QUEEN'S BENCH DIVISION
Strand, London, WC2A 2LL |
||
B e f o r e :
____________________
Virulite LLC (a limited liability company incorporated in Nevada, USA) |
Claimant |
|
- and - |
||
(1) Virulite Distribution Limited (2) 1072 Technology Limited |
Defendant |
____________________
Oliver Segal QC and Stuart Brittenden (instructed by Clarkslegal LLP) for the Defendant
Hearing dates: 2,3,4,5,6,9,10,11,12,13, December 2013
____________________
Crown Copyright ©
Mr Justice Stuart-Smith:
Introduction
Section | Para |
Introduction | 1 |
Summary of Conclusions | 7 |
The Factual Background: Liability | 8 |
The Parties and Witnesses: Liability | 9 |
The Period Before the DLA | 14 |
The DLA: 4 July 2006 | 19 |
From the DLA to Early 2009 | 21 |
From Early 2009 to Termination in 2011 | 43 |
Issue 1: The Effect of the No Variation Clauses in the DLA | 55 |
The Applicable Principles | 55 |
Issues 1(i) and 1(ii) | 61 |
Issue 2: Contractual variation | 70 |
The Applicable Principles | 70 |
The Approach to the Evidence | 75 |
Negotiations between November 2008 and January/February 2009 | 77 |
Conclusions on Issues 1 and 2 | 112 |
Issue 3: Waiver/Promissory Estoppel | 117 |
LLC's Pleaded Case on Estoppel | 118 |
The Applicable Principles | 120 |
Acting in Reliance | 121 |
When does the Doctrine Suspend and when does it Extinguish Rights? | 122 |
The Effect of Giving Notice | 124 |
A Reasonable Period of Notice | 134 |
Issue 3.1 | 136 |
Issue 3.2 | 138 |
Issue 3.3 | 140 |
Issue 3.4 | 141 |
Issues 3.5 and 3.6 | 143 |
Issue 4: Entitlement to Serve Default Notice and to Terminate | 146 |
Conclusions on Issues 3 and 4 | 148 |
Quantum | 156 |
The DLA Requirements and LLC's Case | 156 |
The Applicable Principles | 160 |
The Expert Evidence | 161 |
The Walgreens Online Trial | 169 |
Boots and Other Sales in the United Kingdom | 175 |
Boehringer Ingelheim | 177 |
Pharmaco | 180 |
The Size of the United States Market | 181 |
Is the Device a Breakthrough Product | 187 |
Retail and Wholesale Pricing | 196 |
Marketing Spend | 204 |
Other Costs of Sales | 217 |
A Real or Substantial Chance | 219 |
Alternative Formulations | 240 |
Interest | 242 |
Conclusions on Issue 5 | 243 |
Summary of Conclusions
i) There was a contractual variation of the DLA which was concluded during a telephone conversation at the end of January or early February 2009, the effect of which was that the £25,000 payment did not fall due until FDA clearance had been obtained. Failing that, 1072/VDL's offer that the payment be delayed until after FDA clearance was accepted by conduct in the period following late January/early February 2009;ii) If there had been no contractual variation, 1072/VDL waived reliance upon LLC's breach of contract in failing to pay the £25,000 on receipt of clinical data for the FDA submission or was estopped from relying upon it. The period of suspension continued until at least 18 November 2010, when 1072/VDL gave notice of intended termination;
iii) The notice given on 18 November 2011 was not a valid notice under Clause 22.2.1 of the DLA. To have been valid, 14 days notice should have been given to terminate the period of suspension. When that period elapsed, the contractual mechanisms for termination pursuant to Clauses 18.3 and 22.2 would have been applicable;
iv) 1072/VDL was not entitled to terminate the DLA on 31 January 2011. Its purported termination amounted to a repudiatory breach which LLC was entitled to accept on 4 April 2011;
v) LLC had a real or substantial chance of making a success of the launch and subsequent selling of the Device at a retail price of $79.99 and achieving the sales targets set out at Schedule 4 of the DLA or Mr Boghigian's lower range of predictions;
vi) Applying Allied Maples principles, I assess damages in the sum of $1,900,000 with interest to be added in the sum of $80,750.
Factual Background: Liability
The Parties and Witnesses: Liability
The Period before the DLA
The DLA: 4 July 2006
i) The Commencement Date was "on the date that FDA or official regulatory approval is obtained in relation to the USA, Canada and Japan": Clause 1.1.3. Separate provisions defined the Commencement Date in the rest of the Territory;ii) The Territory was divided between the "Patent Areas" – namely the United States, Canada, Japan and Australia – and the "Non Patent Areas" – namely all areas of the globe excluding the United Kingdom, Europe (East and West, including Russia) and the Nation of South Africa: Clause 1.1.15 and Schedule 1;
iii) The Term was 10 years from the Commencement Date unless terminated earlier: Clause 1.1.14;
iv) 1072/VDL granted LLC the exclusive right to distribute the Device in the Territory for the Term, subject to the terms of the DLA: Clause 2.1;
v) The therapeutic aspects of the design of the Device and any modified device were to be established by 1072/VDL: Clause 2.11;
vi) 1072/VDL were as a condition of LLC entering into the DLA to "timely provide clinical and safety information reasonably in [their] possession or control … to enable applicable regulatory clearance or approval of the [Device] … ." They also undertook "to provide timely updates of which [they become] aware regarding matters relating to the [Device], including, but not limited to: new research, clinical findings, … or any other information that may aide or impact [LLC] in the fulfilment of its obligations under [the DLA]. …": Clause 6;
vii) LLC was to pay a royalty of £5 per Device sold, on a quarterly basis: Clause 9.1. The DLA made provision for termination in default of payment: Clause 9.4;
viii) 1072/VDL "acknowledges that it has been and shall continue to be solely responsible for the application for, and the issuance of, patents for the Technology, worldwide …": Clause 14.1;
ix) LLC "is responsible for the cost of obtaining FDA, Canadian Medical Device Body and Japanese Medical Device Body clearance for the [Device]": Clause 15.1;
x) 1072/VDL "shall be responsible for, and shall use its best endeavors in, pursuing and completing the required clinical trials demonstrating the efficacy of the [Device] …": Clause 15.2;
xi) LLC "shall be responsible for, and shall use its best endeavors in, the processing and receipt of all other governmental clearances which may be required for the use of the Technology and the manufacture, use, distribution and sale of the [Device] from the appropriate and applicable governmental and/or regulatory agencies within the Territory, including the [FDA] … ": Clause 15.3;
xii) [1072/VDL] "must use [their] best endeavors expeditiously to provide to [LLC] all relevant, necessary data reasonably in [their] possession or under [their] control required for [LLC] to complete and submit such applications for approval and/or clearance.": Clause 15.4;
xiii) "Upon completion of such clinical trials and the delivery of the necessary information and data to [LLC], [LLC] shall make its best endeavors expeditiously to file and submit the applications for clearance to the FDA and the Canadian and Japanese Medical Authorities. [1072/VDL] and [LLC] recognize that time shall be of the essence... .": Clause 15.5;
xiv) "In the event that regulatory clearance is not issued by the FDA, Canada or Japan for any reason, including [1072/VDL's] failure to provide Clinical Data for such clearance, [1072/VDL] shall refund to [LLC LLC's] payments to [1072/VDL] (as detailed in clause 18.2), in the following proportions:- (2) The sum of £17,500 … for Japan; (3) the sum of £17,500 for Canada": Clause 16.11;
xv) "In consideration for [1072/VDL's] Agreement to the foregoing, [LLC] and [1072/VDL] acknowledge that [1072/VDL] shall receive, as additional compensation, from [LLC] the following sum: (i) Five Thousand Pounds Sterling (£5,000) already paid, (ii) the sum of Ten Thousand Pounds Sterling (£10,000) within thirty (30) days after full extension of this Agreement, (iii) Ten Thousand Pounds Sterling (£10,000), within sixty (60) days thereafter, (iv) Twenty-Five Thousand Pounds Sterling (£25,000) after delivery of the clinicals to [LLC] for use in the submission of the FDA approval Application (and after review and acceptance of such clinicals by [LLC's] FDA consultant which shall be completed within fourteen (14) business days after delivery), and (v) an additional Fifty Thousand Pounds Sterling (£50,000), within ninety (90) days following the issuance of approval and/or clearance by the FDA for sale of the Product in the United States of America.": Clause 18.2;
xvi) "… [1072/VDL] and [LLC] acknowledge and agree that in the event that any additional payments due under clause 18.2 are not made within thirty (30) days after any applicable due date, then in addition to such additional payment, [LLC] shall pay to [1072/VDL] a late fee of five percent (5%) of the total amount outstanding. If payment is not received in full in respect of both the additional payment and the late fee within ninety (90) days of the date the additional payment first became due, then [1072/VDL] may terminate this Agreement forthwith.": Clause 18.3;
xvii) "Either Party shall be entitled forthwith to terminate this Agreement with not less than sixty (60) days written notice to the other if … that other Party commits any material breach of any of the provisions of this Agreement and, in the case of a breach capable of remedy (which breach has continued for at least thirty (30) consecutive days), the other party fails to remedy the same within sixty (60) days after receipt of a written notice giving full particulars of the breach and requiring it to be remedied;…": Clause 22.2.1;
xviii) "Any waiver by either party of a breach of any provision of this Agreement shall not be considered as a waiver of any subsequent breach of the same or any other provision thereof.": Clause 22.4;
xix) "Upon full execution, this Agreement shall contain the entire Agreement between [LLC] and [1072/VDL] regarding the Device … and shall supersede any negotiations or prior Agreements, (written or oral) regarding the subject matter of this Agreement.": Clause 26.1;
xx) "This Agreement shall not be modified in any way except by a subsequent written instrument signed by both parties.": Clause 26.4;
xxi) In the DLA "reference to writing includes fax and similar means of communication. Daily and on going business correspondence may be carried out via email; provided that any modifications of this Agreement or any material alteration of the relationship between [1072/VDL] and [LLC] must be in written and executed form; not including email or fax." Clause 1.4.7 – underlining in the original DLA;
xxii) "Neither party's failure to exercise any power given to it under this Agreement or to insist upon strict compliance with any obligation under it, nor any custom or practice of [LLC] or [1072/VDL] shall constitute any waiver of any rights under this Agreement. Waiver by either party of any particular default by either party must be in writing and shall not affect or impair such party's rights in respect of any subsequent default of any kind. Delay by either party in exercising any right arising from any of [LLC's] defaults or omission to exercise them shall not affect or impair such party's rights in respect of those defaults or any default of any kind.": Clause 27.
From the DLA to Early 2009
From Early 2009 to Termination in 2011
"RE: Distribution Agreement paragraph 18.2, 18.3, 22.2 and 22.2.1
As per the above paragraphs the Principal has supplied the clinicals to the FDA consultant who accepted the clinical investigations and submitted the same to the FDA.
Twenty five thousand pounds (£25000.00) was due to be paid to the Principal by the Distributor within 30 days of the clinicals being accepted by the FDA consultant.
This payment is late and in accordance with paragraph 18.3 twenty six thousand two hundred and fifty GBP (£26 250.00) is due for immediate payment to the Principal.
The Distributor is in breach of the terms of the agreement and paragraph 22.2.1 applies. The breach has been for a period greater than 30 consecutive days. The Distributor is required to remedy the breach within 60 days of receipt of this correspondence failing which paragraph 22.2 of the agreement will be enforced.
Payment details are attached."
"Following a meeting with Gordon Dougal and Chris Tassell, Graham Rothon, in his email to Virulite LLC, dated January 22nd 2009, (on which Chris Tassell was copied) agreed to an amended payment schedule with Virulite LLC requiring that the payment of GBP25,000.00 be due 30 days from receipt of FDA clearance … . The post-FDA payment schedule had been discussed and reference numerous times by the Principal (Graham Rothon) via email and verbally.)
We also started to put together our future financial plans and I thought it would be good to outline our expectations from you once we gain FDA approval (which are in line with the contract we have with you)
If we assume FDA approval is gained in March 2009.
1. 25k to be paid by LLC to Virulite within 30 days. This is the delayed stage payment we agreed prior to FDA approval.
2. £50k to be paid to LLC 90 days after FDA approval. This is the final stage payment as per the contract.
The new payment schedule specifically superseded the original schedule under the Agreement. No further consideration payments are due to the Principal until such time as the FDA clears the device for sale in the USA"
"Re: Distribution and License Agreement – 4 July 2006 (the "Agreement") Confirmation of Termination
Further to our letter to you dated 18 November 2010, we would like you to note that the Agreement is terminated due to your breach of Clause 18.2(iv) of the Agreement.
Please ensure that you comply with your obligations on termination, including the cessation of all marketing, advertising and promotion of the Product or the Technology, together with the use of the Trade Name and Trademark, save as expressly allowed under the Agreement.
Please acknowledge receipt of this letter."
Issue 1: The Effect of the No Variation Clauses in the DLAi) The parties agree that the provisions of clauses 1.4.7, 26.4 and/or 27 of the DLA do not preclude any variation, waiver or promissory estoppel otherwise arising from taking effect.
ii) Did they give rise on the facts of this case to an evidential presumption that the parties did not intend to vary clause 18.2(v) of the DLA and/or that the Defendants did not intend the Claimant to rely on the alleged representation or promise in January to February 2009, unless the same was contained in a written instrument signed by both parties?
iii) If so, was such presumption displaced in either event on the facts?
The Applicable Principles
"…as at present advised, I incline to the view that there can be an oral variation in such circumstances, notwithstanding a clause requiring written modifications, where the evidence on the balance of probabilities establishes such variation was indeed concluded.
In many cases, such as United Bank Limited v Asif (where the relationship between the parties was a formal banking relationship) the factual matrix of the contract and other circumstances may well preclude the raising of an alleged oral variation to defeat an entire agreement clause. In others, the evidence may establish on the balance of probabilities that the parties by their oral agreement and/or conduct have varied the basis of their contractual dealings, and have effectively overridden a written clause excluding any unwritten modification"
Issues 1(i) and 1(ii)
Issue 2: Contractual variation
Did the parties reach an agreement in January to February 2009 to vary clause 18.2(iv) of the DLA so that such payment was only payable after FDA clearance for the Device was obtained ("the Post-FDA Offer"):
i) Was the Post-FDA Offer made by the Claimant at the meeting on 26 November 2008 and was it accepted by the Defendants by emails dated 22 and 23 January 2009; orii) Was the Post-FDA Offer made by the Defendants in the email of 22 January 2009 (confirmed by their email of 23 January), and if so was it rejected by the Claimant's emails in response, in particular Higginson's email of 28 January 2009?
iii) Was the Post-FDA Offer made or confirmed by the Defendants in their email of 29 January 2009; and if so was it:
a) rejected by the Claimant in its email in response that day; and/orb) accepted by the Claimant during a telephone conversation Rothon/Field at the end of January or in early February 2009, or alternativelyc) accepted by the Claimant by its conduct in continuing to pursue the FDA application and expending money and resources doing so until about January 2011?
The parties agree that, if there was such an agreed variation, the Claimant provided consideration for it.
The Applicable Principles
The Approach to the Evidence
Negotiations between November 2008 and January/February 2009
"I told Mr Rothon that we wanted any further Consideration Payments to the Defendants delayed until after we had income from sales of the CSD to pay towards these i.e. we would not pay these until after FDA clearance. I looked upon this as a point of principle because we had put so much effort into getting the FDA submission ready, that we believed it was wrong for Dr Dougal to expect us to make a payment to him when he was so at fault in the FDA trial process, in terms of the delays and the incompleteness of the data as provided.
We also wanted the £50,000 Consideration Payment delayed. We did not see why we should make this payment to the Defendants without receiving an income. We were also concerned that we would no longer be first to market and that the Zeno device might obtain traction before we were able to launch. It looked as though it might now be much harder to make money out of the [Device] post clearance. There was also a good commercial reason why we wanted both Consideration Payments delayed. We would have been obliged to pay £75,000 at the very time we were seeking to launch the product. I thought this might have had a detrimental effect on our ability to maximise sales of the CSF at the very time when we should be exploiting the commercial opportunity to the maximum. My position was that we wanted both the Consideration Payments delayed until we saw a financial return from sales of the CSD and at least until FDA clearance. I also reiterated the standing agreement with Dr Dougal that no payments would be made until patents were granted in the USA, Canada and Japan. Mr Rothon's position was that he thought it reasonable that we should not have to make any further Consideration Payments until clearance was obtained and he would speak to Mr Tassell and Dr Dougal about this."
"…having discovered the lengthy periods when the Hargate II trial had been interrupted and ceased, I showed him a printout of the spreadsheet with the data with the dates on it, realising that we had had no idea just how long there had been no activity going on in the pursuit of that trial. I said to him either "This is a lawsuit," or "There's a lawsuit here", but the solution is, you know, in my opinion quite easy: if we delay the payment until we receive FDA clearance, then any issues with this data not being good enough, being incomplete or taking this long will be negated because the FDA clearance will validate it all anyway. Ideally, what we want is not to pay anything more until we've got a revenue stream because we felt that we'd waited all this time for a revenue stream and not knowing that part of those -- quite a significant part of those delays are caused by Dr Dougal not doing anything to pursue the clinical data …"
"10. Contractual payments from LLC to Virulite UK. Louise asked if the balance of payments could be changed and only become due when FDA and patent approval is achieved. This I will discuss with Chris and Gordon next week."
"Just a quick update regarding our discussions with Gordon yesterday and some developments we are planning for the future.
The meetings with Gordon went well and we are all in agreement that gaining FDA approval is to be our major focus. [Mr Rothon disclosed that they had been in contact with two individuals – later revealed to be Ms D'Arcy and Mr Baker – and made observations on pricing for the Device.]
We also started to put together our future financial plans and I thought it would be good to outline our expectations from you once we gain FDA approval (which are in line with the contract we have with you.)
If we assume FDA approval is gained in March 2009.
1. 25k to be paid by LLC to Virulite within 30 days. This is the delayed stage payment we agreed prior to FDA approval.
2. £50k to be paid to LLC 90 days after FDA approval. This is the final stage payment as per the contract.
3. …
4. …
Comments welcome. Will get back to you when I have more info."
i) Mr Rothon said that, although he and Mr Tassell had discussed the matters in the first substantive paragraph with Dr Dougal, they had not discussed the matters following the words "We also started to put together our future financial plans." This was challenged by LLC. I do not find it necessary to resolve this dispute since it is common ground that the email was written by Mr Rothon in his capacity as the appointed representative for 1072/VDL;ii) The email is evidently the response on Consideration Payments that was promised by Mr Rothon in Item 10 of his email on 28 November 2008;
iii) The passage relating to Consideration Payments does not use the normal language of acceptance, stating instead "our expectations from you once we gain FDA approval". However, subject to points (iv) to (vi) below, there is a clear statement that 1072/VDL expect payment of the £25,000 to be made after FDA approval, which is what Ms Higginson had requested as LLC's fallback position;
iv) The second sentence of numbered paragraph 1 is oddly worded. But when read in context (including the second sentence of numbered paragraph 2) it appears to be identifying the £25,000 payment as the payment that was now in delay when applying the agreed terms of the DLA (because the clinicals had been delivered to LLC);
v) Numbered paragraph 1 says that the £25,000 shall be paid by LLC to Virulite "within 30 days." There is no evidence that Ms Higginson had proposed that the post-FDA payment would be made within 30 days of approval;
vi) The words "If we assume FDA approval is gained in March 2009" have proved to be highly contentious. 1072/VDL submit that, viewed objectively, the obtaining of FDA approval in March 2009 was made a condition precedent to the possible agreement or application of the terms set out below. LLC responds that there were no grounds for assuming that FDA approval would be obtained by March 2009 and that the information that had been provided to 1072/VDL demonstrated that such an assumption was unrealistic. Mr Rothon goes some way towards accepting that by saying that he was feeling optimistic when he wrote the email;
vii) The words "comments welcome" at the end of the email are not expressly limited to the first part of the letter. They support the submission that the email was not an acceptance of Ms Higginson's proposal to defer payment until after FDA clearance but was a proposal by Mr Rothon of a number of terms for consideration by LLC.
"Consideration Payments: When you & I met in November, I openly explained our concerns about the consideration payments and asked you to suggest a payment structure that would address all those concerns. I should make it clear, we have absolutely no issue with the amount due or the fact that the balance payment shall be made, it is a question of timing and Principal milestones. We do not feel that what you have suggested addresses our concerns & so I think a call to talk it over would be useful…
- [The Consideration Payments were in exchange for the "Patent Area" and there had been delays in obtaining patents and avoidable delays that were not LLC's responsibility.] We're seeking some reciprocation of the patience we have given our Principal. The aim being to time the payments so as to enable us to launch product & have the revenue stream pay for the consideration, rather than go further out of pocket. You have told us that Pacer is finding it hard going financially & Pacer is a going concern with turnover…we on the other hand have kept Virulite LLC going since 2002, with no revenue stream.
- [LLC was spending heavily on trying to break into Canada pre-clearance]
- [Delay in providing clinical data was directly responsible for the loss of Walgreens, which may not be retrievable]
- [LLC could not now negotiate similar post-clearance deals with other major retailers because it could not afford a repeat of Walgreens.]
- [Payments were broken down by reference to different countries]
…
I do think we are all on the same page here…& can find a mutually acceptable structure for consideration payments. But it cannot be forgotten that we are all in this position because clinical data has never been provided in a timely fashion.
My greatest regret to date is that you & I never had the opportunity to talk prior to your deal with Jim Haslam…I believe that every issue we now face could have been taken into consideration in your deal and we would all be moving forward at a different pace now.
Let Lance know a good time for yourself & Chris and we'll set up a conf call facility if needed."
"Comments appreciated.
I am encouraged that you have no issue with the Consideration payment and my assumption is that you will make full payment to Virulite once we have FDA approval. This simply must happen and is not for negotiation as I have previously stated and I appreciate your cooperation here.
Royalty payments are also not up for negotiation, we will insist on the contracted amount going forward. I will try to arrange a conf call next week to go over the other issues in your email when I have spoken to Chris."
"I spoke to Mr Rothon, in an attempt to negotiate the best timeframe, from our standpoint, for the payment of the two remaining Consideration Payments. I used words to the effect that following clearance whatever we were obliged to pay to the Defendants within that year, we would have paid. Mr Rothon's response was that was what he wanted to hear, and wished me good luck. He then asked whether we would be able to make the royalty payments too, to which I replied we would, and he said that he was happy to hear that too. He did not mention March at all. I could not persuade Mr Rothon to delay the Consideration Payments beyond the period he had proposed in his email dated 22nd January 2009."
"We spoke on the 29th, [Mr Rothon] and I, and it was agreed. Then his position was made very – you know, that was his final position on it. The £25,000 would be delayed until FDA clearance had been obtained, but everything else was expected to be paid on time and that was it. There was no point me discussing it any further with him. It was done. That was his position on behalf of [1072/VDL]."
When it was put to him that he had not at any stage said words to the effect "Well, all right then, I suppose that's the deal we've agreed.", he disagreed.
"Mr Field told me that Mr Rothon would not budge beyond agreeing to delay the £25,000. The call lasted quite a long time. They discussed whether [1072/VDL] would agree to our requests to delay not just the £25,000 Consideration Payment, but also the £50,000 payment and linking it to revenue from sales of the [Device]. In the event Mr Rothon would not agree to this, and the matter was left there. Accordingly, by the end of January 2009, or at the very latest early February, the issue over the £25,000 Consideration Payment was put to rest."
Conclusions on Issues 1 and 2
Issue 3: Waiver/promissory estoppel
3.1 Did 1072/VDL clearly represent or promise to LLC in January to February 2009 that the payment of £25,000 due under clause 18.2(iv) of the DLA would only become payable after FDA clearance for the Device was obtained?
3.2 Did 1072/VDL intend LLC to rely on the above representation or promise?
3.3 Did LLC rely on such representation or promise?
If so,
3.4 Was it in all the circumstances inequitable for 1072/VDL to insist upon payment of £25,000 at any time before FDA clearance; or could they terminate the suspensory effect of their promise prior to FDA clearance?
3.5 If 1072/VDL were able to terminate the suspensory effect of their promise prior to FDA clearance by giving reasonable notice to pay the £25,000, did the letter of 18 November 2010 constitute reasonable notice, or did it constitute only an invalid notice of breach?
3.6 If the letter of 18 November 2010 did constitute reasonable notice to pay, was the effect of that notice such that the £25,000 payment obligation:
3.6.1 Should be treated as only falling due for the first time after a reasonable period from 18 November 2010?
3.6.2 Should be treated as having arisen on 18 December 2008, so that the effect of the letter of 18 November 2010 was to put LLC immediately in breach of the DLA?
LLC's pleaded case on estoppel
The Applicable Principles
"Equitable estoppel occurs where a person, having legal rights against another, unequivocally represents (by words or conduct) that he does not intend to enforce those legal rights; if in such circumstances the other party acts, or desists from acting, in reliance upon that representation, with the effect that it would be inequitable for the representor thereafter to enforce his legal rights inconsistently with his representation, he will to that extent be precluded from doing so."
For the most part, these principles give rise to no controversy; but some points have become the focus of argument.
Acting in reliance
When does the doctrine suspend and when does it extinguish rights?
"If the case had been one of estoppel, it might be said that in any event the estoppel would cease when the conditions to which the representation applied came to an end, or it also might be said that it would only come to an end on notice. In either case it is only a way of ascertaining what is the scope of the representation. I prefer to apply the principle that a promise intended to be binding, intended to be acted on and in fact acted on, is binding so far as its terms properly apply. Here it was binding as covering the period down to the early part of 1945, and as from that time full rent is payable."
The effect of giving notice
"Accordingly, delay beyond the stipulated date will give rise to a liability in damages. But because equity treats the time stipulation as non-essential, mere breach of it does not justify rescission by the innocent party and will not bar specific performance at the suit of the party in default. Unreasonable delay in complying with the stipulation in substance amounting to a repudiation is essential to justify rescission. It is to this end that, following breach, the innocent party gives notice fixing a reasonable time for performance of the relevant contractual obligation. The result of non-compliance with the notice is that the party in default is guilty of unreasonable delay in complying with a non-essential time stipulation. The unreasonable delay amounts to a repudiation and this justifies rescission." (Emphasis added)
"What, then, is the effect of serving a so-called notice "making time of the essence?" It certainly does not make time of the essence so far as the obligations in the contract of sale are concerned, since one party cannot unilaterally vary the terms of the contract. It cannot be served until after there has been a breach by the defaulting party either of the term fixing the date for compliance, or of the implied term where the contract is silent as to the date for performance. The notice has in law no contractual import. With the modern practice of including standard conditions into contracts for sale of land, occasions when a date is not prescribed for completion or for the performance of intermediate steps (e.g. delivering an abstract of title) have become increasingly rare. It is only in such cases that the reasonable time for performance term can be imported into the contract. In most cases, therefore, the effect of the notice will be to give the defaulting party an opportunity to perform his obligations under the contract. However, I see no reason for the imposition of any further period of delay after the breach of contract has been established by non-performance in accordance with its terms before it is open to a party to serve such a notice. The important matter is that the notice must in all the circumstances of the case give a reasonable opportunity for the other party to perform his part of the contract."
A reasonable period of notice
"I think the very object for which the stipulated time of six months was named, was to prevent that uncertainty in saying what would be a reasonable time, and to enable one of the parties to know that he had got six months to do the repairs in, even if that was more than was needed, and to enable the other to know that whether it turned out to be either too much or too little, the repairs were to be done within that time."
Issue 3.1: Did 1072/VDL clearly represent or promise to LLC in January to February 2009 that the payment of £25,000 due under clause 18.2(iv) of the DLA would only become payable after FDA clearance for the Device was obtained?
i) By the email on 22 January 2009, they stated that their expectation was that LLC would pay the £25,000 within 30 days of FDA approval;ii) On 23 January 2009 Mr Rothon clarified that what he meant was that LLC should pay a total of £415k within 12 months of FDA approval, which would have included the £25,000;
iii) On 29 January 2009, Mr Rothon wrote that his assumption was that LLC would make full payment of the consideration payments "once we have FDA approval";
iv) During the dog-walking conversation Mr Rothon made clear that he would not budge from his previously stated position, which was that payment should be made after FDA approval.
Issue 3.2: Did 1072/VDL intend LLC to rely on the above representation or promise?
Issue 3.3: Did LLC rely on such representation or promise?
Issue 3.4: Was it in all the circumstances inequitable for 1072/VDL to insist upon payment of £25,000 at any time before FDA clearance; or could 1072/VDL terminate the suspensory effect of their promise prior to FDA clearance?
i) The terms of the representation defined the end point: no payment was to be made until after FDA approval. It was not like the representations of open-ended forebearance, such as in Hughes or Charles Rickards. Where a representation is open-ended, but is not obviously intended to be perpetual, it is easy to conclude that it may be revoked on reasonable notice. However, where the party making the representation has defined the duration of its application, as in this case or in High Trees, and the other requirements of waiver or estoppel are satisfied, it seems to me to be less than self-evident that it is equitable to revoke the representation part-way through its defined duration;ii) The nature of the representee's reliance: 1072/VDL points to Mr Field's evidence that LLC would have been in a position to pay the £25,000 had it had to do so during the period to 18 November 2010. The point is well made and I place minimal weight upon the fact that LLC did not make provision for doing so. However, I have found that LLC relied upon the representation or promise sufficiently to give rise to the equitable protection of waiver or estoppel. By the time that notice was given, LLC had invested significant (but unspecified) amounts of time and resources at least partially because of the representations; and those investments could not and would not readily be undone;
iii) The duration of the period of suspension that had passed: the parties had been operating on the basis of the representations being in place from late January/early February 2009 to October 2010 – a period of 20 months;
iv) The reasons for the giving of the notice: 1072/VDL's case is that it gave notice because it was dissatisfied with LLC's performance, particularly in relation to its refusal to invest in launching the Device in Canada before FDA approval had been obtained. There is no document in evidence which refers to this or any other reason for the giving of the notice. Mr Tassell made clear, in a considered answer, that not merely was there no document in evidence but that no document (including any privileged document) exists that would evidence 1072/VDL's asserted reason for giving notice. Furthermore, there is little correspondence from 1072/VDL to LLC pressing LLC to progress matters in Canada and none threatening termination before notice was served on 18 November 2010. In this state of the evidence, I am not satisfied that 1072/VDL's evidence about its reasons for termination is correct. I am not in a position to make a clear finding about what was 1072/VDL's true reason, for want of documentary or reliable oral evidence. However, when considering whether it was inequitable for 1072/VDL to revoke its representation or promise, it seems to me to be more important that very little had changed during 2009 and 2010 to justify a change of tack by 1072/VDL. In particular, LLC's unwillingness to "put its hand in its pocket" to develop other jurisdictions before getting FDA approval had been well flagged and had been the subject of specific negotiations before 1072/VDL made its representations: see [84] above. That had not changed.
Issue 3.5: If 1072/VDL were able to terminate the suspensory effect of their promise prior to FDA clearance by giving reasonable notice to pay the £25,000, did the letter of 18 November 2010 constitute reasonable notice, or did it constitute only an invalid notice of breach?Issue 3.6: If the letter of 18 November 2010 did constitute reasonable notice to pay, was the effect of that notice such that the £25,000 payment obligation:
3.6.1 Should be treated as only falling due for the first time after a reasonable period from 18 November 2010?
3.6.2 Should be treated as having arisen on 18 December 2008, so that the effect of the letter of 18 November 2010 was to put LLC immediately in breach of the DLA?
Issue 4: Entitlement to serve default notice and to terminate4.1 Were the Defendants entitled to serve the default notice under clause 22.2.1 of the DLA on 18 November 2010?
4.2 Were the Defendants entitled to terminate the DLA on 31 January 2011:
4.2.1 Under clause 22.2.1; or
4.2.2 Under clause 18.3?
Conclusions on Issues 3 and 4
Quantum
Issue 5: What loss, if any, has the Claimant suffered in consequence of the Defendants' ex hypothesi repudiatory breach?
5.1 How many units of the "permanent" Device would the Claimant have sold (principally in the US) during the term of the DLA?
5.2 At what retail and wholesale price would the units have been sold?
5.3 What would the costs of sale per unit have been?
5.4 What level of marketing expenditure would have been required to generate those sales?
5.5 As sub-issues to the above:
5.5.1 Is the Device a "me too" product – i.e. not offering a materially different value proposition from what is already on the market? As part of this question: in order to have sufficient differentiating claims from the market leader in the US, Abreva, are superior medical claims for the Device required, or could it achieve this effect with differentiating marketing claims (as the only light therapy treatment for cold sores which has obtained FDA clearance)?5.5.2 Do the sales data for Walgreens provide a useful guide as to the viable price points for the Device in the US; and if so how?
5.5.3 Do the existing sales data for the UK and Europe provide a useful indication of the potential for sales of the Device in the US; and if so how?
5.5.4 Do the market research studies commissioned by BIL and others provide a useful guide as to the viable price points for the Device in the US; and if so how?
5.5.5 How is the total available market to be calculated; in particular could the Device have grown the market, and if so how?
5.6 What percentage chance did the Claimant have of making the sales referred to above and/or what percentage reduction should be applied to reflect the lack of certainty that they would have made those sales?
5.7 Had the DLA not been terminated, what chance, if any, is there that the Defendants would have sought to negotiate to pay the Claimant a royalty for the release of the Claimant's rights under the DLA? If so, what chance is there such negotiations would have resulted in the parties agreeing such release and on what terms as to royalty (or otherwise) payable to the Claimant?
5.8 Is the Claimant entitled to claim wasted expenditure, and if so on what basis and in what amount?
The DLA Requirements and LLC's Case
i) 12 months after the commencement date (which for the USA was the date of FDA approval): 50,000 units;ii) 24 months after the commencement date: 150,000 units in total;
iii) 36 months after the commencement date: 280,000 units in total;
iv) 48 months after the commencement date: 440,000 units in total.
v) 60 months after the commencement date: 640,000 units in total;
vi) Thereafter 300,000 units per annum.
Lower Range: Units | Lower Range: Revenue | Upper Range: Units | Upper Range: Revenue | |
Year 1 | 100,000 | 5,900,000 | 100,000 | 5,900,000 |
Year 2 | 207,332 | 12,233,000 | 304,664 | 17,975,000 |
Year 3 | 236,524 | 13,955,000 | 352,048 | 20,771,000 |
Years 4 -10 | 300,000 | 17,000,000 | 300,000 | 17,700,000 |
In the light of these figures, it has not been suggested by LLC that the sales targets for the United States and Canada in Schedule 4 of the DLA are unrealistic.
The Applicable Principles
The Expert Evidence
i) It is, as 1072/VDL's legal team should have known, quite unacceptable under the provisions of the CPR for Mr Bell to have sought to rely upon information for the purposes of his report without identifying the source of the information;ii) The correspondents were not told about the duties of experts providing evidence to the English Court and the information with which they were provided was inadequate to enable them to form any worthwhile expert opinion;
iii) Mr Bell's notes of his conversations (which went directly to the issues on which he was canvassing their opinions) should have been disclosed, whether or not they were annexed to his report;
iv) It was wrong of 1072/VDL's solicitors to inform LLC that the experts had only agreed to participate on condition that they would remain anonymous. I do not know precisely how this information came to be given, but proper enquiries by the solicitors should have revealed to them that this was not the case;
v) Mr Bell should have been asked by the solicitors to go back to his correspondents to ask if they would agree to their details being given. I infer from the fact that he did not go back to his correspondents either on receipt of the first letter from LLC's solicitors or during trial that he was not asked to do so;
vi) It was unsatisfactory that the offer of disclosure made during the trial was made only on condition that LLC should not contact the correspondents. Given the circumstances of their participation and the wholesale failure to comply with proper procedures, there was no good reason to prevent LLC at least attempting to make contact with the correspondents;
vii) Once further details were provided it became clear that there were significant questions to be asked about whether or to what extent some of the correspondents had relevant experience that qualified them to be treated as experts;
viii) Last but by no means least, Mr Bell's summary accounts in his disclosed report on a number of occasions failed accurately to reflect the information that had been provided to him by his correspondents.
The Walgreens Online Trial
Boots and other sales in the United Kingdom
Boehringer Ingelheim
i) Of the United States sample of 2000, 36% (730) suffered cold sores either rarely (28%), often (6%) or very often (2%). These proportions were very similar to those obtained in Germany;ii) Of the United States Cold Sore Suffers (730), 16% suffered from cold sores once every 2 or 3 months, 12% once a month, and 7% several times a month (almost always). The remainder of the 730 (567) suffered less often. Again the figures were very similar to those in Germany;
iii) Episodes of cold sores lasted longer among heavy (frequent) sufferers than among light sufferers, and heavy sufferers in all countries suffered from much more symptoms than light sufferers. Of the 163 sub-group of heavy sufferers in the United States, 90% described their cold sore episodes as either very bothersome or extremely bothersome;
iv) 61% of cold sore sufferers in both the United States and the Germany sample had treated their cold sore symptoms with medication within the last 12 months. That sub-divided so that 90% of the 163 heavy sufferers and 52% of the 567 less heavy sufferers had treated their symptoms with medication in that period;
v) 82% of the United States sample of cold sore sufferers and 79% of the German sample perceived the permanent Device as being either "extremely new and different" or "very new and different";
vi) 90% of the cold-sore sufferers allocated to the permanent concept regarded it as being either "much better than" (25%), "somewhat better than" (49%) or "just like" (16%) their existing medication, but these views were expressed without having used the Device;
vii) With the permanent concept unpriced, and on the assumption that the price would be acceptable, 52% of the allocated sample said they would definitely or probably buy the Device. With an allocated (retail) price of $58.95, 35% of the allocated sample of heavy sufferers said that they would definitely or probably buy the permanent Device and a further 16% said they might or might not buy it. These results did not meet BI's predetermined action standards, which required 25% of United States correspondents to say they would definitely buy or 55% to say that they would either definitely or probably buy the Device.
Pharmaco
The Size of the United States Market
Is the Device a Breakthrough Product?
Retail and Wholesale Pricing
Marketing Spend
Year | DLA Sched. 4 | Units projected | Revenue projected $ |
Marketing projected $[22] |
Marketing as % of Revenue[23] |
1 | 50,000 | 60,984 | 3,232,121 | 650,154 | 20 |
2 | 100,000 | 121,968 | 6,464,304 | 1,286,809 | 20 |
3 | 130,000 | 158,558 | 8,403,574 | 1,669,797 | 20 |
4 | 160,000 | 195,149 | 10,342,897 | 2,053,296 | 20 |
5 | 200,000 | 243,936 | 12,928,608 | 2,565,617 | 20 |
6 | 300,000 | 365,904 | 19,362,912 | 3,833,926 | 20 |
7 | 300,000 | 408,593 | 21,655,429 | 4,282,836 | 20 |
8 | 300,000 | 439,085 | 23,271,505 | 4,599,913 | 20 |
9 | 300,000 | 469,577 | 24,887,581 | 4,916,990 | 20 |
10 | 300,000 | 487,872 | 35,887,326 | 5,107,235 | 14 |
Total | 2,140,000 | 2,951,626 | 156,436,178 | 30,969,573 | 20 |
Year | DLA Sched. 4 | Units projected | Revenue projected $ | Marketing projected $ | Marketing as % of Revenue |
1 | 50,000 | 46,720 | 1,541,760 | 643,823 | 42 |
2 | 100,000 | 93,440 | 3,083,520 | 1,177,341 | 38 |
3 | 130,000 | 140,160 | 4,625,280 | 1,524,965 | 33 |
4 | 160,000 | 175,200 | 5,781,600 | 1,619,265 | 28 |
5 | 200,000 | 192,720 | 6,359,760 | 1,308,690 | 21 |
6 | 300,000 | 202,356 | 6,677,748 | 1,204,618 | 18 |
7 | 300,000 | 202,356 | 6,677,748 | 1,110,436 | 17 |
8 | 300,000 | 197,386 | 6,513,742 | 922,442 | 14 |
9 | 300,000 | 190,675 | 6,292,275 | 893,348 | 14 |
10 | 300,000 | 182,381 | 6,018,561 | 704,707 | 12 |
Total | 2,140,000 | 1,623,394 | 53,571,995 | 11,111,821 | 21 |
i) In years 1 and 2: the higher of $2 million or 20% of wholesale price;ii) In year 3: the higher of $2 million or 15% of wholesale price;
iii) In years 4-10: 15% of wholesale price. This was taken on the basis that the use of internet and own-promotion by consumers (such as YouTube) may provide effective yet low cost marketing and brand awareness.
Year | Units projected | Revenue projected $ | Marketing projected $ | Marketing as % of Revenue |
2007 | 9,900 | 670,527 | 83,000 | 12 |
2008 | 40,000 | 2,709,200 | 600,000 | 22 |
2009 | 84,000 | 5,689,320 | 600,000 | 10 |
Year | DLA Sched. 4 | Lower Range | Upper Range | Claim Letter |
1 | 2.3 | 4.5 | 4.5 | 2.5 |
2 | 4.6 | 9.5 | 14.0 | 5.0 |
3 | 6.0 | 10.9 | 16.2 | 6.5 |
4 | 7.4 | 13.8 | 13.8 | 8.1 |
5 | 9.2 | 13.8 | 13.8 | 10.1 |
6 | 13.8 | 13.8 | 13.8 | 15.1 |
7 | 13.8 | 13.8 | 13.8 | 16.9 |
8 | 13.8 | 13.8 | 13.8 | 18.1 |
9 | 13.8 | 13.8 | 13.8 | 19.4 |
10 | 13.8 | 13.8 | 13.8 | 28.0 |
Other Costs of Sales
i) Cost of goods: In 2009 LLC obtained a quote of $10.65 per device for an order of 150,000, reducing to $10.03 per device for an order of 1,000,000. In February 2012, Ms D'Arcy told BI that the cost per device would be $7.20 per device for 500,000 units. In September 2012, BI proposed that Pacer should supply at $8.40 per device for quantities under 1 million: Pacer's reaction is not known. There is reference elsewhere to a price of $4 being feasible for a quantity of 500,000. Ms Higginson gave evidence that she considered that LLC could have got the cost of goods down to $7 per device, with which Ms D'Arcy felt she had to agree. On all of this evidence, it is clear that there are likely to be economies of scale that effect the price and that the quote obtained in 2009 does not appear to be the lowest price that could have been obtained for a launch in 2013. Viewed overall Ms Pincott's approach of taking $10 as a starting point and reducing by $0.25 per annum for economies or downward competitive pressures appears reasonable.ii) Shipping and administration: Ms Pincott took $1 per device. There does not appear to be any validation or justification for that figure. I would adopt $1.50 per device Shipping and Administration as included in the F Hall Opinion of Value.
iii) The Royalty Payment to 1072/VDL: the expert accountants have agreed the £5 royalty under the DLA at $8 per device. The terms of the DLA were very beneficial to 1072/VDL and it is unlikely in the extreme that it would have agreed to a lower royalty being substituted.
iv) LLC negotiated with iSmart that they would be paid 5% of the difference between revenue and cost of goods for the first three years of sales.
v) Retailers' mark-up: 37.5% on wholesale price, which is the mid-point of the typical range in the United States.
vi) Tooling costs as included in Ms Pincott's report are agreed.
vii) Salaries: in her report, Ms Pincott included salaries for the directors in her valuation of Mr Boghigian's projections. She did this because it is standard practice to do so when valuing a business. There is no reason to depart from this approach when dealing with the volumes projected by Mr Boghigian. If volumes had been at or about the level required by Schedule 4 of the DLA, unit sales would have been about 20% down on the Boghigian projections[27]. Although salaries would not be a true variable, it is reasonable to assume that salaries would not have been as high with the lower unit sales as with the Boghigian projections. I would therefore apply a reduction of 15% to the Boghigian salary projections when calculating salaries for the Schedule 4 projections.
viii) Company Cars: Ms Pincott did not include the cost of company cars in her original report. Ms Higginson included provision in her spreadsheet to accompany the Letter of Claim (which projected sales well above Mr Boghigian's lower range) but not in her later spreadsheet which projected a much more stringent regime. No direct evidence was given about whether or not company cars would be purchased and I suspect that it would depend at least in part on how profitable the business proved to be. The best assessment I can make is to include 50% of the provision made by Ms Higginson in her Letter of Claim spreadsheet.
ix) Insurance costs: the version of Ms Higginson's spreadsheet that accompanied the letter of claim included "General Business Insurance" at $6,000 per annum, which is plainly inadequate for all insurances for a business of this type. A much larger allowance was included in the second version, which was said to be for "General business and product liability insurance". Ms Pincott included in her report provision which she said was based on statements for liability cover of $10m, based on information provided by Ms Higginson. I accept the provision adopted by Ms Pincott after her discussion with Ms Higginson.
x) Other overheads and costs were taken by Ms Pincott from the second version of Ms Higginson's spreadsheet. 1072/VDL submits that where the second version adopts lower costs than the first, it should be ignored since it was the product of Ms Higginson massaging figures. However, Ms Pincott reviewed the figures and was prepared to endorse them; and I do not consider it to be self-evident that there was no "fat" in the figures put forward in the first version of the spreadsheet. Mr Holland supports the adoption of the figures from the first version. I note that the second version of the spreadsheet projected fewer unit sales than the first, and also that the projected sales in the first version were broadly similar to the quantities required by Schedule 4 of the DLA and lower than the sales projected by Mr Boghigian's lower estimate for years 1-5. Thereafter they were significantly higher than those estimated by either of Mr Boghigian's estimates or those required by Schedule 4. With these variables, I do not consider that the estimates in the first version can be regarded as being set in stone to the exclusion of those in the second. In my judgment a reasonable and proportionate response is to split the difference where differences exist.
xi) The experts agreed that there should be a 12% compounded annual discount, representing a 5% discount for accelerated receipt and a 7% discount that they would apply in a valuation of the prospective business if it was being conducted by an established pharmaceutical company. This approach is conventional when carrying out a net present value calculation assessing the future performance of a business. Any other risk associated with LLC's not being an established pharmaceutical company falls to be considered later as contributing to the risk that it would not succeed in bringing the business to success.
A Real or Substantial Chance?
Yr 1 | Yr 2 | Yr 3 | Yr 4 | Yr 5 | Yr 6 | Yr 7 | Yr 8 | Yr 9 | Yr 10 | Yr 11 | |
5% | 0.9294 | 0.8852 | 0.8340 | 0.8029 | 0.7646 | 07282 | 0.6936 | 0.6605 | 0.6291 | 0.5991 | 0.5706 |
12% | 0.8437 | 0.7533 | 0.6726 | 0.6005 | 0.5362 | 0.4787 | 0.4274 | 0.3816 | 0.3407 | 0.3042 | 0.2716 |
25% | 0.7155 | 0.5724 | 0.4579 | 0.3664 | 0.2931 | 0.2345 | 0.1876 | 0.1501 | 0.1200 | 0.0960 | 0.0768 |
Alternative Formulations.
Interest
Conclusions on Issue 5
Note 2 A randomised double-blind study comparing the effect of 1072-nm light against placebo for the treatment of herpes labialis. Clinical and Experimental Dermatology, 31, 638-641 [Back] Note 3 Ms Higginson’s evidence was that the non-payment of the royalties was as a result of an error on her part and was not deliberate. I accept that evidence. [Back] Note 4 The prospective financial consequences of such an agreement are now hotly contested and will be considered below in relation to quantum. What cannot be doubted is that LLC was pinning its strategy on Walgreens in 2006/2007. [Back] Note 5 Dr Dougal’s witness statement at [29]. [Back] Note 6 Particularly in the passage of evidence at T4/135-146 [Back] Note 11 See GNER v Avon Insurance [2001] Lloyd’s Rep IR 793 at [29] per Longmore LJ. [Back] Note 12 Accepted by 1072/VDL, subject to the qualification “more or less”: Written Closing Submissions [46].
[Back] Note 14 Mr Mencanin’s evidence was that the wholesale price was $53 but the sales documents evidence $59. [Back] Note 15 It is agreed that other claims could be made now, including to emphasise the different mechanism of action and absence of messy creams, that the device is permanent and can provide up to 50 treatments, and that no subject’s cold sore got worse: see Boghigian/Bell joint statement. [Back] Note 18 (25m x 16% x 4) + (25m x 12% x 12) + (25m x 7% x 24) = 16m + 36m + 42m = 94 million [Back] Note 20 Boots were the main and most successful supplier in the United Kingdom: hence my concentration on them. The Device was also taken by Mentholatum and Lloyds. Mentholatum invested just under £200,000 in advertising. Lloyds set a lower price than Boots and discounted that price for the first three months. In addition Lloyds ran in store promotions. There is no evidence that Lloyds advertised externally. Neither Mentholatum nor Lloyds have made a long term success of selling the Device. [Back] Note 21 50 Device applications = 2.5 Abreva applications x 20 [Back] Note 22 Website costs + Marketing and MDF + Samples [Back] Note 23 Rounded to the nearest 1% [Back] Note 24 Equivalent to 6.875% of wholesale price assuming a wholesale-to-retail mark-up of 37.5%. [Back] Note 25 Being the average of the price of goods sold to wholesalers ($70) and direct to retailers ($82) [Back] Note 26 1072/VDL relies upon an answer from Ms Higginson at T3/95.14-17 as meaning that Ms Higginson thought that Mr Hall’s estimate of marketing spend was very conservative. I am not convinced that she was referring to marketing spend; rather, I suspect that she understood the question to refer either wholly or in part to the projected sales figures and that her understanding would have been reinforced by the subsequent question. [Back] Note 27 Boghigian: 2,343,858; Schedule 4: 1,840,000: see Schedules supplied by Accountants after hearing. [Back] Note 28 By the following factors: Year 1 – 95%; year 2 – 106%; year 3 – 82%; year 4 – 86%; year 5 – 50%: see [214] above. [Back] Note 29 The figures for 5 and 12% are taken from Ms Pincott’s supplementary schedules filed after the hearing. The figures for 25% are taken from F2/451. Mr Holland’s figures are marginally different, reflecting different start dates; but the differences are immaterial. [Back] Note 30 25,096/37,305 = 67.69%: see Ms Pincott’s Supplementary Appendix 4.1a with 5% discount. [Back] Note 31 15,245/37,074 = 41.12%: see Ms Pincott’s Supplementary Appendix 4.1a with 12% discount. [Back] Note 32 12,074/59,035 =20.45%: see F2/451. [Back] Note 33 Y is probably less than X for the reasons already given at [226] above. [Back]