Estate of Webb v. Commissioner
Opinion
Memorandum Findings of Fact and Opinion
OPPER, Judge: This proceeding involves a redetermination of a deficiency in petitioner's estate tax of $191,085.53. Petitioner claims an overpayment of tax in the amount of $63,810.39.
The only issues presented involve the valuation of stocks in five merchandising and two real estate corporations.
Findings of Fact
The facts stipulated by the parties are hereby found accordingly. Facts hereinafter recited which are not from the stipulation are facts otherwise found from the record.
Petitioner is the duly qualified executor under the will of Frederick Webb, who died a resident of Rhode Island on December 7, 1938. The estate tax return was filed with the collector of internal revenue at Providence, Rhode Island.
The companies, the value of whose stock is in question, the number of shares of preferred and common stock therein held by the estate, and the number of shares outstanding are as follows:
| Preferred | Common | |||
| Corporation | Estate | Outstanding | Estate | Outstanding |
| Cherry & Webb Co. (Fall River) | 437 | 1,250 | 787 | 2,250 |
| Cherry & Co., Inc. (New Bedford) | 935 | 3,000 | 818 | 2,700 |
| Cherry & Webb Co. (Lawrence) | 500 | 1,000 | 600 | 1,210 |
| Cherry & Webb Co. (Lowell) | 332 | 2,000 | 323 | 2,070 |
| Cherry & Webb Co. (Providence) | 563 | 2,250 | 1,933 | 7,587 |
| Cherry Realty Co. | 0 | 0 | 16 | 51 |
| Cherry & Webb Realty Co. | 0 | 0 | 5,287 | 11,450 |
*263 The above-named companies will be hereinafter referred to for convenience by the name of the town in which they are located, except the realty companies.
No one of the blocks of the securities listed constitutes a controlling interest in the respective corporations. The sale of one of the blocks of stock to an existing stockholder might give such a purchaser control of the respective corporations. There are no known sales or bid and asked prices for any of the securities here involved either on or near April 7, 1938. On or about May 1, 1942, there was a sale of 200 shares of preferred and 200 shares of common of Lawrence at $95 and $100 per share, respectively, to the Lawrence Company. These sales were made under the terms of a trust created by decedent and were for the purpose of providing funds with which to pay the trust's proportion of Federal estate taxes. The trustee thought that the price represented the fair value of the stock at the time of the sale. This conclusion was based upon a valuation by Chelcie C. Bosland and reflected his estimate of improvement in business since April 7, 1938, at which time he had valued the preferred stock of Lawrence at $90 per share, the common*264 stock at $75 per share.
William J. Cherry and decedent began the business of Cherry & Webb about 1894. They first had a store in Fall River. They were joined by George Cherry in organizing the store in New Bedford a few years later. The Providence store was organized by William J. Cherry and decedent. Later they bought out a store which became Cherry & Webb of Lowell. and in about 1912 they organized Cherry & Webb of Lawrence. The stores are operated as individual stores and sell ladies' apparel, specializing at first in cloaks, suits, and dresses, but later adding departments such as hosiery. undergarments, and other apparel. They sell a small amount of men's goods. With the exception of the Providence store, which is rented from outside interests, the stores were located in buildings owned by one or the other of the two realty companies.
In 1938 the towns of Fall River, New Bedford, Lowell, and Lawrence were on the down grade, having suffered severe economic reversals. Lowell was particularly depressed. The populations of these towns had declined from 1920 to 1940 and Fall River, New Bedford, and Lowell had been affected by the shift of the cotton textile industry to the South. *265 Lawrence was largely dependent upon the state of the woolen textile industry, which fluctuates greatly and was considerably depressed during most of the twenties, experiencing a revival in the late thirties. The Lawrence location was subject to severe competition from Boston stores. Providence has a more substantial economic background by reason of its diversified industry and business. It has an assured but not rapidly growing economic foundation.
Women's apparel stores, because of style changes, require particular skill in merchandising. They are subject to the effects of business cycles, and in depressions they are first to be affected because of the semi-durable nature of apparel. The risk of change in management is present, as well as the competition from the small store not requiring much capital because of its small stock of low-cost goods and low rental overhead. Competition from the "hole-in-the-wall" type of store was increasingly severe in the years leading up to 1938.
The stores here in question were built up by the application to the business of earnings resulting from successful operation under good management. The stores have had generally good earnings records. The*266 high peak of earnings in the late twenties fell with the business decline thereafter. Between 1928 and 1938 Fall River. New Bedford, and Lawrence each had one year resulting in a net loss.
The earnings per common share, and per preferred share in the case of Lowell, for the periods indicated per year were as follows:
| Lowell | ||||||
| Fall River | Lawrence | Common | Preferred | Providence | New Bedford | |
| Average Earnings per | ||||||
| share 1937 | $ 5.71 | $ 9.95 | Nominal | $6.40 | $11.91 | $10.20 |
| Average Earnings per | ||||||
| share 1935-37 | 9.82 | 18.12 | Nominal | 9.86 | 9.17 | 12.76 |
| Average Earnings per | ||||||
| share 1932-37 | 5.32 | 14.04 | Nominal | 6.59 | 4.80 | 6.28 |
| Average Earnings per | ||||||
| share 1928-37 | 12.40 | 10.87 | Nominal | 9.24 | 14.70 | 9.19 |
After the deficit years all of the stores made substantial recoveries in net income, but by 1938 Lawrence was the only store whose net income approximated the most favorable net income of the period prior to the depression.
For the years 1928 through 1938, inclusive, the stores paid dividends on their common stock as follows:
| Fall River | Lawrence | Lowell | Providence | New Bedford | |
| (2,250 shares) | (1,210 shares) | (2,070 shares) | (7,587 shares) | (2,700shares) | |
| 1928 | $22,500 | 0 | 0 | $ 66,500 | 0 |
| 1929 | 45,000 | 0 | 0 | 133,500 | 0 |
| 1930 | 45,000 | 0 | 0 | 134,000 | 0 |
| 1931 | 22,500 | 0 | 0 | 67,000 | 0 |
| 1932 | 0 | 0 | 0 | 0 | 0 |
| 1933 | 0 | 0 | 0 | 0 | 0 |
| 1934 | 0 | 0 | 0 | 30,348 | 0 |
| 1935 | 0 | 0 | 0 | 37,935 | 0 |
| 1936 | 0 | 0 | 0 | 45,522 | 0 |
| 1937 | 0 | 0 | 0 | 45,522 | 0 |
| 1938 | 0 | 0 | 0 | 45,522 | 0 |
*267 For the period 1928 to 1938, inclusive, the stores paid dividends on their preferred stock as follows:
| Fall River | Lawrence | Lowell | Providence | New Bedford | |
| 1,250 shares | 1,000 shares | 2,000 shares | 2,250 shares | 3,000 shares | |
| 1 | 2 | ||||
| 8% cumulative | 8% cumulative | 8% cumulative | 8% cumulative | 8% cumulative | |
| 1928 | $15,000 | $20,000 | 0 | $30,000 | $51,000 |
| 1929 | 15,000 | 4,000 | 0 | 30,000 | 51,000 |
| 1930 | 15,000 | 0 | 0 | 30,000 | 12,000 |
| 1931 | 15,000 | 0 | 0 | 30,000 | 0 |
| 1932 | 15,000 | 20,000 | 0 | 30,000 | 0 |
| 1933 | 0 | 16,000 | 0 | 9,000 | 0 |
| 1934 | 0 | 0 | 0 | 18,000 | 0 |
| 1935 | 0 | 0 | 0 | 27,000 | 0 |
| 1936 | 30,000 | 24,000 | $24,000 | 18,000 | 36,000 |
| 1937 | 10,000 | 8,000 | 8,000 | 18,000 | 36,000 |
| 1938 | 20,000 | 8,000 | 16,000 | 18,000 | 24,000 |
For the period 1928 to 1938, inclusive, preferred dividend requirements were earned the number of times designated as follows:
| Fall River | Lawrence | Lowell | Providence | New Bedford | |
| 1928 | 4.49 | 1.29 | 0.22 | 9.75 | 4.54 |
| 1929 | 4.63 | def. | 1.00 | 8.56 | 5.05 |
| 1930 | 5.40 | 3.88 | 3.79 | 8.10 | 1.38 |
| 1931 | 3.29 | 3.26 | 1.92 | 7.06 | def. |
| 1932 | def. | 0.58 | 0.54 | 0.15 | 0.45 |
| 1933 | 1.37 | 3.88 | 0.57 | 1.04 | 0.39 |
| 1934 | 2.31 | 3.04 | 0.21 | 3.02 | 2.08 |
| 1935 | 2.54 | 3.98 | 2.19 | 4.27 | 2.46 |
| 1936 | 4.80 | 4.72 | 2.02 | 4.30 | 2.70 |
| 1937 | 2.28 | 1 (2.50) | 0.81 | 6.02 | 2.15 |
| 1.18 | |||||
| 1938 | 4.79 | 1.70 | 1.61 | 6.94 | 1.82 |
The general supervisory management of the stores was performed by William Cherry and decedent. They and one or two others held all of the stock in the stores. Cherry was the merchandiser and the imaginative, dynamic member of the partnership, and decedent devoted his efforts to the detail management such as maintenance of the records. Between the two the policies of the businesses were determined. At the time of decedent's death Cherry was reaching an advanced age.
There was a serious business recession in the Spring of 1938. It was a period of increasing unemployment and great pessimism. This condition was reflected in the stock market in which stock prices fell almost 50 percent between April, 1937, and April, 1938. Slight improvement occurred early in April of 1938, but the condition was still extremely difficult.
Common stock in a number of instances had April 7, 1938, market prices which were less than the respective net current assets per share and also below the respective book values per share.
On April 7, 1938, the stock market price for the following stocks, the high 1937 stock market price, and the *269 1937 dividends were as follows:
| Company and | |||
| (1937 Dividend) | April 7, 1938 | High 1937 | |
| Am. Smelting & Refg. | ( 5.00) | 33 | 105 |
| Am. Tel. & Tel. Co. | ( 9.00) | 124 | 187 |
| Anaconda Cop. Min. Co. | ( 1.75) | 24 | 69 |
| Bethlehem Steel | ( 5.00) | 43 | 106 |
| Chesapeake & Ohio | ( 3.80) | 26 | 69 |
| Chrysler Corp. | (10.00) | 40 | 135 |
| Cons. Edison | ( 2.00) | 19 | 50 |
| Du Pont | ( 6.25) | 96 | 180 |
| General Electric | ( 2.20) | 31 | 65 |
| General Motors | ( 3.75) | 29 | 71 |
| Int. Harvester | ( 4.00) | 55 | 120 |
| Int. Nickel | ( 2.25) | 42 | 73 |
| Montgomery Ward | ( 4.90) | 28 | 69 |
| New York Central | (none) | 12 | 55 |
| Socony-Vacuum | ( 0.80) | 12 | 23 |
| Texas Corp. | ( 2.25) | 36 | 65 |
| Union Carb. & Carb. | ( 3.20) | 61 | 111 |
| Union Pacific | ( 6.00) | 62 | 149 |
| U.S. Steel | ( 1.00) | 41 | 126 |
| Westinghouse E. & M. | ( 6.00) | 68 | 168 |
Purchasers of stock are interested in a company's working capital position, its future earnings and dividends. Where the stock being sold carries a substantial ownership of the company and a voice in its operations, the payment of dividends is not of paramount importance. A potential purchaser is also interested in the marketability of a security and the possibility of gain on its sale.
A search by Bosland of apparel stores for*270 whose stock there was a market disclosed, after consideration of some 120 companies, seven ladies' apparel stores comparable to those of petitioner. The qualifications for such stores were that they handle wearing apparel exclusively (that is, they must not be department stores); that they have earning records disclosing not more than two years of deficits in the last ten years; and that their stock have a market quotation. The stores primarily comparable and their economic history in so far as pertinent are as follows:
(Adjusted to Common Stock Outstanding Jan. 31, 1938)
| Calendar Year | Blauner's (1911) | I. Magnin & Co. (1876) | ||||
| Phila. & 26 stores | San Fran. & 8 Branches | |||||
| Sales | Per Share | Sales | Per share | |||
| (000) | Earn. | Div. | (000) | Earn. | Div. | |
| 1928 | 585 | 4.32 | 0.60 | 9,487 | 2.87 | 1.00 |
| 1929 | 725 | 5.10 | 1.20 | 10,984 | 2.68 | 1.38 |
| 1930 | 4.65 | a 2.00 | 10,090 | 1.94 | 1.50 | |
| 1931 | Not | 2.24 | 8,813 | 0.80 | 1.33 | |
| 1932 | Stated | 0.95 | 1.00 | 6,706 | 1.14 | 0.33 |
| 1933 | 0.33 | 1.00 | 6,714 | 0.42 | 0 | |
| 1934 | 2.00 | 1.00 | 7,915 | 0.68 | 0.40 | |
| 1935 | 1.34 | 1.00 | 8,989 | 1.15 | 0.47 | |
| 1936 | 10,621 | 2.18 | 1.00 | 10,289 | 2.02 | 1.50 |
| 1937 | 11,426 | 1.08 | 1.00 | 10,659 | 1.55 | 1.00 |
| Current Assets 1/31/38 (000) | 1,530 | 4,633 | ||||
| Current Liab. 1/31/38 (000) | 502 | 1,021 | ||||
| Net Current Assets | 1,028 | 3,612 | ||||
| Cash (000) | 471 | 264 | ||||
| Mkt. Value of Sec. Owned (000) | 196 | 240 | ||||
| Cash Value of Life Ins. (000) | 111 | 214 | ||||
| Tang. Book Value per | ||||||
| Share Common | 8.60 16.70 | 11.50 | ||||
| Net Current Assets per Share | nil | 9.50 | ||||
| Price of Stock 4/7/38 | 10 1/2 | 9 1/4 | ||||
| No. of Common Shares | ||||||
| out 1/31/38 | 121,937 | 263,145 | ||||
| Stock quoted on | N. Y. Curb | San F. S.E. | ||||
| Capital Structure (000) | ||||||
| Long term debt | Adjusted | |||||
| Preferred Stock | 98 | 1,079 | 1,164 | |||
| Common & Surplus | 2,033 | 1,052 | 3,043 | |||
| 2,131 | 2,131 | 4,207 | ||||
| Real Estate Owned | None | None | None | |||
(Adjusted to Common Stock Outstanding Jan. 31, 1938)
| Calendar Year | Roose Bros. (1865) | Best & Co. (1879) | ||||
| Cal. 9 stores | New York & 9 Branches | |||||
| Sales | Per Share | Sales | Per Share | |||
| (000) | Earn. | Div. | (000) | Earn. | Div. | |
| 1928 | 5,041 | 4.15 | 2.50 | 13,346 | 3.26 | 1.50 |
| 1929 | 5,413 | 3.73 | 2.50 | 14,614 | 4.20 | 1.63 |
| 1930 | 4,952 | 2.78 | 2.50 | 15,098 | 4.15 | 2.00 |
| 1931 | 4,450 | 0.54 | 1.66 | 13,822 | 3.02 | 2.00 |
| 1932 | 3,266 | 3.01 | 0.20 | 11,131 | 1.05 | 0.50 |
| 1933 | 3,392 | 0.69 | 0 | 11,208 | 2.33 | 0.25 |
| 1934 | 3,866 | 1.51 | 0 | 12,543 | 3.14 | 1.25 |
| 1935 | 4,512 | 3.44 | 1.00 | 13,329 | 3.73 | 2.00 |
| 1936 | 5,081 | 3.62 | 2.75 | 14,945 | 4.21 | 2.63 |
| 1937 | 5,587 | 3.59 | 1.88 | 16,193 | 4.02 | 3.00 |
| Current Assets | ||||||
| 1/31/38 (000) | 2,489 | 4,937 | ||||
| Current Liabilities | ||||||
| 1/31/38 (000) | 696 | 890 | ||||
| Net Current Assets | 1,793 | 4,047 | ||||
| Cash (000) | 313 | 1,061 | ||||
| Mkt. Value of Sec. | ||||||
| Owned (000) | 590 | |||||
| Cash Value of | ||||||
| Life Ins. (000) | 44 | 312 | ||||
| Tang. Book Value per | ||||||
| Share Common | 18.70 | 32.00 | ||||
| Net Current Assets per | ||||||
| Share | 10.75 | 10.20 | ||||
| Price of Stock 4/7/38 | 13 1/4 | 31 1/4 | ||||
| No. of Common Shares | ||||||
| out 1/31/38 | 73,704 | 300,000 | ||||
| Stock quoted on | San F. S.E. | N. Y. S.E. | ||||
| Capital Structure (000) | ||||||
| Long term debt | 650 | |||||
| Preferred Stock | 1,000 | 346 | ||||
| Common & Surplus | 1,373 | 9,614 | ||||
| 2,373 | 10,600 | |||||
| Real Estate owned | None | (a) 5,178 | ||||
(Adjusted to Common Stock Outstanding Jan. 31, 1938)
| Calendar Year | Lerner Stores Corp. | Fashion Co. (1914) | ||||
| (1918) | ||||||
| Chain. 159 Stores | Col. Ohio | |||||
| Sales | Per Share | Sales | Per Share | |||
| (000) | Earn. | Div. | (000) | Earn. | Div. | |
| 1928 | 12,104 | 1.52 | 0 | 2,165 | 3.08 | no. inf. |
| 1929 | 19,077 | 3.01 | 0.25 | 2.132 | 2.23 | 0.50 |
| 1930 | 25,294 | 2.92 | 1.00 | 2,066 | 2.36 | 2.00 |
| 1931 | 26,077 | 0.47 | 0.75 | 1,805 | 0.50 | 1.50 |
| 1932 | * | 1,410 | 0.80 | 0.05 | ||
| 1933 | 22,088 | 2.34 | 0 | 1,337 | 0.69 | 0 |
| 1934 | 28,093 | 3.70 | 0 | 1,521 | 1.17 | 0 |
| 1935 | 32,216 | 4.56 | 1.00 | 1,574 | 1.39 | 0.50 |
| 1936 | 37,178 | 5.18 | 2.97 | 1,820 | 1.90 | 1.50 |
| 1937 | 39,551 | 4.65 | 2.47 | 1,933 | 1.68 | 1.88 |
| Current Assets 1/31/38 (000) | 5,522 | 459 | ||||
| Current Liabilities 1/31/38 (000) | 1,505 | 142 | ||||
| Net Current Assets | 4,017 | 317 | ||||
| Cash (000) | 2,321 | 101 | ||||
| Mkt. Value of Sec. Owned (000) | 15 | |||||
| Cash Value of Life Ins. (000) | 29 | |||||
| Tang. Book Value per Share Common | 15.90 | 21.00 | ||||
| Net Current Assets per Share | nil | 6.20 | ||||
| Price of Stock 4/7/38 | 21. | 15 bid | ||||
| No. of Common Shares Out 1/31/38 | 400,000 | 34,015 | ||||
| Stock quoted on | N. Y. S.E. | O.C. | ||||
| Capital Structure (000) | ||||||
| Long Term Debt | 1,221 | 6 | ||||
| Preferred Stock | 3,200 | 100 | ||||
| Common & Surplus | 6,379 | 716 | ||||
| 10,800 | 822 | |||||
| Real Estate Owned | (a) 2,553 | ( | ||||
(Adjusted to Common Stock Outstanding Jan. 31, 1938)
| Calendar Year | Mangel Stores Corp. (1916) | ||
| Chain 110 Stores | |||
| Sales | Per share | ||
| (000) | Earn. | $5 P.D. | |
| (Issue | |||
| 1928 | * | 26.70 | 1929) |
| 1929 | 10,600 | 13.08 | 4.88 |
| 1930 | 9,987 | 1.54 | 6.50 |
| 1931 | 9,357 | 14.60 | 0 |
| 1932 | 6.637 | * | 0 |
| 1933 | 6,560 | 13.22 | 0 |
| 1934 | 8,544 | 18.88 | 0 |
| 1935 | 8,666 | 10.42 | 0 |
| 1936 | 9,105 | 13.38 | 5.00 |
| 1937 | 8,985 | 8.40 | 5.00 |
| * Not reported. | |||
| Current Assets 1/31/38 (000) | 1,329 | ||
| Current Liabilities | |||
| 1/31/38 (000) | 628 | ||
| Net Current Assets | 701 | ||
| Cash (000) | 522 | ||
| Mkt. Value of Sec. Owned (000) | |||
| Cash Value of Life Ins. | |||
| Tang. Book Value per | |||
| Share Common | pfd 88.00 | ||
| Net Current Assets per Share | pfd 35.60 | ||
| Price of Stock 4/7/38 | pfd 45 | ||
| No. of Common Shares | |||
| out 1/31/38 | pfd 17,500 par 25 | 177,500 | |
| Stock quoted on | N. Y. Curb | (com) | |
| Capital Structure (000) | |||
| Long term debt | 77 | ||
| Preferred stock | 438 | ||
| Common & Surplus | 1,104 | ||
| 1,619 | |||
| Real Estate Owned | (a) 171 | ||
Blauner's has its main store in Philadelphia and operates a chain in the eastern States under the name of Wilbur-Rogers. Some of these chain stores are located in New England.
Certain other stores are somewhat*275 comparable. Franklin Simon Co. was successful during the life of the founder, but after his death it never recovered its earning power. Although Outlet Co., Lincoln Stores, Kennedy's, and Gilchrist Co. are located in the same areas as the Cherry & Webb stores they are not strictly comparable because they have different risks involved by reason of the merchandise handled. The Lincoln stores are a chain located throughout New England. They have a store in Lowell and one in New Bedford. They emphasize price and fast-moving merchandise rather than quality and style. Kennedy's specializes in men's clothing. Gilchrist does a heavy credit business and tends to emphasize price and rapid turnover rather than quality. Bullock's is a wellknown Los Angeles store which emphasizes women's wear. It has a Hollywood store which deals exclusively in women's wear.
The ratios of market prices for common stocks to average earnings of such stores for 1, 3, 6, and 10-year periods ending in 1937 are as follows:
| 1 year | 3 years | 6 years | 10 years | |
| Primary Companies: | (1937) | (1935-37) | (1932-37) | (1928-37) |
| Blauner's | 9.75 | 6.86 | 8.04 | 4.34 |
| Magnin (I.) & Co. | 5.96 | 5.86 | 11.80 | 7.13 |
| Roos Bros., Inc. | 3.70 | 3.80 | 8.05 | 6.28 |
| Best & Co., Inc. | 7.77 | 7.83 | 10.15 | 9.44 |
| Lerner Stores Corp. | 4.52 | 4.38 | ||
| Fashion Co. | 8.95 | 9.05 | 14.85 | 10.56 |
| Average multiple (earnings to price) = | 6.78 | 6.30 | 10.58 | 7.55 |
| Average decimal (earnings / = price) | .1475 | .1587 | .0945 | .1325 |
| Mangel Stores(pfd.)(earnings to price) | 7.18 | 5.62 | ||
| Average including Mangel Stores (pfd.) | ||||
| and excluding Best & Co., Inc.: | ||||
| Average (earnings to price) = | 6.68 | 5.93 | 10.69 | 7.08 |
| Average (earnings / price) | .1497 | .1686 | .0936 | .1412 |
| Secondary Companies: | ||||
| Outlet Company | 9.09 | 8.46 | 9.75 | 7.34 |
| Lincoln Stores | 8.60 | 7.73 | 9.34 | |
| Kennedy's | 2.95 | |||
| Gilchrist Co. | 4.57 | 3.92 | 14.90 | 8.31 |
| Bullock's | 6.33 | 6.16 | 10.70 | 10.65 |
| Arnold Constable | 8.00 | 7.05 | 12.70 | 29.90 |
| Russek's Fifth Ave. | 8.00 | 5.62 | 9.40 | 9.50 |
| Oppenheim Collins | 4.66 | def. | def. | 3.44 |
| Average (earnings to price) | 6.53 | 6.49 | 11.13 | 11.52 8.91 |
| (median) | ||||
| Average (earnings / price) | .1531 | .1540 | .0898 | .0868.1122 |
| (median) |
*276 The second average above shown, including Mangel and excluding Best, is designed to show the effect of accumulated arrearages of preferred stock which was a factor in the Mangel stores.
A capitalization of the companies here in question at the rates above indicated for the primary companies adjusted for Mangel and Best discloses the following valuation for common stock for the periods indicated:
| New | |||||
| Fall River | Lawrence | Lowell | Providence | Bedford | |
| 1937 | 38.14 | 66.46 | Nominal | 80.75 | 68.14 |
| 1935-1937 | 58.24 | 107.47 | Nominal | 57.78 | 75.68 |
| 1932-1937 | 68.70 | 150.00 | Nominal | 53.54 | 67.09 |
| 1928-1937 | 98.80 | 76.98 | Nominal | 116.90 | 64.37 |
| Average | 65.97 | 100.25 | Nominal | 77.24 | 68.82 |
Decedent spent most of his time in the Fall River store where he made his headquarters.
Lawrence suffered a considerable loss in 1937 due to a bank failure. The loss was charged off against earnings for tax purposes. Such a loss is a nonrecurring item and effect can be given to it by adding back one-half of the loss into earnings.
Fall River balance sheets disclose the following:
| Common | |||||||
| Pref. | and | Secu- | Total | ||||
| Cal. | Stock | Surplus | Total | Good | Inven- | rities | Current |
| Yr. | x | Capital | Will | tories | at Cost | Assets | |
| 1928 | $187,500 | $122,700 | $310,200 | $21,875 | $89,562 | $ 58,310 | $376,309 |
| 1929 | 187,500 | 134,135 | 321,635 | 21,875 | 72,256 | 88,298 | 383,838 |
| 1930 | 187,500 | 155,326 | 342,826 | 21,875 | 72,754 | 96,094 | 396,353 |
| 1931 | 187,500 | 167,117 | 354,617 | 21,875 | 59,367 | 96,082 | 379,608 |
| 1932 | 187,500 | 147,426 | 334,926 | 21,875 | 49,801 | 96,082 | 305,038 |
| 1933 | 187,500 | 167,924 | 355,424 | 21,875 | 40,830 | 96,082 | 353,992 |
| 1934 | 187,500 | 202,673 | 390,173 | 21,875 | 44,294 | 96,082 | 371,959 |
| 1935 | 125,000 | 228,076 | 353,076 | 0 | 58,299 | * 86,450 | 359,134 |
| 1936 | 125,000 | 245,089 | 371,089 | 0 | 66,150 | * 106,065 | 419,057 |
| 1937 | 125,000 | 258,929 | 383,929 | 0 | 52,388 | * 80,230 | 399,680 |
| 1938 | 125,000 | 292,981 | 417,981 | 0 | 48,346 | * 127,758 | 460,339 |
| Net | ||
| Current | Work- | |
| Cal. | Liabil- | ing |
| Yr. | ities | Capital |
| 1928 | $ 96,796 | $279,513 |
| 1929 | 101,843 | 281,995 |
| 1930 | 90,142 | 306,211 |
| 1931 | 68,212 | 311,396 |
| 1932 | 56,210 | 248,828 |
| 1933 | 76,630 | 277,362 |
| 1934 | 53,040 | 318,919 |
| 1935 | 61,306 | 297,828 |
| 1936 | 78,182 | 340,875 |
| 1937 | 66,382 | 333,298 |
| 1938 | 77,905 | 382,434 |
New Bedford balance sheets disclose the following:
| 1928 | $300,000 | $ 38,078 | $338,078 | 0 | $76,124 | $ 48,810 | $329,304 |
| 1929 | 300,000 | 107,257 | 407,257 | 0 | 79,126 | 48,810 | 357,942 |
| 1930 | 300,000 | 128,374 | 428,374 | 0 | 91,837 | 26,660 | 261,295 |
| 1931 | 300,000 | 108,182 | 408,182 | 0 | 121,740 | 26,660 | 266,188 |
| 1932 | 300,000 | 119,030 | 419,030 | 0 | 89,251 | 26,660 | 269,015 |
| 1933 | 300,000 | 128,382 | 428,382 | 0 | 74,526 | 29,460 | 284,909 |
| 1934 | 300,000 | 178,453 | 478,453 | 0 | 64,673 | 22,660 | 361,991 |
| 1935 | 300,000 | 237,622 | 537,622 | 0 | 67,757 | **279 17,122 | 412,800 |
| 1936 | 300,000 | 266,318 | 566,318 | 0 | 77,109 | 448,142 | |
| 1937 | 300,000 | 281,864 | 581,864 | 0 | 65,087 | 481,075 | |
| 1938 | 300,000 | 303,216 | 603,216 | 0 | 71,881 | 518,424 |
| 1928 | $ 86,798 | $242,506 |
| 1929 | 52,944 | 304,998 |
| 1930 | 168,908 | 92,387 |
| 1931 | 141,988 | 124,200 |
| 1932 | 120,756 | 148,259 |
| 1933 | 113,123 | 171,786 |
| 1934 | 125,655 | 236,336 |
| 1935 | 108,430 | 304,370 |
| 1936 | 95,555 | 352,587 |
| 1937 | 102,694 | 378,381 |
| 1938 | 99,712 | 418,712 |
Providence balance sheets disclose the following:
| Cal. | Preferred | Common & | Total | Good | Securities | |
| Yr. | Stock | Surplus [a] | Capital | Will | Inventories | at Cost |
| 1928 | $375,000 | $ 870,283 | $1,245,283 | $131,250 | $127,300 | $662,004 |
| 1929 | 375,000 | 967,665 | 1,342,665 | 131,250 | 109,891 | 782,382 |
| 1930 | 375,000 | 1,355,138 | 1,730,138 | 131,250 | 104,117 | 847,787 |
| 1931 | 375,000 | 1,162,356 | 1,537,356 | 131,250 | 102,619 | 904,395 |
| 1932 | 225,000 | 1,125,934 | 1,350,934 | 78,750 | 82,375 | 694,590 |
| 1933 | 225,000 | 1,134,114 | 1,359,114 | 78,750 | 73,182 | 591,950 |
| 1934 | 225,000 | 1,133,983 | 1,358,983 | 78,750 | 87,568 | 571,926 |
| 1935 | 225,000 | 1,141,932 | 1,366,932 | 78,750 | 90,840 | [*] 367,000 |
| 1936 | 225,000 | 1,169,069 | 1,394,069 | 78,750 | 103,056 | [*] 429,500 |
| 1937 | 225,000 | 1,206,008 | 1,431,008 | 78,750 | 89,556 | [*] 433,568 |
| 1938 | 225,000 | 1,285,200 | 1,510,200 | 78,750 | 87,536 | [*] 718,000 |
[x] No allowance made for preferred arrears which on Jan. 31, 1938 were $208,000.
[*] Securities at Market Value.
[a] Based on securities at cost. Market price of securities in 1937 $284,000 below cost.
| Cal. | Total Current | Current | Net Working |
| Yr. | Assets | Liabilities | Capital |
| 1928 | $1,191,911 | $183,160 | $1,008,751 |
| 1929 | 1,333,477 | 207,631 | 1,125,846 |
| 1930 | 1,426,826 | 202,774 | 1,224,052 |
| 1931 | 1,545,262 | 201,281 | 1,343,981 |
| 1932 | 1,243,784 | 111,285 | 1,132,499 |
| 1933 | 1,334,086 | 106,800 | 1,227,286 |
| 1934 | 1,409,914 | 191,111 | 1,218,803 |
| 1935 | 1,237,093 | 132,658 | 1,104,435 |
| 1936 | 1,382,841 | 187,779 | 1,195,062 |
| 1937 | 1,228,687 | 167,717 | 1,060,970 |
| 1938 | 1,290,955 | 160,468 | 1,130,487 |
*280 The fair market value on April 7, 1938, of the 935 preferred shares and 818 common shares of the New Bedford Co. owned by the decedent was $156,800, and of the various other stocks in question per share assuming a reasonable period of liquidation was as follows:
| Corporation | Preferred | Common |
| Fall River | 95 | 70 |
| Lawrence | 95 | 110 |
| Lowell | 75 | 1 |
| Providence | 105 | 85 |
Income and balance sheet data with reference to the Cherry Realty Company is as follows:
| Calendar | Investments | |||||
| Year | Net Worth | Land | Bldgs. Gross | Bldgs. Net | Cash | at Market |
| 1933 | $389,071 | $168,253 | $210,898 | $199,299 | $17,510 | 0 |
| 1934 | 380,186 | 168,253 | 210,898 | 194,026 | 6,334 | 0 |
| 1935 | 387,405 | 168,253 | 210,898 | 188,782 | 31,731 | 0 |
| 1936 | 394,578 | 168,253 | 210,898 | 183,538 | 24,944 | $23,048 |
| 1937 | 401,908 | 168,253 | 210,898 | 178,294 | 27,664 | 25,873 |
| 1938 | 411,219 | 168,253 | 210,898 | 173,050 | 41,806 | 29,140 |
| Calendar | Net Working | Rental | Int. & | Depre- | Net | Divs. | |
| Year | Capital | Income | Div. Inc. | Salaries | ciation | Income | on Com. |
| 1933 | $21,520 | $30,000 | $ 357 | $ 0 | $6,327 | $13,801 | $20,400 |
| 1934 | 17,907 | 30,333 | 288 | 15,950 | 5,272 | 1,315 | 10,200 |
| 1935 | 30,370 | 34,000 | 22 | 12,750 | 5,244 | 7,219 | 0 |
| 1936 | 46,197 | 34,000 | 457 | 12,750 | 5,244 | 7,172 | 0 |
| 1937 | 51,666 | 34,000 | 890 | 12,750 | 5,244 | 7,330 | 0 |
| 1938 | 68,486 | 34,000 | 1,070 | 11,250 | 5,244 | 10,513 | 5,100 |
*281 Income and balance sheet data for Cherry & Webb Realty Company for the years indicated are as follows:
| Calendar | Investments | |||||
| Year | Net Worth | Land | Bldgs. Gross | Bldgs. Net | Cash | at Cost |
| 1933 | $1,082,588 | $528,500 | $516,500 | $402,870 | $18,925 | $117,778 |
| 1934 | 1,081,444 | 528,500 | 516,500 | 392,540 | 16,057 | 139,428 |
| 1935 | 1,081,178 | 528,500 | 516,500 | 382,210 | 23,875 | 141,831 |
| 1936 | 1,077,714 | 528,500 | 516,500 | 371,880 | 28,218 | * 205,755 |
| 1937 | 1,087,981 | 528,500 | 516,500 | 361,550 | 49,287 | |
| 1938 | 1,090,900 | 528,500 | 516,500 | 351,220 | 37,969 |
*282 The Realty Companies owned stores that are located in cities other than Providence. The Cherry Realty Company owns the old part of the New Bedford store; a new part of the store was constructed by the store itself. Cherry & Webb Realty Co. owns the store buildings used by Fall River, Lawrence, and Lowell. The Cherry Realty Co. leases its property to New Bedford on a net rental basis. The rentals paid by the stores to the Realty Companies are comparatively stable and are based on contracts which call for a fixed payment. All the store properties are in comparatively good locations, being in downtown shopping districts. The Cherry Realty Co. was organized in 1931. The salaries paid the executives were paid for carrying on the administrative work of the Realty Companies. The salaries have been approved by the Bureau of Internal Revenue.
Most of the buildings owned by Cherry & Webb Co. in Lowell, Lawrence, and Fall River are fairly old buildings, but well located.
While the buildings are well located in their respective cities, the area presents a declining market. The buildings are all specialized buildings. Modern trends in merchandising make it difficult to rent more than one or*283 two floors to new types of stores.
The major element or value is the continued occupancy of the buildings by the Cherry & Webb stores.
The stores are rented in such a way that it is quite likely that their income will be somewhat more stable than the average real estate security.
On April 7, 1938, real estate securities were seriously depressed. Such securities had one of the worst records of any type of securities in the depression of 1930. The Emmett Baker Index of Real Estate Bond Prices put the price at about 33 cents on the dollar for $200 of real estate bonds based on real estate properties in eastern cities. Real estate securities were one of the most difficult to dispose of in the period in question. There were a number of such securities which had market values on or about April 7, 1938, which were a small percentage of book value. Securities of three Boston companies of this type were selling on a five-year average yield of between 14 and 16 percent.
The fair market value per share on April 7, 1938, of the realty companies' stocks were as follows:
| Cherry Realty Co. | $4,000. |
| Cherry & Webb Realty Co. | 65. |
Opinion
This proceeding calls exclusively for a valuation*284 of securities forming part of decedent's estate. All of the property had similar characteristics, in that it consisted of preferred and common shares of closely-held corporations engaged in businesses actively participated in by decedent and concerned directly or indirectly in the retail sale of women's apparel. It is thus reasonable to approach the process of valuation as a generally single problem and to apply a more or less comparable formula to each block of stock. The difficulty presented is how to evolve that formula in order to arrive at a solution of the problem best calculated to supply the necessary values.
There is, of course, no easy road or readily ascertainable rule of thumb for dealing with the difficult questions of fact encompassed in the generic process of reducing to particular situations such broad phrases as fair market value, or the price at which an article would change hands between a willing buyer and a willing seller. Both parties are in accord that no one factor should be considered to the exclusion of others. The figures set forth in our findings embodying our conclusions of fair market value in each instance are the result of our best endeavor to appraise*285 all of the relevant circumstances. We have selected for discussion here only certain aspects of that procedure as representing the elements particularly in controversy without attempting to enumerate every consideration receiving our attention.
Having as a point of departure the earning history of the respective securities, one of the most difficult questions in a valuation case is the selection of an appropriate rate of capitalization. On this point the testimony of one of petitioner's opinion witnesses is of great assistance and renders a much more valuable contribution than is normally to be found in cases of this nature. The material compiled and presented by him deals with the average ratio between earnings and market price of the stock of corporations conducting businesses similar to that carried on by decedent's companies during various periods prior to the basic date. An average of those ratios for an average of the periods, when applied to the earnings of the common stocks in issue, results in figures appearing in our findings which as a fundamental premise seem to us to be as carefully computed and as soundly grounded as is reasonably possible in a case of this kind. See*286 Revenue Act of 1943, section 501, amending
In arriving at his conclusions, however, petitioner's witness adjusted the resulting figures for various collateral factors. It is in this process that we have been unable to concur. Some of the elements normally calling for consideration in appraising securities are in this instance largely discounted already by the method adopted; others strike us as actually indicating an enhancement in value rather than the reverse. For example, the depressed condition of securities markets as a whole is reflected in the selling prices of the stock used as comparatives. Current prices have been given four times the effect of earlier ones by the method used, since the final figure is an average of the four periods selected, and the most recent year is the only one which appears in each. Likewise, any downward earning trend is discounted by the use of a similarly computed average of earnings and by the consequent quadruple emphasis on the most recent year's business. And for a parity of reason peculiar business conditions in the respective localities are offset by the selection of comparative stores in various places*287 throughout the country which in some instances at least admittedly indicated comparable trends.
On the other hand, such factors as capital structure, funded debt, asset value, and ratio of quick assets to current liabilities, to business volume, and to fixed assets, are preponderantly advantageous. They represent conditions more favorable to the companies being valued than to the comparatives. These considerations require, to our way of thinking, an upward adjustment of the basic figures rather than the reverse, and account for the somewhat higher values at which we have arrived in compiling our findings.
In the case of the New Bedford store we have found a value for the total holdings of the estate, rather than for each individual share. The peculiar situation existing in that instance with respect to arrearages in preferred dividends makes it extremely difficult to determine whether future treatment will incline toward the benefit of the preferred shareholders on the one hand or of the common shareholders on the other. As an illustration, petitioner's witness arrived at his figures by making the assumption that the arrcars would be paid off immediately by the issuance of sufficient*288 common shares, thereby diluting the earning power of the outstanding common. This, of course, is manifestly a speculation. There were liquid assets on hand which for all that appears from the record might have been used to pay off in cash or in kind a large part, if not all, of the preferred dividends. On the other hand, the management might choose, with the cooperation of the preferred shareholders, to pay off preferred arrearages out of current earnings, thereby preserving the total earning power of the company and enhancing the prospects of the common stock. Since, however, the decedent owned a block of stock consisting of both common and preferred shares in fairly equal proportions, and since our problem is to value the property of the estate and not necessarily any individual shares, we have arrived at what we think is a fair minimum value for the entire block which in our opinion would attach irrespective of what course the management of the company might elect to pursue.
The stock of the two realty companies presents a further complication. Net earnings for the five-year period shown by the record were radically diminished by the payment of officers' salaries at a rate which*289 petitioner's witness candidly recognized as excessive. The only method for ascertaining the true earning power of these shares is accordingly to add back the overpayments for purposes of computation, notwithstanding that the salaries have been approved by respondent for income tax reporting. Here again, the approach employed by petitioner's witness is persuasive, but, as in the case of the other securities, we regard his final result as somewhat too favorable to petitioner. Considering, among other things, the high asset value, assured return, and ease of doing business, we believe such adjustments as we have made to be necessary to arrive at a figure which still truly represent the fair market values involved.
Footnotes
1. Preferred dividend requirement $10,000 per year for 1935 and subsequent years. ↩
2. Preferred dividend requirement $18,000 per year for 1933 and subsequent years.↩
1. After adding back one-half loss on bank deposit of $21,264.↩
a. Plus 3% stock.↩
a. After depreciation↩
*. Not Reported ↩
a. After depreciation.↩
a. After depreciation↩
x. No allowance made for Preferred Arrears↩
*. Securities at Market Value
Lawrence balance sheets disclose the following:
1928 $100,000 $ 9,557 $109,557 0 $37,422 0 $111,599 1929 100,000 (1,279) 98,721 0 44,381 0 106,265 1930 100,000 30,650 130,650 0 48,135 0 140,989 1931 100,000 56,842 156,842 0 36,322 0 148,606 1932 100,000 41,461 141,461 0 29,327 0 143,114 1933 100,000 72,600 172,600 0 27,143 5,000 182,834 1934 100,000 80,980 180,980 0 30,137 23,695 203,831 1935 100,000 112,875 212,875 0 34,652 * 34,630Securities at Market Value
Lowell balance sheets disclose the following:
Common Pref. and Secu- Total Cal. Stock Surplus Total Good Inven- rities Current Yr. [x] [x] Capital Will tories at Cost Assets 1928 $200,000 ($105,458) $ 94,542 0 $67,932 0 $168,052 1929 200,000 (89,424) 110,576 0 59,530 0 174,828 1930 200,000 (28,798) 171,202 0 52,148 0 172,366 1931 200,000 (2,385) 197,615 0 51,998 0 158,682 1932 200,000 1,931 201,931 0 38,897 0 148,602 1933 200,000 6,806 206,806 0 28,258 0 150,804 1934 200,000 5,902 205,902 0 32,180 0 154,865 1935 200,000 35,986 235,986 0 43,754 [*] 16,000 207,550 1936 200,000 39,931 239,931 0 46,262 [*] 22,200 228,448 1937 200,000 41,414 241,414 0 42,981 [*] 19,000 239,484 1938 200,000 75,354 275,354 0 41,322 [*] 45,738 260,339 Net Current Work- Cal. Liabil- ing Yr. ities Capital 1928 $219,127 (51,075) 1929 199,568 (24,740) 1930 127,601 $44,765 1931 76,698 81,984 1932 51,348 97,254 1933 38,172 112,632 1934 39,196 115,669 1935 48,655 158,895 1936 49,610 178,838 1937 52,466 187,018 1938 63,674 196,665 247,360 1936 100,000 126,715 226,715 0 41,676 34,810 261,704 1937 100,000 128,120 228,120 0 47,711 28,743 247,727 1938 100,000 130,149 230,149 0 38,595 54,900 256,141 ↩ 1928 $32,929 $78,670 1929 65,685 40,580 1930 60,668 80,321 1931 35,411 113,195 1932 41,503 101,611 1933 46,168 136,666 1934 54,119 149,712 1935 55,202 192,158 1936 56,903 204,801 1937 43,188 204,539 1938 50,960 205,181 *. Securities at market value.
Calendar Net Working Int. & Depre- Net Dividends Year Capital Rents Div. Inc. Salaries ciation Income on Com. 1933 $151,188 $70,080 $ 5,463 $15,000 $10,330 $33,264 $45,800 1934 160,404 70,080 10,666 30,000 10,330 33,236 34,350 1935 170,468 73,580 7,385 30,000 10,330 34,083 34,350 1936 229,736 70,750 9,092 30,000 10,330 30,887 34,350 1937 197,098 72,760 8,738 30,000 10,330 33,167 22,900 1938 220,391 71,010 7,813 a↩ 22,000$1200 of this amount in question by the Bureau of Internal Revenue.
10,330 37,283 34,350
Case-law data current through December 31, 2025. Source: CourtListener bulk data.