Document LoaBM2OB9BRpNaG5eb686G26z
CCS-67
AFFIDAVIT OF KEVIN P. COLLINS
COMMONWEALTH OF PENNSYLVANIA COUNTY OF PHILADELPHIA
) ) ss. )
I, Kevin P. Collins, depose and say:
1 I am a Managing Director m charge of the valuation practice in the New York office of Houlihan Lokey Howard & Zukin Financial Advisors, Inc. ("Houlihan Lokey").
2. Houlihan Lokey is a major provider of specialized investment banking services, with a thirty-plus year history in the filed of business and securities valuation. Houlihan Lokey provides valuation services m a broad array of situations and for a wide range of transactions, both in type and size.
3. Houlihan Lokey's valuation opinions are used regularly in a number of contexts including: shareholder liquidity alternatives; private company valuations; M&A; restructurings and reorganizations; ESOP's; corporate redemptions; management stock plans; estate, gift and income planning.
4. I personally have been involved in business and securities valuation for the past fourteen years. I have provided financial advisory services in a range of transactions including mergers, acquisitions, spin-offs, sales, repurchases of minority and controlling interest blocks, and other corporate finance activities. I have also provided valuations for corporate tax and gift and estate tax purposes, ESOPs, and dispute analysis.
5. I earned a B.S. m business administration from the State University of New York at Albany in 1979, and an M.B.A. from the University of Rochester in 1982. Prior to joining Houlihan Lokey, I was a corporate lending officer with Security Pacific National Bank (19841987) and pnor to that I was employed by AmeriTrust Corporation (1982-1984).
6. I am the author of articles in my field, including "Avoid Fraudulent Conveyance Suits" by Kevin Collins and Warren Hirschhom, Corporate Cashflow June 1996; and "Planning a Leveraged Transaction? Make Sure You Can Survive the Sale" by Kevin Collms and Warren Hirschhom, Directorship March 1996.
I
7. I have been qualified as an expert witness in financial matters before state insurance commissioners (Maine), in federal district court (Western District of Michigan), and in bankruptcy court (District of Delaware and District of Connecticut).
8. Houlihan Lokey has been retained by Crown Cork & Seal Co., Inc. ("Crown Cork") to prepare a written report expressing our conclusion regarding the fair market value of the total assets of Mundet Cork Corporation ("Mundet" or the "Company") as of February 10, 1966 (the "Valuation Date"). Mundet was merged into Crown Cork on February 10,1966.
9. In connection with this project, I or my staff under my direction, reviewed numerous historical financial documents, including a file of material compiled by the Federal Trade Commission concerning that merger. Documents reviewed include the Company's audited and unaudited financial statements for the fiscal years ended December 31, 1959 through 1965; the stock acquisition agreement dated, as of November 7,1963, by and between the Co-executors of the Estate of Joseph J. Mundet, Deceased and Crown Cork; the certificate of merger of Mundet Cork Corporation into Crown Cork & Seal Company, Inc., dated as of January 4, 1966 and filed in New York Department of State on February 10, 1966; Crown Cork's annual reports for the fiscal year ending December 31,1963 through 1966; documents concerning the industry, as well as the economic and competitive environment in which the Company competed; certain publicly available financial data for certain companies that we deem comparable to the Company.
10. Such documents are the type of documents upon which an expert in valuation would typically and reasonably rely in opining on the valuation of a company or its assets.
11. We completed an independent valuation of Mundet, using standard and reasonable methodology, and in my opinion, which I hold to a reasonable degree of professional certainty, 1 the fair market value of Mundet was in the range of $11 million to $12 million as of February 10,1966.
12. The basis for this conclusion and the details of the valuation methodologies employed I are set forth in the Report attached to this affidavit as Exhibit A.
13. We also applied to that valuation an adjustment by the rate equal to the prime rate for each calendar year since the merger, plus 1%, not compounded. The adjusted annual figures are listed in the attached Report. As of December 31, 2001, the adjustment produces a figure in the range of $50 million to $55 million.
I
14. I understand that this affidavit and the attached Report may be used by Crown in connection with ongoing litigation, specifically m connection with enforcement of 15 Pa.C.S.A 1929.1 et seq.
Sworn to before me this day of
January, 2002.
KEVIN P. COLLINS on behalf of HOULIHAN LOKEY HOWARD & ZUKEN FINANCIAL ADVISORS, INC.
Notary Public, State of New York No. 01S16021470
Qualified m Queens County Commission Expires fO-5fI
I
>
>
I
Presentation to
Fin an c ial A dvisors, Inc.
685 Third Avenue, IS * Floor New York, N Y 10017-4024
Tel. (212) 497-4100 Fax: (212) 661-3070 http://www.hlhz.com
New York I os. Angeles Chicago San Francisco Wushmgton, D.C. Minneapolis Dallas Atlanta Toronto Hong Kong
e .*i<n2vs 03 U w u. O X -
I
Table o f Contents Houlihan LokeyHoward & Zukitt
S
co
2
o
Eo*
t:
co 6
C33
-Cl
2
C3
c .2 C3G "3 >
"o .>2 >t) O
JUuO*L.
U
t/j
'52b
*3dco> S
-Jooo2
js
*5
o2
* .*U20>>.)
oC 33 *3
O>
JC
4>CU0A CeG
2CCll < <u
u<O-
.S* "3
CVchs
S w
CE3O
n 2
> 5;
.2 "5* 2
ao
oc6C30j
juacCou=Gu. < -CaoCOS
3a> *3 >
6iI <L is
u5 zszP
o 52o
j"cGc1o3a>
*>3 *Lc3Ur CsZoJ*
I
Houlihan Lokey Howard & Zukin
I
e0 s-<u a
aQh*g0
gs
o
I
1 *=>
Voj >o
'-5 &
IS
CL, .
a rs
CL, U
2X
rQ
X?4aIDs>
CA
I
Is J|*8^>
>
1> s 1<
a OUoas
-aa> c p
2
o
s
c
3
o CA D
% oJS a
* 1s sO.-sa> Oo o
3
a
>a
I"S
0v5
up va
? v?
*D- o,---v*
s
ESowO<d wz
05
>
Ed
0Ed
-3 z 1
.
ue ooh X>1 T<C3U '<a--3
0au
JO
XCcOA .X<>D1
CS5
s
n
:s
c001'&<E>
I e
a"> <Sa3
jaCA 'o
x<c2aDo*
a
00
i_
a0 00 a 'CA
yi0*
o3
o
S3
JISZ s 0 s
1
E4X)h
S
a
a aCA s
o *o
CA
aCoO,
2
Xo S
S
cCaO
c<ou
CA
XX14->,
P
te>
1
oo
t3agaq
ac
CO
E5.'SCoA S.s
svOoaN
Er ;U-
cC3A
a UvHoa?ao
XJ
EcSO>? ?co M4-H
a a a
, J>
Ed
Is 2
> E0h
3
Eh
QEd
<D
+>-
.s a
__ _
00 J8
aSli
E S "I M
|lg*l
ws| .far-xi
s
X
O
>
>
o 5
o
X2CJO
U s:
^i |i
x>
2
g Q
CcU
2
SOu-
C3
x> o tcj
g
T3
Cco<aOou>
o SWi u
s 6 C*2(iJ> c 8
O
S3
a
?->
X
cn
3
a> 2w o.
CCOu o U
vvay~oos*
oo ?o 5
o<
"t3> to ..
O 5 CO
o U
o
o CJ\
5 *"1 U c
OVOv CO 77
JxowZ;
h
i/i
8
co
2
O <u
2
'& I.
ia
Si si 'uslalIg> ... ag. g>
TO3 -au<ol
<2 co
*6a4>
XCd! sCO
SD Cd ocCcd
c:
;c *3 ccr
X)
T3 B
KCa3C5d
^
w
cC2oO> *~sS ^73 .25 css cco
"O B =3 3cd
CO^
O2 C3
Ofa
s w> > CO a,
05 2
t--I XrUU-r)* 6<u
z
CtdO uwC T3 o2 U
' T3
1
s IS g"
cd>84>
-i 4-4
r: ^o "C5Ti2 S. zt *-
uj o tp ct=J ^c co oo '5^ **m* 8w 6O *o-.
4Oh ^5: wO
.5
o o 2P *v>o
lU
0> E
bo
'S3
2
*4>>
c0> wc0>d)>
4>> a
"3 E CO oo
-4C-^
TCc3d o
,o E
o
c
a 2
3C3
<oou ccod 73
C
cd CO
? ccod
o u3
*B
jd
*2 *>c3d
o 3CU
CCOU
T3
CCOO o0C> 'O
(1)
SE<LU>
*o ID * CcdO CDO d & c COC>oOO#*> 3
g ss s a<r-sS> S-g.>
Ed U Z Ed O
js .
co T<5D
O-
cd
jgS *33
O *J
03 s? 4t=> o-
4) cfl
sO 2t--<
?
2
u
Cl-4
o
co <u
a t: cj "O
'>2
Cm *S 2
o 3:
E
&
O 3
g W a IEd
4> > M
5 ^
2 5 *> o\ 8& -r-
.2
j) -S
.>2 V^*H
8CO 2CO
*2> P
B>
2 cd
>
&
o JoS
U U9
III D o <N co 4 m vo
I
Houlihan Lokey Howard & Zukin
I
*
> > ) > I
I >
's *o
9> M
I
bo
*C
CJ
gc
J<BU
I
00
c .S
93
38
>
4~l
C"J >->
- *"2?
I
to <isD
& S4>
E
S
Oo
C/3
.Sg50ir
giIt-.
o
in eo <e/oJ a
"g gZ3
oCO
<--I
'3
c i'3
uCoJ s
1
c o
">3
"3 >
r4S)
o<
.oe 1H
"2*1
e o
&
J Sj
(D
13
vO
O
3C *g
_ Ut
2S
c
o w3 -
ts
o
Cl,
a>
-1
M Vi
-T3 C
D_i 8.:
Uz
o : c
o
u i
z: o
H
a
2
93
*s,
^' co3
^oc3
^MS
C D _3
6
oo S S a> -H O 'S
!> **-e<- *in* .r5?
o
ci
s>
<s 4*
oo
00
4oo^
G0
& 0
1
<fcs
113 I *s3Oo
>
'C &ft)
u
c w
I3 |,5>
b 06
31 W
*a
(3,1 Receivable due fro m Crown C ork a l 12/31/65 S2 3 m illion*
I
1
!I
!I
yo sa I5 V 5*8 ig !I
II 31 II
Ii S. I
I* i$
II
1s "a Ja. *&
S
8
1 a:
*3
*3 so' . I- H
3s -gg *}* Ic
MSL W5 JS I g2
8I M
js 2? 5 I I& <? i5
b
Overview ofMundet Cork Corporation Houlihan Lokey Howard & Zukm
T3
?ID
ID C
<d O
CO w
ID O xU
a
2
^c0>o u
e3. vc
x ov
CO --
Ov _r OvOD C' O'
VO u rn jO
<*-i S
O (D
O a>
S3 Q
X -+m* o CO <
4> X
vO Cn
CO
CO
VO Ov
t- 4> JO
g
53
CO Ut-- ed
VC
no
ON
o
o xC:O
z &0 I'
oo
cc o *5 a> c
XCO
C3O 3
c- O
3Wi -D ,<D C o
o OV
o
U
c
T13) 2
u
eo-
o
o -3 .c a>
CO E?
C3 4>
e
><
cs
"D C
q> Q-"3n*
g t> VD
id
o c
O 3 8 8 co 3
H cfl
U <N
<ag ^ cCS 4--4
T3 c3
*2 ccs
CO 3
T3 C
^?
w
oo
.-
ID X
P T3 x2
(D -B o
5.. JV*i O3
DO
R0J0
e
co o
i T3
o
T3 CS C/5
s "3
co *g d
ID G a
a 3 ed
2
o
S.
u
c O _o
V3 a. cd o
oC-O* CO
i2 "3 CO
2
<5 T3
C
o X)
C 3 S
* o u
2 o
U-4 O
t: c
s 3 cd
"O c ed
.2 JA
.2 'co (U
co ed
*5 cr
C tt> C3
Vco u< (U X) X 3
co
o U
s OJ c cd X
CO *3 c
T3 C cd >% a> 2 <u
>
Z .s "O a> 3 o o 1w> >a>
c*
2
O co
5g o ^ys
0o
c_> ~ iD
cx,
00
c
-o O 2 -n
2>, gs
e 3
=3T>
SL|
.
to JS
cf sg O co
1
3
CO
Z
c * C3 co
M
Cuc<_ ID
3& .no
Ccz
O M
S-S eCs-i *C5O
1>
=H
<
ai
w
1 * aQ>- xco E t
S -a ao .cs
o c: 3
2
cu
O
>
i
>
uo "O cc0 I *<3u
-o3*ca
CO
} CO
c =t o
I
z
ou* a
Cd CU
oz
H 06 w
ocu
-3UO o
oVO
oS O. s CCOl. nV.
Overview ofMundet Cork Corporation
<1) Imhules on-gvmg operations Smine Audtltd Siattmtnls, D titm h tr it , lV 6 4 (l'ru t Walerhumc & C o )
"I
I
1s
oo o
c
O
0c0
JO
C0 -4_
C/3
1O *3
CL
o *L >> 0 -O a
>
TD BcuS
TO3 c `3
c E<IhD
eC3/5 Oo
OV"s> cV
On >
I
B
cO1)
sz 00
=3
*3 o
X> x+-:*
coLl C3
o
>
LCOij
NO
o\
*--
?C c
c
o -o
o
c3
C o O'
> c:
Jo0O)
1 o
"O
JC=3
On it,
<uu ON
ccs .E
lZ
co
,P
1) r CL C
w>r^
I So CO
t- vO
*" ON
00 --
2
T3
C 3
o\ u w~.
2
u 13
Os
I
I
Houlihan LokeyHoward & Zukin
I
>
*
S .S -S 'S
S 2
.S o --
C^ c O O'
. <n w u 3 Ui
E ~ * S'
1_
3O o -E E* <
re <u U JC
OL-, C" . c Qg
O 0> 35 -c > :3 C2s
IT J> <u Co3 H H
tH
O
E2 3O
3
0<oA9 -2C 1 1 !
"> c 8^ X Q
S'E
vq
8-- M o, rS o 3 S
Ju,! +O-*
O *-. U 33 ?a ps
u
o5 >uo *o
^o
co co
CO
O <-l
O ~
VO
S rj-
S|5
e<3 g
3 .2 H *g
CO* Si c
s o 'P
.2 ?
re .S
1 S3".
2 *5bccc .c2 $wsR a^ vso <r. Es 8o.' o e s ^ aE soS.?J=J |.2
I
I
1.1s ov o\ r~~ 2 -So c > o o uc *&S:, EI
O
Crt
.O
t:
i> o*
13
3
a 3
S
o >* L_ 3
S
<A
(A c
u 4 B.
Cm
o
CM 0CM0 = OIm O
Ec *rt O O
oC
3 C3 O CX
ee
S^
`g on
o >% o
E\S
<3
d E C
COMO o
P CA C QO>
D
3CV
u
o
o -o
<D
c
u
r
*a u
2
<D
oX. fc
a) SOTn
3
3 c>0>
CA
3
CA
c
co
1)
O
uT
Cl,o go
'-r
c3 o o ^
4CA)
w
O
^
(*x
o
-3 CA L>
(o3o 02i-- ^
-a> O
o
*C3 M3
w c4s)
VOO
vO
NCOO
OtSw jh ^
E 2 ON vt
oCM --
&o
3
C
u><3C_L>
2 "jg O
CaCO>O 3 `M3ac3
g
O' d <N
^
--:
-- n
ao3> ca> *C
&2 *o- *ao)
uQaX>
C03)
<N ao
Z^
ME?
iii s j=
c a><>u
E CCAA o
H 3<u
s 00
S ON
C "c
c ,2
On
o
*"
vo
aM>
3$
X <3
^ CJ
C u5--j E ~ ,o
1 o
c* o
3r3
*3
d
3co 2
3c
C W <N o
r<j
.
--
o^ a>
vOoN
--
cwa
ip
<N "3
CA <**2- CA
o $CM
c bO
go o--
s
E C3 3
_ CA
ID 23
C
tjD CA
O VWi>
*C>A *C>A.
o fc>li
QJ 3
5 >
U5>
a>
C 3 C^.
cacj are o,, E E tfc
>
* <D
*J >* 41 1~> X) ^ c CL,
5 e
o
82 ii (U *c 4> ---
O
#s O T3 OO C co 8s
co
2
00
8o u
3O ao .52
^ *o >5 t5 ^ O mm CA
U _T-3
_ q3 -*
q >>
CA _*
CM 3 ^ tfl- o S
> o P CA
c;
^a>
es
CA
sS^
^E 1
O L-i od o
r<-i ^ NO oo
c o
2O
3:
-S o
.
CA
w W)
CM
x: o
VO
= JrL\J Wvu
3: g o bo
2^ sa
-- ~ A 0^ W>
j= UO^
00
CO
_o
I .<ou
tm
c
?
o
L<
C8
o
NO
t
a> Os
>*
2 CS Os
co v Os
I
I
i
Houlihan Lakey Howard A Zukm
i
t
>
ss
o <0 w
c
O O
c o
>0rt)5 4C-/J oS
O(CUtm/Oi) VD s
VC35
v> 2
Y--I W VG5 &
oc
g 3
_6c0
c/a E
cO OVCAJ
>> 4VC-35*
4uc-/
CA
Co 44o-J)
_6C0 T03> 'S o133 "oc*-< c/>
6 SL 4>
u2
s
.
3 "
O bo
=3 C <D
"S bO
o\ ? a c
v- C
2 >
vi
V)
g
*55
3
c4 <N
2
gc
P
x> c o
<L>
E a-
2
8
SeU C
t"*- 2E
NO " 1
o2 8
2 ! si
<*- M
-O 03
g
o
5
3 V) G
-O <3
2
Q*\D
2 60
1*2
CA
"
2
S
-B
g: > -- _3
s Q 4c) _oC
05
IIcj
^ *3
2 a *>
e s
o .2
3
C o fl>
1G ^ o
rG e
t3 a
<>
<D
\q c 8|
Vi ^
M
G2
*-2. "S
18
Q.
'-- *-- rO
o> v* 2t
rt - co
o 5; OT-
2 3 g O oo<2 oo > >%
T3 S
>* 3 _ GO
t; o
o .3
t Nw'
3
a
<D
<D
C
G G
cs *0
38
f/j HH
2O
? 05
Wto
?! I
O xS>
>,
c
o. o
J= ,-v
Cj
s-
Cm
O
zz
<3
<2
--.
bfl --
4> g c
4> --S
E2
*" CA
CO
2o
og
.S `EM S
*o
u
05
c
3o
c5
*3> 2 g>-2
2 3 1 .
is5 -2
U 05
.<SU -J>?
t- Q
c g>5i: o
c-'i :
cg c
05 8 g &
"
2
05
O
<2
S
S?
C/3
rte O
^82
>
3
9c
I
o
NO ON
> NO --
Houlihan LakeyHoward & Zakin
I
Overview ofMundet Cork Corporation Houlihan LokeyHoward & Zakin
CO
1Q>
CL,
6
o o
(U
a>s
*C a.
*9 C 03
3O
3 Qu 60 C o
*S
4> C3
"O <D *0
T3 "O
T3 a> 0
<L> T3
2 2 22
X >> >* >% S3 "O *3 *0 0 e3
jS 3 3 3 > 9 9 9 9 3 `C X a. a. x x X
-9 *9 <u *0 a 2 c-a
>V j*v
0) 3 3
a> <D
S c3 as ca
>33 > > >
'C 3 3 c *C c
X X' X X X X
4a-->t as
4> o3
>>
*n *c
XX
0
c5 > *c X
T3 <U a 2
0 x> 3 CL
*9 a> a 2
> 02 LS as JO > 3C CL CL
O TcU3ma
3 9 jO 9 X
a u *o cs w
32 33 C3 x> > 3C XX
(U0 -O ca <+'
-i* u
x> 3 X
o <D o 9
o
c
c
8. if Is
11 s 2O
u
da>
d 35T3
c 3
sa>
a
I |a ac Io
.2 2
CL, i s
E
oU
U
M .5
c t:
c ca
oy x u <2
U
>C? es
cca o
K
i
e? .2
-e g <2
U 553
oSc
>N c
*s CL, c
2o E & <3
^CL o EU
o "3
Uu
M
g
| -o a
2 w-- gS2 o o2 5 U
"S 'oi
sE
c 2E
JC o o UUU U
o U >>
"C Srv
d U
35 EL c
7cIS
S |6 s
SE
CO .ES
S H -2 'o
35 "CCOL, =35
cu
.E
if ti u
Q II, a. a.
o
O
o bD UC
bO
c
93
fcj
s. E
<C039J
0 u
Cca
u1)
CO
s 0
0 0 ac
p--ua
. v5
9
cca s
wca 0
J
c
o
Rw-*j
--C
w
0
& c7i
0
u
-0
O uu
s
"3
J0C
1
c 03 a, E
O CO
ccs '0 0
"c3
O
C1O C
3*
ZO
CO
3
CO
O
a
*
w O O
C c
X
c .0
o eo O JLk.S c U 0 J
3
000
33C3
ot O
>
HM
0) .c
H
ao
co
S<
uo
Overview ofMundet Cork Corporation Houlihan LokeyHoward & Zakin
>
> 4> T3
s 2 ^ ^a a
3
is$
3xa)
-a>c
->n
Qh O- CU Cl.
e-
o
O
c a.
p
o
Uc >% O
o IS
32 U3 eS ac o sc
l
Si i
I
c >. " "o <D > 4> ;=S
js jo -
J 3 (O
tc*/>s O"-.-t!Sa
I S j* &
I
ft
ft
I c
ft o C TO
oc
crt c3
oz 'C
c*c* S. g
ft
ft
I
."oc tt)jc--. O5 SUt SCO
|
grS-S
,o 5 il
C/2 *C o .g
o
H H
Ed
0.
S
O u
>
w Q Z
a, w
ao> c
oo O3
C--y >
5/i c x: .50 oO
4-< =1
- -g
(*M-) T*<-30* *cd* 'O c w
O' 3 C
2P 2"oSc00
ON W> "
Ed Um1 o3 #*0
u -- -c
Z C
s os
oEb
OS
u
z z<
Ut
OS .
c<u
S
o
o
3 o
j> d> -o -c c *- <u = o
<*- o
so re
o u
<O
p o
cs >>
TC<2D
4>
( /; ( Wi/smtsfU
agmna i Insure and seal nutnujth tutors Mundet's u rn operahons wrre not operational until mul todatr JV64
(2) Weighted sum v] revenue growth was lahulaied based on annual revenue growth oj s tla fed industry lomparables, weighted by their individual annual revenue* to total revenues o f the selected
it umparablts the seln ted u/npantbles used were Am hor //<* king, Armstrong, Continental and Owens Illinois Crown Cork was excluded from this analysis because o f the revenue growth
attributable to its merger with Crown Cork International CoqwnUtvn whuhoaurred in 1961 and MtLord was exi hided because due to the relative volatility in Us operating performance
T3 O)
<U .G
ea w =3^
Q>
*co
3
-ssl S
3 ea o
r -*32 <3
o c C9
5 ~ Jg
o
T3
E "1 &>
j S _3-
sst: 2
0> 'Z! a- g
bo a>
S &
e (A
'3 U 11: C/3
a> O u
c
?
U x:
o
*0
c^i NO
on
3 J5
C/3
te a*
E -o '
<U SO . > On O--
Z o.
-S r~. '
&''
JO -- < c' ?u C Cl> % > co
O S CO ON
>r *2& -
D ? O
u
.> O 5 g c? -- , i= ?
s SC
-- J
<3 _
50 4>
c
Si
Si "O X?
a> S/J ffl 3 jz c
it > -o
2 o -a-
3 g "o
O..E i-
I x> =
p <u
&-S
-c 5 c/3 C
Houhhan bokeyHoward & Zukin
"N
I
I
I
I
Houlihan LokeyHoward & Zakin
> I I I
I
I
) )
> I '>
I I
>
I t
>*0 rcnn *m0\ = s '
C3
o H2^2
v> c)
TD
Isis c(Uo .Sap S3
r^> = .<iS O
VO & *
*m
22
fHt J^3*S?
* S CO *t3
o>
J3 .2 w> g a
lgas|
*-* 4> 4>
0*0 43
S*
*2 co
; g T3 ,3
U 5 P-
l.
o o
O -
"S --
Jg.**
o g
! > 4> 2
Jf8 CO C ?*> W sv*
!
8
cs
Z*
sg-s
`B.-S | !#-5
*a o o C csj -2
i3
*o
s *n
o .o
<u
g .2
og.'S^ < ^*
53
a = ci & S 2,, ^
as1* o '---- T-- a3 o . CJ ^
s
Cl, 2
s
o 3
S <N.-
^
J8
o
G}OS **&cHo CX| C4 2 23 JD
uu
*:a
Houlihan Lokey Howard & Zukin
i
0
03 03 fx
53
50
I
(1) Includes a controlpremium o f30%. {2) Receivable duefrom Crown Cork at 12/31/05 $2 3 nuliton
\
i
Houlihan Lokey Howard & Zukin
>
>
I
sc
u
o<
a.
I
o. <
w *3
v> vo
Ov
ft
H
O
>
2
s
Ed x<>u
id
0d <
<M
o 03
2<
>
>
Houlihan Lokey Howard & Zukin
> > > >
I I I I
I
mxoor-v*
&A X U X Cl e*
X K X X X jK X X X (V^WNrtOiO^^ no^rJOfnr*^^
XrK-Xf'-QXQXXKKc*X*oa< Oot>(7 -- ovrtf'On
n p< N r- c* o
M1. <.,t^r'Ooo--oo
S2S.S.SS.S?. aCm4 r4- --nV-t-QoMNf*1 nNo^v?
iXnrKtMXNXeXaXwXt'wX^* Oi*ri'IJN + N
A A SB
xkkkxxxxk
go oo
xx
oo x
-- s oo
<KKXKKKXX iin'CNd'tMO'f'
i<nio'0HOOv
2S
Oi'OnNaeoo'O -- O
SS.S.S.88.S3S.
5i" R q S S S n* 51 2
* <" X X
00
5 lx S1 Z
OKYXtXpmXrXKXOXttXh'XO
'O'Ot^Ov'C00w"*COv
r- r**
I2
em oocr*t'-'o
IM kkkxxkkxx fioe<non'c r*X>t'-'<r>r*Ok
_ X XX ol *o o ^ ^ OS
&
frt
f-St-t-00-00
S85?2SS?S. a -r - ~ -- * r * "
S:
nsIit " &=a m!<^,,H sS
I & g i s =1 s e
?l<li<lCfouISjizfo
3IatlSfSi
xXVK'CXcxIMX'XOXOXQXO
r-%*i-*oc<xc4 0 -- -- o
a XXXXXXXXX o^ -- -- oo --
XX XX
-- --
Jf XXKKXKXXX
>ft^ O -- -- O^H --
<4
sXsX aXsX
- o-
r^C'it'-r-oo*--oo
, SSSS.2SSSS.
Wfid NM\DOOCVO}OJCI<N<nO--vON'
^ -- V* X f''
3"
Bi
si
clf.Jo O |
9i.SlL SI
v VO
i ? sO'
lMusiallssisil!l
I ss s,,
3a SS
isiltslalSpsslJf 3x
e
JO
, tt.
C
<
I
Houlihan Lakey Howard & Zukin
I
*-1
I
-S
i l l(1 ) Based on m idpoint o fvaluation conclusion range o f 5 m illion to t ! 2 0 m illion
(2 ) Adjusted to exclude revenuesfro m insulation contracts and materials business, which was sold on February 8,1964
S2 o Q a
^**s S3 O
O cn
rS <o Sa
4o5 U
c
o0t0 .*SD>
''T* g
UZ
^5 *-' 5E 3o
.|`x bp
2
X25 b5UaO
5^ci=
C<Ou x
o
n C <*3 T*<L3> EG#>
t--
tc <tf o
az
xV-4 ,E*-
c<3>u bO
x!
cCoaT
c
u,
a
scn
vO On
? u
o>Vi_1< kar>i
co *2
co
sO C
2 ~c3
06
w C5
a> TcOd
5 x> E
o
z
b< O Cfl < Z
&>o>
Z oc
ko* o
Xt(n3 Luoi. </v->f
so>*
<sH*-o<4
c
=t
errt~s~f-t'
U
><* <0
? O.
<U C/5
z --
c_-fei
cS 5s
c .5 -2 4>
O. C
a--
,.aOS0-*]
go
C3 --
CO
on
6 .s
S o
c^
^ *co
0 2
cc
3 --
2 -g
oU
.s
2 0X0 o
j>v
OJ 53 E *x
2cccOux
co o
<0
a
oO
-CCLJ
O xi _
U <
-ox
2
-oX
c 5
2in o>-
JL>
cx
u: 2 g
"5 in
u 0
c
E
c/5 cas.34 1o
5 e O' 3
i
ca>>
z o H CJ <
z <
O u) GO c a>
.`M3t: -CCoO *C32
O' S
y 3 <4-
<C o o
3
oc o|
c_
ojs u
2 3yo
-Vo
S x0:i
06
r* m
o 'f-i CO
1
(1) A nnuahied based on revenue*j v r 10 5 months ending November IS, IV6J, urn! excludes revenue* o ] S9 0 m illio n frv m the sate o f ih * insulation contracts and m aterials business
1
I
>
} I > > > I
2
1
^ i03 c/i
<O i=co
^o .2S>
00 T3
14
Oo ?c . U2 z*-5
.20SSK)? *0go-?*
J0G3 0C3
a> e0>?
`o3 $c? &.
& ca *E
T3 43
*ay3cGsJr X~wo2>-
c "T 5 fe
cn s & ON ^. 2i>
cr> "2
m S<3\ 2c
-C5 <a9 zSo ms
O--
>- J
13 CA
ZJ0C3Z -SOC -^S2 c .s 5Cl 0c3
03 3 C
0>3 Si bJO C
4"VS--m*
>C 00 o
13> cd g
X
a06 cn -- 13
CQ t- g
2 -S =
e2
cd CL o CL
cd C3
g
o zfoct c</3 oz H** C*O-r4t'
CJ
< lHu0/> 1 zo HU <mZc<
S -9
Zo2
S
SC3i
c
o
.Cw
<lL.)
u.
Oo
-Ca-L
on
U.c>Ot.
KiC6~/M~>
u.
>o<--2
-S
"S3 w2
acua.
o oo
o V3
co
* 3c03r <
tCK> cS 2Vi 3o
4 T3c33
2 <4_ o
V)
*o C Vm Co -T0o3>
8 S
c3: --c1
2* 1o oU
.2OO4 w0)
$c uoW
"O
CCO
ocd
3 Si
Ocr s
03
.S3
3UwOS 3aC cE 2
O3
63
C O CA
ccs
U O 4> x:
a.
3 C
V>
~X3
IcL
x> JZ
H
Srr
4
o w-.
Ov5 -<d3- MCNi
VO t'i
*-- O cs
soCOS o
lu^
->
3
S
tu
g
fc >
-t: s: 3 ^3 O
"S
J a*
c
CD
>
-cfo3
u;
^g
U1 g o i? i jf
131 dj > lr>
fi
3 S 3CIf
- 5 >z 0-s 0fs*5
.5
S3 *5
k?* A -3 -- J=
Vi cx
so 8r
r-- a.
a -2rt vx>fi S<j
fi
wc c3x>
'a o
C%J
2>1C *I3f 15
U 2
Jo
O
O
i
f /y AfmuuUtcri} Oturtf u/t tr%rnur*Jor W 1
Nu^t-mbcf / T, < tint/ tu futfn reve/iutt oj $VV twilitmJrvm the x tlt vj the imulativn vniraOs and rtuUtnah buxtnesft
s
i
I
I
<V*<*l O5<crs% iomfo NO
--* -- r-
* *
) ^5 nS <2fl
>
ct r*
r*v oo m
<*1"> '"
rr n
oo m
vr'
cnm
cm oo -* rn
acmno mc(N*^ <O~f <n n --*
rt <cMm
a oooo
mr^-
o mc-*j
* V so
>
B >u
o*c
O&. c
r ^(*sa31
;
w
wa
c
w
uz
c -J
< ffl
i
I
a -- e
5
a
5
,?
Ill *o
i
j> S' M &&>5 <
Ea
15 i2 S
>
Houlihan Lokey Howard & Zukin
I
(
\
I
>
u
e o
3 oe
> o
u
a
Sr^i .o-
n
c -- e 3
c o
>
o in
tbi
o
0W)>
:vo |&
c<u<a
c3
a}
^?-b5 d--CdUo2 *s 2 g-g j
S U3
>
c3
ss <u e n j-. a>O
)
5
--
2
Hg V3
-o"*
*Qe,^-SkJ.
,2
sDca -g
1/5 S
'"5 2
2 f
. 03
C in w |2e
5r*+o5-J
^o53 aMc>s g_ a.
Ed
H|^ \o t*4>- "O2
cm ^ S
<
CM W)
.c c*tH-n>-> *=>o53
>>
s
5a -SS
Ed
$ 5
i^`
o JJ Crt JO <S
> O' w
i
Houlihan Lokey Howard & Zukin
<CNN I
M
I
Houlihan Lakey Howard & Zukin
0>OdOOOOOOO9OOoeQOOOO2SggSS8S988S258SS * -- mS ^ -d -? fH K ~ "
i
E 4
S. I J
S55!55i|I3|3|3.g5S.a8S2|i||
t5S<2AScSnE<SAnKn^?nS0*iSnJ`<S'O;Snnv6w.8VBa<SnS a--e *em0~*>i ct***i^*ior*swr*ci i n n n n i wi b w
^SoKePmS<nSn2it3OPmsM35a?mSngv?iSM3.nge9. 5vti=n. nSv1>5*nSe. 5eOP Qc 2!0|3J#|g)nSQ2V2i
*g*88P*SS**Si*S*P*S*S''*a*B*Sa*S'*?Si*P*8*8,'S)at<a*888l88Si58*8!5a*s<s!S , e* ix o <* <
=.
5
Jp i imiimmmmmmmimmn ! I
H Z
o jIIIJJJJIfJJjJIJJJJJllJJjJJiiJJjijjjj
uw Ed | 3 E> J
>
f* z Ed J
$fmi
O O'
H
Houlihan Lokey Howard & Zukin
*
> Co
so
c
)$
00
.
J2s
.Sow w
J3 *2 o
^B 3
c0o CO-1P2
xi Sfp,
3C
-* *2 "O 3 C O
Su SW p
E -o -g
.23 ^
JD - TJ
s
a""
o &g> o 3 .5
T3 o op
-- 18^-IL.13&O,
u,
!I .*O-
: bfi
:c
>I 'oD-.
c
3
*n g
o
W
o
CO
3o C3
a <<5
joj c
u a c
3
a. ,,
'I
CO
D
g.i jor
* ^
wt
'Z! >>
Jo=
'e '5
8&
^
w
3
0
-a
oo . oJ a>
r_ c
sfl oO SO ' wm
CO 3
a
o >- c c<3u ?= 5u 0)
a s-o
3
g *->
toj 52
3c 08
cM `a
<*H
*i
bO
EP
O C Q> W 3 B ^
3 2B og 2 E
8.a "O X> --
g JS 2tj 33 Xw2 3
o & Oj w 3 to
^ s .sO
-cf
.2 w
n .2
* 0O g S
Oe
O .5
O *3
id 3
G
Ee 24> 4^ cd ,
g g
"S a
2
OWu
^ *8 . -o
8.5 a
3 -c
2e- u.5 jc
aco-
C52Q5r <c3o*s
oo a
^ 5 grf
ji-sj
"3
iS`Sc
cOo
CO
T33
s >
B
<gO
"
s z; Jo%
S c
d
J3
^
O a> c o co 03
-*$
3
o
O
.Uo<
o G
0 2
4-
i33 .r5t^o> _
3
E
"
>
73 co
2E
3
00 c
Co -On
i2 3
&EU4 ^CgO
CO
.S cPo
bc0
*S)
cd J<vaSJ
*C Cu
W 4>
2&
&G
3O
"5 3" O
> 3
T3 3w
C 3
O
g1
,CU3*Mi
O ^
ooS
C3
*S tf
3
X i-
IE
CO 0
^ G.
3c5 Msc$
"-d
Cw
O^ n
3O
ct-'a. B -c
50 co o
*1 is
. g g fn>
s)
o
U
2
a-
z < U z < u
5 w S
*8 a e
ix| 53 .3 T5 o w . *
S ._4J
^ y to
S *O0 Vw -c <2
4) l>
" *o s < gn} *oj
z
u
o
os
o X
u z c
G O
oo
x: H
B CO
3Qn !j
a>
"D
0
Q
c
S>
u-
-o 2 *co
3 'ac
|s
C3
Vtwo
1*8 3
CO
O n O
.S
V)
C3
C3 *
3P -5
r- ? -i_ o
c o0
2 -cj
*5 2
< S3 a
;3
W 00
00
.
-M
CoJ
o i_ Ui-
w 3 o
*c >
X2
o --0 ,U3
OC0O
jo= c
<
3c 5
"woO
a.
az eog HV) Scc *<
o 3 >.*- .2 c0o -CP$
Sf
"o "2
to
Ooon
C
. o.
X3 T3
,4>
U.
J5>5 0
a
3
C3
_3> o
>-o
w %>
111
E
o
i8
1> x:
SJ .--
"o 3
C/2
3 OCo3
S 4)
OO -- --' w
CO 50
c
-a o? Wo
5u>
th-- ^*0 o0
*p. P a-'C
SW 00 = -a
G3 C
EUg wu4<>
xXs "c3
J) 3
co*" Coo
3 oo
S_2 S O 50
c3
*0c
3
50 c
*3 X) *o
3a "O
c 58
T3 ?
a 3B o3
tjs
2V) tfl
Oc 3 u c>$
<o 2Cu
.5
S
-S
S
g
-c
E oo v-
r
33 <3; *q.
>
O
0 XX
Owt
dco. Q. o 0c0
-c
o o G
8
^*
,-5
CO
C\ 0c0 OMOM 2 C**l
CO
Eu. 00 <Q
O
5^0 3 O 0 *
5-i0-
'r*C4oao--*4 0
cqX 0co c
o
co
CO C3
to
G2-
0oo
C3
40^* * C
co
-o
^OiO--
0H o
3
tO
X2 "S'
3E
^ 4i
4)
J=
2o w
C
3
J=
zo
3
o < a. <mm
z
04
o
XUj < U
- S S gu S^Q . c Ul
"Sf
8P* B?
4 `C .g*.
.."OO P .C 3 52 G
w
y t2 S *o o
,2 u w
3 - JD
JD 3"i 3u3-0
" 3 60 w G .5
M^
~0 41 "O cyC
3 3 *5
00
. S c
60-g J=
3 - 3 ^ (3
0 5) *-
cS 0 a> *c p
B .E
^
m
wfl nu
0
Vm/ to CO
k.
<rjN-
I
>
O w ens-Illinois is one o f the largest manufactures o f packaging industry. Its principal operation focuses around
m anufacturing glass and plastic containers and related products. The com pany, its a ffilia te s o r licensees make approxim ately one o f every tw o glass containers made w orldw ide. The com pany is also a leading manufacturer in
North Am erica o f plastic containers, plastic closures, plastic prescription containers, and m ultipack plastic carriers for
beverage bottles.
etj
O
M wV0m
C3
1
r
3A u
i2 | is
C co
CO
Cta&-O4>0
<D
=
00
O 3
co
8.
+>+*
co
S 0
1
2 O *
ac
2-
O a>
co ft
co
2
CO 3 .
a *w0
rs
2 o
o
Mo &CO
C a => J=
33
I
aa
o 00
a
P3 CL, Oc
C CO 03 _
^
(U - .g s. ^
S'-2 D
I
o
o
P
E
3o.
at
w
a>
oi
*S
co
oV5
& i>
j=
o oc
os a "3
u
1
ttl
(fUt ccu 3 -*=
oO *2 co
a O
S'
c3 CL,
E
3 *- 38
H
os e IN `S Os *
--o
c
c0 O SO
o a> CJ JZ
b, O 4) b2
,rt}
-- CJ co
ooW
.
0) o jo E3 <u c
t*o <n5 o Xc
uc -
0s3ap1) - 5
c2
u o 2S --
> eg 23: f
CO SGO
M S !*
2
C*") 2&
es _
1
04
<7\
--
a>
XZ
*cO
co tz
.. *T3 ,p
SP 52 (L) --
o' VCO. - co
O^
Qu B -S
L?
*j! 2
C Cu -q.
I3 -C2 O U5
XJ)- -O3
*" a
-3
l> 13
F>
C
3
>
<D -- U- -o
32 O <22
CO
"f"PlJ
J>3< <u
5 co -o
S S2 cr 4> oc
SS
o SI
z < U -j < H
Z Id Z
H
Z
u
C o T3 4>
ej C
O
O *- "
4C-3^ CL c o U
Uw sc3 jo *ss X5 oCO
T3 Cou&.u0 o XL
cf3t
<A tooJ ou.
03CO0 "O
lU1)T
**-- 3 c4C> *4c--' o
CL JD U
o c-i
oo Q. u.
co 3 CL lo 00
cO3 Xl--I SL
C3
O JD Cu
Z
O
H <
OS
O
CI
OS
O U a ce O
U
CJ
"O 0) oo 1> o c
1> 2 "O 3 ,,c P CO o
O <U o^ c CO
CO CO &0
0 -o
>c
CO
H CO
ow
<J CJ
3
2u
o CJ
^C ^
rc? S oCkaO
32
UUS4
O 2 u.
00. O u z < u _} < z o
<
z
--a
HI a *15
&V o^ C^cCJ3 "*Occ"3 CJ co --c C3 J3 C^ -2 . 3 z; o
Efl o z
1J--C1A< z Cd S O
1
IN RE: ASBESTOS LITIGATION Motion for Summary Judgment
Of Crown Cork & Seal Company, Inc.
COURT OF COMMON PLEAS PHILADELPHIA COUNTY
NO. 001
CERTIFICATION OF SERVICE
I, JOEL D. CANEY, hereby certify that onJamraty^ ^, 2002,1 served a copy of
the foregoing Motion for Summary Judgment to all counsel of record in the cases stated in Exhibit "A" attached to the Motion as more fully described in the attached Exhibit "F's by 1st class mail. United States Postal Service, postage prepaid, after having filed the Motion and hand delivering the original and one copy to Court Administrator Mary McGovern.
J 2ANEY