the respective interests of those named parties.”
“Note: ¹ For the purpose of our Valuation under the Two Scenarios we define Market Value in accordance with the International Valuation Standards (“IVS”) Framework proposed by the International Valuation Standards Council. Market value is the estimated amount for which an asset or liability should exchange on the valuation date between a willing buyer and a willing seller in an arm’s length transaction, after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion.”
“Arena Freehold We estimate the value of the Arena freehold to be£0.6 -£1.0m . the value is relatively low as a result of the£21.0m prepayment which was made by ACL in 2006 and which means no rent is receivable by the Council (as the freeholder) until 2053. We believe that a lease extension to 250 years as proposed would have materially the same value as a freehold interest. The Proposed Transaction terms assign a price of£1.0m for the lease extension. This price is therefore at the upper end of our estimated value of the freehold of£0.6m -£1.0m .”
“Key takeaways In 2006, ACL exercised an option in the lease with NCHL to pay a£21m rent prepayment premium for the remaining 50 years lease period. NCHL cannot again request rent over this period. We valued the potential rent post 2053 using the premium paid to imply the present value of rent over a 50 year period. We projected this forward at inflation and discounted by 11%. Based on the potential for ACL based on the short term business plan (Wasps and ACL) the present value of future rent is low. However, conditions may change considerably over the longer term.”
“5.17 Of particular relevance in this regard is the reference that my “valuation should also take account of the context in which the Council proposed to sell the Lease Extension, specifically that it would only be sold to ACL (2006) if and when Wasps had purchased 100% of the shares in ACL (2006)’s parent company, ACL.”
“5.1 The authors of the KPMG Report concluded that the value of the ACL group’s business in the hands of Wasps was about£23 million , plus or minus£1 million , as at17 September 2014 . The authors of the S&P Report concluded (essentially, as I explain below) that the value of the ACL group’s business as at23 April 2015 (about 7 months later), when it was in the hands of Wasps, was£48.5 million . …”
“2.29. In respect of their quantified results and conclusions, the outcomes of the KPMG report and the S&P Report were very different. As shown in Figure 2-2 above, the authors of the KPMG Report concluded that the value of the ACL group’s business in Wasps’ hands was about£23 million , as at17 September 2014 . The authors of the S&P Report appear to me to have concluded that its market value was about£48.5 million , about 7 months later. 2.30. The difference between the results of the valuation analysis of the authors of the KPMG Report and that of the authors of the S&P Report can be understood as follows: (1) the authors of the KPMG Report had much lower expectations of the performance of the ACL group’s business in Wasps’ hands than did the authors of the S&P report; (2) as I identify in Section 3, the lower expectations of KPMG were primarily reflected in a significant subjective ‘company specific’ premium added by KPMG in assessing the discount to apply to Wasps’ forecasts of the performance of the ACL group’s business in its hands. KPMG’s discount rate of 15.8% (in nominal terms) was significantly higher than S&P’s of 12.5% and, if S&P’s analysis was on a pre-tax basis, which appears to me to be likely, the relevant point of comparison may be a discount rate of about 10.5%; and (3) as I identify also in Section 3, the authors of the KPMG Report also effectively reduced their assessment of the value of the ACL group’s business by 11.6% (£3.075 million ) by making a deduction for ‘marketability’.” (1) the authors of the KPMG Report had much lower expectations of the performance of the ACL group’s business in Wasps’ hands than did the authors of the S&P report; (2) as I identify in Section 3, the lower expectations of KPMG were primarily reflected in a significant subjective ‘company specific’ premium added by KPMG in assessing the discount to apply to Wasps’ forecasts of the performance of the ACL group’s business in its hands. KPMG’s discount rate of 15.8% (in nominal terms) was significantly higher than S&P’s of 12.5% and, if S&P’s analysis was on a pre-tax basis, which appears to me to be likely, the relevant point of comparison may be a discount rate of about 10.5%; and (3) as I identify also in Section 3, the authors of the KPMG Report also effectively reduced their assessment of the value of the ACL group’s business by 11.6% (£3.075 million ) by making a deduction for ‘marketability’.”