UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)
[x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934.

For the quarterly period ended September 30, 2006

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934.

For the transition period from ________________ to ________________


                        Commission file number 000-22117

                              SILGAN HOLDINGS INC.
             (Exact Name of Registrant as Specified in Its Charter)

                   Delaware                               06-1269834
         (State or Other Jurisdiction                  (I.R.S. Employer
       of Incorporation or Organization)              Identification No.)

               4 Landmark Square
             Stamford, Connecticut                           06901
   (Address of Principal Executive Offices)               (Zip Code)


                                  (203)975-7110
              (Registrant's Telephone Number, Including Area Code)

                                       N/A
(Former  Name,  Former  Address and Former  Fiscal Year,  if Changed  Since Last
Report)


Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.  Yes [ X ] No [ ]

Indicate by check mark whether the  Registrant is a large  accelerated  filer,an
accelerated  filer, or a  non-acelerated  filer.  See definition of "acclereated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):
     Large Accelerated filer[ ] Accelerated filer [X] Non-accelerated filer [ ]

Indicate by check mark whether the  Registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).  Yes [ ] No [ X ]

As of October 31, 2006,  the number of shares  outstanding  of the  Registrant's
common stock, $0.01 par value, was 37,428,891.






                              SILGAN HOLDINGS INC.

                                TABLE OF CONTENTS

                                                                      Page No.
                                                                      --------


Part I.  Financial Information                                            3

     Item 1. Financial Statements                                         3

             Condensed Consolidated Balance Sheets at
             September 30, 2006 and  2005 and December 31, 2005           3

             Condensed Consolidated  Statements of Income for the         4
             three months ended September 30, 2006 and 2005

             Condensed Consolidated Statements of Income for the          5
             nine months ended September 30, 2006 and 2005

             Condensed Consolidated Statements of Cash Flows for the      6
             nine months ended September 30, 2006 and 2005

             Condensed Consolidated Statements of Stockholders'           7
             Equity for the nine months ended September 30, 2006
             and 2005

             Notes to Condensed Consolidated Financial Statements         8

     Item 2. Management's Discussion and Analysis of Financial           26
             Condition and Results of Operations

     Item 3. Quantitative and Qualitative Disclosures About Market       35
             Risk

     Item 4. Controls and Procedures                                     36

Part II.  Other Information                                              36

     Item 6. Exhibits                                                    36

Signatures                                                               37

Exhibit Index                                                            38






                                      -2-








Part I. Financial Information
Item 1. Financial Statements

                                        SILGAN HOLDINGS INC.
                                CONDENSED CONSOLIDATED BALANCE SHEETS
                                        (Dollars in thousands)
                                        (Unaudited, see Note 1)


                                                     Sept. 30,         Sept. 30,         Dec. 31,
                                                       2006              2005              2005
                                                       ----              ----              ----
                                                                                 

Assets

Current assets
     Cash and cash equivalents                      $   27,767        $   63,848       $   20,461
     Trade accounts receivable, net                    444,732           352,802          154,734
     Inventories                                       383,561           307,836          318,102
     Prepaid expenses and other current assets          20,676            22,640           27,244
                                                    ----------        ----------       ----------
         Total current assets                          876,736           747,126          520,541

Property, plant and equipment, net                     874,003           763,241          758,135
Goodwill                                               235,476           198,096          201,231
Other intangible assets, net                           100,143            14,492           15,673
Other assets, net                                       39,134            35,792           35,040
                                                    ----------        ----------       ----------
                                                    $2,125,492        $1,758,747       $1,530,620
                                                    ==========        ==========       ==========


Liabilities and Stockholders' Equity

Current liabilities
     Bank revolving loans                           $  201,146        $  217,700       $     --
     Current portion of long-term debt                     846             1,250              846
     Trade accounts payable                            208,845           175,639          247,552
     Accrued payroll and related costs                  74,565            64,972           60,010
     Accrued liabilities                                64,745            65,167           11,774
                                                    ----------        ----------       ----------
         Total current liabilities                     550,147           524,728          320,182

Long-term debt                                         955,427           751,750          699,532
Other liabilities                                      277,270           201,419          237,556


Stockholders' equity
     Common stock                                          428               426              426
     Paid-in capital                                   141,957           138,441          139,475
     Retained earnings                                 279,184           199,213          209,459
     Accumulated other comprehensive (loss) income     (18,812)            5,137          (13,888)
     Unamortized stock compensation                       --              (2,135)          (1,893)
     Treasury stock                                    (60,109)          (60,232)         (60,229)
                                                    ----------        ----------       ----------
         Total stockholders' equity                    342,648           280,850          273,350
                                                    ----------        ----------       ----------
                                                    $2,125,492        $1,758,747       $1,530,620
                                                    ==========        ==========       ==========


                                        See accompanying notes.





                                                -3-





                          SILGAN HOLDINGS INC.
               CONDENSED CONSOLIDATED STATEMENTS OF INCOME
         For the three months ended September 30, 2006 and 2005
       (Dollars and shares in thousands, except per share amounts)
                              (Unaudited)

                                                  2006          2005
                                                  ----          ----

Net sales                                       $856,426      $797,514

Cost of goods sold                               731,168       681,235
                                                --------      --------

     Gross profit                                125,258       116,279

Selling, general and administrative expenses      36,587        30,185

Rationalization charges                            1,740          --
                                                --------      --------

     Income from operations                       86,931        86,094

Interest and other debt expense                   17,920        12,618
                                                --------      --------

     Income before income taxes                   69,011        73,476

Provision for income taxes                        19,323        28,245
                                                --------      --------

     Net income                                 $ 49,688      $ 45,231
                                                ========      ========


Earnings per share:

     Basic net income per share                    $1.33         $1.22
                                                   =====         =====

     Diluted net income per share                  $1.31         $1.20
                                                   =====         =====


Dividends per share:                               $0.12         $0.10
                                                   =====         =====


Weighted average number of shares:

     Basic                                        37,411        37,172

     Effect of dilutive securities                   515           474
                                                  ------        ------

     Diluted                                      37,926        37,646
                                                  ======        ======



                             See accompanying notes.





                                      -4-






                         SILGAN HOLDINGS INC.
              CONDENSED CONSOLIDATED STATEMENTS OF INCOME
         For the nine months ended September 30, 2006 and 2005
      (Dollars and shares in thousands, except per share amounts)
                              (Unaudited)

                                                  2006          2005
                                                  ----          ----

Net sales                                       $2,023,489   $1,908,716

Cost of goods sold                               1,751,735    1,652,484
                                                ----------   ----------

     Gross profit                                  271,754      256,232

Selling, general and administrative expenses        95,266       86,563

Rationalization charges                             10,090          464
                                                ----------   ----------

     Income from operations                        166,398      169,205

Interest and other debt expense before loss on
   early extinguishment of debt                     43,369       38,533

Loss on early extinguishment of debt                  --         11,035
                                                ----------   ----------

     Interest and other debt expense                43,369       49,568
                                                ----------   ----------

     Income before income taxes                    123,029      119,637

Provision for income taxes                          39,796       46,060
                                                ----------   ----------

     Net income                                 $   83,233   $   73,577
                                                ==========   ==========


Earnings per share:

     Basic net income per share                      $2.23        $1.99
                                                     =====        =====

     Diluted net income per share                    $2.20        $1.96
                                                     =====        =====


Dividends per share:                                 $0.36        $0.30
                                                     =====        =====


Weighted average number of shares:

     Basic                                          37,346       37,059

     Effect of dilutive securities                     532          514
                                                    ------       ------

     Diluted                                        37,878       37,573
                                                    ======       ======



                             See accompanying notes.





                                      -5-





                              SILGAN HOLDINGS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the nine months ended September 30, 2006 and 2005
                             (Dollars in thousands)
                                   (Unaudited)

                                                            2006         2005
                                                            ----         ----

Cash flows provided by (used in) operating activities
     Net income                                          $  83,233    $  73,577
     Adjustments to reconcile net income to net cash
       provided by operating activities:
         Depreciation and amortization                      93,991       92,837
         Rationalization charges                            10,090          464
         Loss on early extinguishment of debt                 --         11,035
         Other changes that provided (used) cash:
              Trade accounts receivable, net              (237,779)    (204,729)
              Inventories                                   (1,335)      10,829
              Trade accounts payable                        32,435       11,703
              Accrued liabilities                           53,648       51,159
              Other, net                                    (7,012)       5,398
                                                         ---------    ---------
         Net cash provided by operating activities          27,271       52,273
                                                         ---------    ---------

Cash flows provided by (used in) investing activities
     Purchase of business, net of cash acquired           (261,778)        --
     Capital expenditures                                  (87,206)     (63,721)
     Proceeds from asset sales                               1,226        3,001
                                                         ---------    ---------
         Net cash used in investing activities            (347,758)     (60,720)
                                                         ---------    ---------

Cash flows provided by (used in) financing activities
     Borrowings under revolving loans                      797,273      956,275
     Repayments under revolving loans                     (614,724)    (738,575)
     Proceeds from stock option exercises                    1,629        3,305
     Changes in outstanding checks - principally vendors   (98,134)     (80,180)
     Proceeds from issuance of long-term debt              257,600      550,000
     Repayments of long-term debt                             --       (638,668)
     Dividends paid on common stock                        (13,508)     (11,132)
     Debt issuance costs                                    (2,343)      (4,146)
                                                         ---------    ---------
         Net cash provided by financing activities         327,793       36,879
                                                         ---------    ---------

Cash and cash equivalents
     Net increase                                            7,306       28,432
     Balance at beginning of year                           20,461       35,416
                                                         ---------    ---------
     Balance at end of period                            $  27,767    $  63,848
                                                         =========    =========

Interest paid                                            $  39,793    $  35,167
Income taxes paid, net of refunds                           12,221       11,481


                             See accompanying notes.





                                      -6-








                                                          SILGAN HOLDINGS INC.
                                                  CONDENSED CONSOLIDATED STATEMENTS OF
                                                          STOCKHOLDERS' EQUITY
                                          For the nine months ended September 30, 2006 and 2005
                                                    (Dollars and shares in thousands)
                                                              (Unaudited)


                                            Common Stock                         Accumulated
                                            ------------       Paid-                Other       Unamortized                Total
                                             Shares    Par      in     Retained Comprehensive      Stock     Treasury  Stockholders'
                                          Outstanding Value   Capital  Earnings (Loss)Income    Compensation   Stock       Equity
                                          ----------- -----   -------  -------- -------------   ------------ ---------  ------------
                                                                                                  
Balance at December 31, 2004                 18,423    $211  $131,685  $136,768    $    859       $(1,694)   $(60,393)    $207,436

Comprehensive income:

   Net income                                  --       --       --      73,577        --            --          --         73,577

   Change in fair value of derivatives,
    net of tax provision of $1,438             --       --       --        --         2,423          --          --          2,423

   Foreign currency translation                --       --       --        --         1,855          --          --          1,855
                                                                                                                          --------
Comprehensive income                                                                                                        77,855
                                                                                                                          --------

Dividends declared on common stock             --       --       --     (11,132)       --            --          --        (11,132)

Issuance of restricted stock units             --       --        852      --          --            (852)       --           --

Amortization of stock compensation             --       --       --        --          --             411        --            411

Stock option exercises, including
  tax benefit of $2,945                         173       2     6,248      --          --            --          --          6,250

Net issuance of treasury stock for
 vested restricted stock units,
 including tax benefit of $39                     6     --       (131)     --          --            --           161          30

Two-for-one stock split, net of
 treasury shares of 2,679                    18,602     213      (213)     --          --            --          --           --
                                             ------    ----  --------  --------    --------       -------    --------     --------
Balance at September 30, 2005                37,204    $426  $138,441  $199,213    $  5,137       $(2,135)   $(60,232)    $280,850
                                             ======    ====  ========  ========    ========       =======    ========     ========

Balance at December 31, 2005                 37,266    $426  $139,475  $209,459    $(13,888)      $(1,893)   $(60,229)    $273,350

Comprehensive income:

   Net income                                  --       --       --      83,233        --            --          --         83,233

   Change in fair value of derivatives,
     net of tax benefit of $2,926              --       --       --        --        (4,652)         --          --         (4,652)

   Foreign currency translation, net of
     tax provision of $1,351                   --       --       --        --          (272)         --          --           (272)
                                                                                                                          --------
Comprehensive income                                                                                                        78,309
                                                                                                                          --------
Dividends declared on common stock             --       --       --     (13,508)       --            --          --        (13,508)

Reversal of unamortized stock
 compensation                                  --       --     (1,893)     --          --           1,893        --           --

Stock compensation expense                     --       --      1,589      --          --            --          --          1,589

Stock option exercises, including               133       2     2,998      --          --            --          --          3,000
 tax benefit of $1,371

Net issuance of treasury stock for
  vested restricted stock units,
  including tax benefit of $97                   18     --       (212)     --          --            --           120          (92)
                                             ------    ----  --------  --------    --------       -------   ---------     --------
Balance at September 30, 2006                37,417    $428  $141,957  $279,184    $(18,812)      $  --     $ (60,109)    $342,648
                                             ======    ====  ========  ========    ========       =======   =========     ========



                                                             See accompanying notes.


                                                                       -7-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 1.           Significant Accounting Policies

Basis  of  Presentation.   The  accompanying  unaudited  condensed  consolidated
financial statements of Silgan Holdings Inc., or Holdings, have been prepared in
accordance  with U.S.  generally  accepted  accounting  principles  for  interim
financial  information and with the  instructions to Form 10-Q and Article 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes required by U.S. generally accepted accounting principles for complete
financial statements.  In the opinion of management,  the accompanying financial
statements  include all adjustments  (consisting of normal  recurring  accruals)
considered necessary for a fair presentation.  The results of operations for any
interim period are not  necessarily  indicative of the results of operations for
the full year.

The Condensed  Consolidated  Balance Sheet at December 31, 2005 has been derived
from our audited  consolidated  financial  statements at that date, but does not
include all of the information and footnotes required by U.S. generally accepted
accounting principles for complete financial statements.

You should read the accompanying  condensed consolidated financial statements in
conjunction  with  our  consolidated  financial  statements  and  notes  thereto
included in our Annual Report on Form 10-K for the year ended December 31, 2005.

Certain prior years' amounts have been  reclassified to conform with the current
year's presentation.

Goodwill.  We review  goodwill for impairment as of July 1 of each year and more
frequently if circumstances  indicate a possible impairment.  We determined that
goodwill was not impaired in our third quarter 2006 assessment.

Stock-Based Compensation. We currently have one stock-based compensation plan in
effect,  under which we have issued  options and  restricted  stock units to our
officers,  other key  employees and outside  directors.  In December  2004,  the
Financial Accounting Standards Board, or the FASB, issued Statement of Financial
Accounting  Standards,  or SFAS,  No.  123(R),  "Share-Based  Payment." SFAS No.
123(R)  requires  that public  companies  recognize  compensation  expense in an
amount equal to the fair value of the share-based  payment.  We adopted SFAS No.
123(R) on January 1, 2006, utilizing the modified prospective  transition method
in which  compensation  expense is  recognized  beginning  January 1, 2006,  the
effective  date,  (a)  based  on the  requirements  of SFAS No.  123(R)  for all
share-based  payments  granted  after  the  effective  date and (b) based on the
requirements of SFAS No. 123, "Accounting for Stock-Based Compensation," for all
awards  granted to employees and directors  prior to the effective  date of SFAS
No. 123(R) that remained unvested on January 1, 2006. In addition, in accordance
with SFAS No.  123(R),  upon  adoption of this  pronouncement  we  reversed  our
unamortized  stock  compensation  balance  representing  the unvested portion of
restricted  stock units granted  prior to January 1, 2006 into paid-in  capital.
The  financial  statements  for prior  years have not been  restated  and do not
include the impact of SFAS No.  123(R).  The adoption of SFAS No. 123(R) did not
have a material effect on our financial  position,  results of operations,  cash
flows or basic and diluted net income per share.






                                      -8-







                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 1.           Significant Accounting Policies  (continued)

Stock-Based  Compensation  (continued).  We have  calculated the paid-in capital
pool related to employee  compensation in accordance with SFAS No. 123(R).  SFAS
No. 123(R) also requires the benefits of tax  deductions in excess of recognized
compensation  expense to be reported as a financing cash flow  activity,  rather
than as an operating cash flow activity as previously required. This requirement
reduces net  operating  cash flows and  increases  net  financing  cash flows in
periods after  adoption.  The amounts  recognized for such excess tax deductions
were not  material to our cash flows for the nine months  ending  September  30,
2006 and 2005.

Prior to January 1, 2006, we applied the recognition and measurement  principles
of Accounting  Principles  Board, or APB, Opinion No. 25,  "Accounting for Stock
Issued to  Employees,"  and  related  interpretations  in  accounting  for stock
awards.  Accordingly,  no  compensation  expense for employee  stock options was
recognized,  as all options  granted had an exercise  price that was equal to or
greater than the market value of the underlying stock on the date of the grant.

As permitted  by SFAS No. 123,  stock-based  compensation  was included as a pro
forma disclosure in the notes to the financial  statements.  The following table
shows the effect on net income and basic and  diluted net income per share if we
had applied the fair value  recognition  provisions in accordance  with SFAS No.
123:




                                                          Three Months Ended   Nine Months Ended
                                                          ------------------   -----------------
                                                             September 30,       September 30,
                                                                 2005                2005
                                                                 ----                ----
                                                       (Dollars in thousands, except per share data)
                                                                                

       Net income, as reported                                 $45,231             $73,577
       Add:  Stock-based compensation expense
           included in reported net income, net of
           income taxes                                            107                 250
       Deduct:  Total stock-based compensation
           expense under the fair value method
           for all awards, net of income taxes                    (296)             (1,002)
                                                               -------             -------
       Pro forma net income                                    $45,042             $72,825
                                                               =======             =======

       Earnings per share:
           Basic net income per share - as reported              $1.22               $1.99
                                                                 =====               =====
           Basic net income per share - pro forma                 1.21                1.97
                                                                 =====               =====

           Diluted net income per share - as reported            $1.20               $1.96
                                                                 =====               =====
           Diluted net income per share - pro forma               1.20                1.94
                                                                 =====               =====











                                      -9-






                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 1.           Significant Accounting Policies  (continued)

Recently Issued  Accounting  Pronouncements.  In September 2006, the FASB issued
SFAS No.  157,  "Fair Value  Measurements."  SFAS No. 157  establishes  a single
authoritative definition for fair value, sets out a framework for measuring fair
value, and requires additional  disclosures about fair value measurements.  SFAS
No. 157 is effective for us on January 1, 2008. We are currently  evaluating the
impact SFAS No. 157 will have on our consolidated financial statements.

In September 2006, the FASB also issued SFAS No. 158, "Employers' Accounting for
Deferred  Benefit Pension and Other  Postretirement  Plans, an amendment of FASB
Statements No. 87, 88, 106 and 132(R)." SFAS No. 158 requires the recognition of
the funded status of deferred benefit  postretirement  plans in the statement of
financial position,  and recognition of changes in the funded status in the year
in which the changes occur through accumulated other comprehensive  income. SFAS
No. 158 requires prospective application,  recognition and additional disclosure
requirements  effective  for our fiscal year ending  December 31,  2006.  We are
currently  evaluating  the  impact  SFAS No.  158 will have on our  consolidated
financial statements.

In June 2006, the FASB issued FASB  Interpretation,  or FIN, No. 48, "Accounting
for Uncertainty in Income Taxes - an  interpretation of FASB Statement No. 109."
FIN No.  48  clarifies  the  accounting  for  uncertainty  in  income  taxes  by
prescribing a recognition  threshold and measurement attribute for the financial
statement  recognition and measurement of a tax position taken or expected to be
taken  in  a  tax  return.   The   interpretation   also  provides  guidance  on
derecognition,  classification,  interest and  penalties,  accounting in interim
periods and  disclosure.  FIN No. 48 is effective  for us on January 1, 2007. We
are  currently  evaluating  the impact FIN No. 48 will have on our  consolidated
financial statements.


Note 2.           White Cap Acquisition

On June 1, 2006 we acquired  the Amcor White Cap closures  operations  in Europe
and on July 1, 2006 we  acquired  the Amcor  White Cap  closures  operations  in
Turkey,  collectively  "White Cap," from Amcor  Limited.  White Cap is a leading
supplier of an extensive  range of metal  closures to consumer  goods  packaging
companies in the food and beverage industries.  White Cap has been combined with
our previously  acquired White Cap U.S.  closures  operations to create a global
leader in vacuum  closures  for hot  filled  and  retortable  food and  beverage
products. At the respective closings, we paid an aggregate of $261.8 million for
White Cap,  including  acquisition  fees, net of cash actually  acquired of $1.7
million. As part of the acquisition of the operations in Turkey, we also assumed
$17.0 million of indebtedness of such business. The purchase price is subject to
adjustment as provided in the purchase  agreement  dated  February 22, 2006 with
Amcor Limited, or the White Cap Purchase Agreement,  in respect of the amount of
cash and working capital acquired and certain liabilities assumed, to the extent
such amounts differ from amounts estimated for closing.









                                      -10-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 2.           White Cap Acquisition  (continued)

We expect to acquire  additional Amcor White Cap closures  operations located in
Brazil,  China,  the  Philippines  and Venezuela  upon  satisfaction  of certain
specified  conditions  as  provided  in the White Cap  Purchase  Agreement.  The
aggregate  purchase  price for these Amcor  White Cap  closures  operations  and
related  working  capital  will be  approximately  EUR 19 million  plus  assumed
indebtedness,  subject  to  adjustment  as  provided  in the White Cap  Purchase
Agreement.

The White Cap  acquisition  was  accounted  for  using  the  purchase  method of
accounting.  Accordingly,  the purchase  price has been  allocated to the assets
acquired and  liabilities  assumed based on their  estimated  fair values at the
respective  dates of  acquisition,  and the  results  of  operations  have  been
included in our condensed consolidated financial statements as of the respective
dates of acquisition.  The acquired White Cap operations have been combined with
our pre-existing U.S.  closures  operations  previously  reported as part of our
Metal Food Containers  business segment to form a new Closures  business segment
(see Note 12).

The following  summarizes the estimated  fair values of the assets  acquired and
liabilities  assumed at the respective  acquisition dates in connection with the
White Cap  acquisition.  The  valuation  of assets and  liabilities  is still in
process and,  therefore,  the actual fair values may vary from these preliminary
estimates. In addition, the initial consideration for the acquisition is subject
to closing  adjustments  expected to be finalized in the fourth quarter of 2006.
We have engaged  third party  experts to value  certain  assets and  liabilities
including  property,   plant  and  equipment,   intangible  assets  and  pension
obligations.

Preliminary valuation of acquired net assets at the respective acquisition dates
in  connection  with  the  White  Cap  acquisition  is as  follows  (dollars  in
thousands):



       Trade accounts receivable                              $ 52,219
       Inventories                                              64,124
       Property, plant and equipment                           125,497
       Goodwill                                                 34,518
       Other intangible assets, primarily trade name
          and customer relationships                            89,772
       Other assets                                              8,500
       Trade accounts payable and accrued liabilities          (38,878)
       Revolving debt                                          (16,964)
       Other liabilities                                       (57,010)
                                                              --------
               Purchase price, net of cash acquired           $261,778
                                                              ========











                                      -11-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 2.           White Cap Acquisition  (continued)

The following unaudited pro forma financial  information includes our historical
results of  operations  for the periods  indicated and gives pro forma effect to
the White Cap acquisition as if it had been completed as of the beginning of the
periods indicated.  The pro forma results of operations include interest expense
related to incremental  borrowings used to finance the White Cap acquisition and
adjustments  to  depreciation  and  amortization  expense for the  valuation  of
property,  plant and equipment and intangible  assets.  The pro forma results of
operations  do not give  effect  to  potential  synergies  or  additional  costs
resulting from the integration of White Cap with our existing operations, nor do
they reflect savings from the impact of headcount  reductions recently completed
by the White Cap operations.

The unaudited pro forma financial information is not intended to represent or be
indicative of our consolidated results of operations or financial condition that
would have been reported had the White Cap acquisition  been completed as of the
beginning of the periods presented,  nor should it be taken as indicative of our
future consolidated results of operations or financial condition.




                                                   Three Months Ended             Nine Months Ended
                                                   ------------------             -----------------
                                                 Sept. 30,   Sept. 30,          Sept. 30,    Sept. 30,
                                                    2006       2005               2006         2005
                                                    ----       ----               ----         ----
                                                     (Dollars in thousands, except per share data)
                                                                                    

Net sales                                        $856,426    $870,773          $2,125,793   $2,120,744
Net income                                         49,688      45,137              86,995       76,443
Earnings per share:
   Basic net income per share                       $1.33       $1.21               $2.33        $2.06
   Diluted net income per share                      1.31        1.20                2.30         2.03


Net income for the three and nine months ended  September  30, 2006 includes the
pre-tax negative impact of $1.1 million and $3.7 million, respectively, from the
inventory write-up for the White Cap closures operations as a result of purchase
accounting in connection with the acquisition.

Net income for the three and nine  months  ended  September  30,  2005  includes
pre-tax rationalization charges in addition to those recognized in the Condensed
Consolidated   Financial   Statements   of  $3.7   million  and  $4.2   million,
respectively,  for  severance  expense  recognized  by  White  Cap  prior to the
acquisition.






                                      -12-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 3.           Rationalization Charges and Acquisition Reserves

As part of our  plans  to  integrate  the  operations  of our  various  acquired
businesses and to rationalize certain facilities,  we have established  reserves
for  employee  severance  and  benefits  and plant exit  costs.  Activity in our
rationalization  and acquisition  reserves since December 31, 2005 is summarized
as follows:




                                                   Employee      Retirement        Plant         Non-Cash
                                                  Severance        Benefit          Exit          Asset
                                                 and Benefits   Curtailments       Costs        Write Down     Total
                                                 ------------   ------------       -----        ----------     -----
                                                                         (Dollars in thousands)
                                                                                                 

Balance at December 31, 2005
----------------------------
Fairfield Rationalization                          $   --          $   --          $ 539         $   --       $   539
2003 Acquisition Plans                                   9             --             46             --            55
2003 Rationalization Plans                              30             --            --              --            30
2005 Rationalization Plan                              177             --            --              --           177
                                                   -------         -------         -----         -------      -------
Balance at December 31, 2005                           216             --            585             --           801

Activity for the Nine Months Ended Sept. 30, 2006
-------------------------------------------------
Fairfield Rationalization                              --              --           (231)            --          (231)
2003 Acquisition Plan Reserves Utilized                --              --            --              --           --
2003 Rationalization Plan Reserves Utilized            (30)            --            --              --           (30)
2005 Rationalization Plan Reserves Utilized           (113)            --            --              --          (113)
2006 Rationalization Plan Reserves Established       1,852           4,566           141           3,531       10,090
2006 Rationalization Plan Reserves Utilized         (1,016)         (4,566)         (141)         (3,531)      (9,254)
                                                   -------         -------         -----         -------      -------
Total Activity                                         693             --           (231)            --           462

Balance at September 30, 2006
-----------------------------
Fairfield Rationalization                              --              --            308             --           308
2003 Acquisition Plans                                   9             --             46             --            55
2003 Rationalization Plans                             --              --            --              --           --
2005 Rationalization Plan                               64             --            --              --            64
2006 Rationalization Plans                             836             --            --              --           836
                                                   -------         -------         -----         -------      -------
Balance at September 30, 2006                      $   909         $   --          $ 354         $   --       $ 1,263
                                                   =======         =======         =====         =======      =======


2006 Rationalization Plans
--------------------------

In June  2006,  in an effort to  streamline  operations  and  reduce  costs,  we
approved  a  plan  to  exit  our  St.  Paul,   Minnesota  metal  food  container
manufacturing  facility in the second  quarter of 2007.  The plan  includes  the
termination  of  approximately  60  employees,   the  consolidation  of  certain
operations  into  existing  facilities  and  the  elimination  of the  remaining
operations  and the exit of the  facility.  We estimate that the total costs for
the  rationalization of the facility will be $13.2 million.  These costs include
$4.6 million of pension and postretirement  curtailment expense, $3.0 million of
employee severance and special termination benefits, $2.6 million for plant exit
costs,  $2.6 million for the  acceleration  of  depreciation  to write-down  the
building for sale and  equipment for  abandonment  upon the exit of the facility
and $0.4 million for the non-cash write-down in carrying value of assets.  Total
charges  recognized  during the first nine months of 2006 were $4.6  million for
non-cash  pension  and  postretirement  curtailment  expense,  $1.4  million for
employee  severance  and special  termination  benefits and $1.2 million for the
non-cash write-down and accelerated  depreciation of the building and equipment.
Additional  charges of $1.8 million are expected in the fourth  quarter of 2006,
with the remaining charges expected primarily in 2007. Cash expenditures of $4.3
million are expected  primarily in 2007.





                                      -13-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 3.           Rationalization Charges and Acquisition Reserves  (continued)

2006 Rationalization Plans  (continued)
--------------------------

In  February  2006,  we  approved  and  announced  a plan to exit our  Valencia,
California  plastic  container  manufacturing  facility.  The plan  included the
termination  of  approximately  90 plant  employees and other related plant exit
costs.  This  decision  resulted in a charge to  earnings  during the first nine
months of 2006 of $0.5 million for employee severance and benefits, $2.3 million
for the  non-cash  write-down  in carrying  value of assets and $0.1 million for
plant exit costs. The plant has ceased  operations and estimated  remaining cash
payments of $1.4 million are  expected to be paid in the fourth  quarter of 2006
primarily for the buyout of the property lease.

Rationalization   and  acquisition   reserves  are  included  in  the  Condensed
Consolidated Balance Sheets as follows:



                                    Sept. 30,         Sept. 30,      Dec. 31,
                                      2006              2005           2005
                                      ----              ----           ----
                                               (Dollars in thousands)

Accrued liabilities                  $1,023            $  425          $561
Other liabilities                       240             1,050           240
                                     ------            ------          ----
                                     $1,263            $1,475          $801
                                     ======            ======          ====


Note 4.           Accumulated Other Comprehensive (Loss) Income

Accumulated  other  comprehensive  (loss)  income is reported  in the  Condensed
Consolidated Statements of Stockholders' Equity. Amounts included in accumulated
other comprehensive (loss) income consisted of the following:




                                                     Sept. 30,         Sept. 30,        Dec. 31,
                                                       2006              2005             2005
                                                       ----              ----             ----
                                                                (Dollars in thousands)
                                                                                  

Foreign currency translation                         $ 11,287          $ 11,492         $ 11,559
Change in fair value of derivatives                      (539)            5,348            4,113
Minimum pension liability                             (29,560)          (11,703)         (29,560)
                                                     --------          --------         --------
   Accumulated other comprehensive (loss) income     $(18,812)         $  5,137         $(13,888)
                                                     ========          ========         ========











                                      -14-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 5.           Inventories

Inventories consisted of the following:



                                                 Sept. 30,         Sept. 30,          Dec. 31,
                                                   2006              2005               2005
                                                   ----              ----               ----
                                                            (Dollars in thousands)
                                                                                

  Raw materials                                  $ 70,649          $ 55,962           $ 63,923
  Work-in-process                                  73,086            59,323             56,085
  Finished goods                                  246,543           190,115            214,064
  Spare parts and other                            24,461            17,141             16,896
                                                 --------          --------           --------
                                                  414,739           322,541            350,968
  Adjustment to value domestic
      inventory at cost on the LIFO method        (31,178)          (14,705)           (32,866)
                                                 --------          --------           --------
                                                 $383,561          $307,836           $318,102
                                                 ========          ========           ========



Note 6.           Debt

Debt consisted of the following:



                                                Sept. 30,         Sept. 30,         Dec. 31,
                                                  2006              2005              2005
                                                  ----              ----              ----
                                                            (Dollars in thousands)
                                                                               

Bank debt
     Bank revolving loans                      $  187,900          $217,700         $   --
     Bank A term loans                            375,000           425,000          375,000
     Bank B term loans                             83,750           125,000           83,750
     Canadian term loans                           40,491              --             38,628
     Euro term loans                              254,032              --               --
     Other foreign bank revolving loans            13,246              --               --
                                               ----------          --------         --------
        Total bank debt                           954,419           767,700          497,378

Subordinated debt
     6 3/4% Senior Subordinated Notes             200,000           200,000          200,000
     Other                                          3,000             3,000            3,000
                                               ----------          --------         --------
        Total subordinated debt                   203,000           203,000          203,000
                                               ----------          --------         --------

Total debt                                      1,157,419           970,700          700,378
     Less current portion                         201,992           218,950              846
                                               ----------          --------         --------
                                               $  955,427          $751,750         $699,532
                                               ==========          ========         ========


At September 30, 2006,  amounts  expected to be repaid within one year consisted
of $187.9 million of bank revolving loans, related primarily to seasonal working
capital  needs,  and $0.8  million of bank term loans  under our senior  secured
credit  facility,  or the  Credit  Agreement,  and $13.2  million  of other bank
revolving  loans assumed in  connection  with the  acquisition  of the White Cap
operations in Turkey.







                                      -15-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 6.           Debt  (continued)

On June 1, 2006, we completed a second  amendment to our Credit  Agreement.  The
second amendment, among other things, permitted us to borrow an incremental term
loan of up to EUR 200.0 million for the  acquisition of White Cap, while leaving
the uncommitted  incremental loan facility of up to $350 million available under
the Credit  Agreement.  On June 1, 2006,  we borrowed the full EUR 200.0 million
incremental  term loan and used the funds to finance the purchase  price for the
acquisition of White Cap.

The EUR 200.0  million  incremental  term loan matures on June 30, 2012 and is
payable in installments as follows (amounts in thousands):

                       Incremental Term Loan
                      Scheduled Repayment Date          Amount
                      ------------------------          ------
                      December 31, 2008               EUR 20,000
                      December 31, 2009                   30,000
                      December 31, 2010                   30,000
                      December 31, 2011                   40,000
                      June 30, 2012                       80,000

Interest on the EUR 200.0 million  incremental term loan will accrue at the Euro
Rate, as defined in the Credit Agreement,  plus the applicable margin for A term
loans  maintained as Eurodollar Loans under the Credit  Agreement.  At September
30, 2006, the interest rate on this incremental term loan was 4.38 percent.

The incremental term loan is (i) secured by all of the collateral  pledged under
the Credit  Agreement  and (ii)  guaranteed by the  guarantors  under the Credit
Agreement,  in each case to the same  extent  that A term loans and B term loans
under the Credit Agreement are secured and guaranteed.

At September 30, 2006, the aggregate  notional  principal  amount of outstanding
U.S. dollar  interest rate swap  agreements was $200 million,  with $100 million
maturing in each of 2007 and 2008.

In June 2006,  we entered into five  Eurodollar  interest  rate swap  agreements
totaling EUR 180.0 million to fix interest at rates ranging from 3.49 percent to
4.06 percent.  These interest rate swap agreements  mature as follows:  EUR 20.0
million in 2007,  EUR 25.0 million in 2008,  EUR 30.0  million in 2011,  and EUR
105.0 million in 2014.  These interest rate swap agreements are accounted for as
cash flow hedges and are with a financial institution which is expected to fully
perform under the terms thereof.

Taking into  account  the current  interest  rate  applicable  for the EUR 200.0
million  incremental  term loan  under the  Credit  Agreement  and the  weighted
average cost  differential  between current Euribor rates and the fixed rates on
the Eurodollar interest rate swap agreements, the effective interest rate on the
EUR 200.0 million incremental term loan at September 30, 2006 was 5.04 percent.






                                      -16-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 7.           Retirement Benefits

The components of the net periodic pension benefits costs are as follows:



                                                        Three Months Ended                Nine Months Ended
                                                        ------------------                -----------------
                                                   Sept. 30,          Sept. 30,          Sept. 30,   Sept. 30,
                                                     2006               2005               2006        2005
                                                     ----               ----               ----        ----
                                                                        (Dollars in thousands)
                                                                                              

   Service cost                                    $ 3,688            $ 2,843           $ 10,426    $  9,327
   Interest cost                                     6,008              5,123             16,876      15,489
   Expected return on plan assets                   (6,849)            (6,542)           (20,615)    (19,631)
   Amortization of prior service cost                  636                790              2,205       2,370
   Amortization of actuarial losses                    769                372              2,315       1,121
   Curtailment expense                                 --                 --               3,708         --
   Termination benefits                                 26                --                 575         --
                                                   -------            -------           --------    --------
   Net periodic benefit cost                       $ 4,278            $ 2,586           $ 15,490    $  8,676
                                                   =======            =======           ========    ========




The  components of the net periodic other  postretirement  benefits costs are as
follows:



                                                       Three Months Ended                 Nine Months Ended
                                                       ------------------                 -----------------
                                                   Sept. 30,          Sept. 30,        Sept. 30,      Sept. 30,
                                                     2006               2005             2006           2005
                                                     ----               ----             ----           ----
                                                                         (Dollars in thousands)
                                                                                             

   Service cost                                    $   183             $  252          $   793         $1,065
   Interest cost                                       974              1,074            2,786          3,830
   Amortization of prior service cost                 (210)                 1           (1,323)             4
   Amortization of actuarial losses                     79                 41              498            254
   Net curtailment gain                             (2,237)               --            (1,052)           --
                                                   -------             ------          -------         ------
   Net periodic benefit cost                       $(1,211)            $1,368          $ 1,702         $5,153
                                                   =======             ======          =======         ======


In September  2006, we recognized  income of $1.9 million for the curtailment of
postretirement benefits in one of our closures manufacturing facilities.

In June 2006,  we  approved a plan to exit our St.  Paul,  Minnesota  metal food
container  manufacturing  facility.  As a result  of this  plan,  we  recognized
curtailment expense for our pension and postretirement  benefits of $3.7 million
and $1.2 million,  respectively,  and incurred  additional costs of $0.6 million
for special  termination  pension  benefits.  In September  2006, we reduced the
postretirement  benefits curtailment expense by $0.3 million to reflect the most
current estimate. See Note 3 for further information.

As  previously  disclosed in our  consolidated  financial  statements  and notes
thereto  included in our Annual Report on Form 10-K for the year ended  December
31, 2005, based on current tax law, there are no minimum required  contributions
to our  pension  plans in 2006.  However,  this is  subject  to change  based on
current  tax  proposals  before  Congress,  as well as in the event  that  asset
performance is significantly  below the assumed long-term rate of return on plan
assets.  During the first nine months of 2006, we made no  contributions to fund
our pension plans.





                                      -17-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 8.           Income Taxes

In the third quarter of 2006,  we recognized a cumulative  income tax benefit of
$6.9 million primarily related to the completion of tax initiatives for research
and  development   credits.   The  estimated  impact  of  ongoing  research  and
development credits to our effective tax rate is not expected to be material.

Note 9.           Dividends

In March,  June and September of 2006, we paid a quarterly  cash dividend on our
common  stock of $0.12 per share,  as  approved by our Board of  Directors.  The
aggregate cash payments for these dividends totaled $13.5 million.

On November 2, 2006,  our Board of Directors  declared a quarterly cash dividend
on our common stock of $0.12 per share,  payable on December 15, 2006 to holders
of record of our common  stock on  December 1, 2006.  The cash  payment for this
dividend is expected to be approximately $4.5 million.


Note 10.          Treasury Stock

During the nine months ended  September  30,  2006,  we issued  23,328  treasury
shares at an average  cost of $13.25 per share for  restricted  stock units that
vested during the period. In accordance with the Silgan Holdings Inc. 2004 Stock
Incentive  Plan, we  repurchased  5,162 shares of our common stock at an average
cost of $36.63 to satisfy employee  withholding tax requirements  resulting from
certain  restricted  stock units  becoming  vested.  We account for the treasury
shares using the  first-in,  first-out  (FIFO) cost method.  As of September 30,
2006, 5,338,917 shares were held in treasury.


Note 11.          Stock-Based Compensation

In May 2004, we adopted the Silgan  Holdings Inc. 2004 Stock  Incentive Plan, or
the Plan, which provides for awards of stock options, stock appreciation rights,
restricted stock, restricted stock units and performance awards to our officers,
other key employees and outside directors.  The Plan replaces our previous stock
option  plans,  and all shares of our common stock  reserved for issuance  under
those plans are no longer  available  for issuance  except with respect to stock
options granted thereunder prior to adoption of the Plan.

Shares of our  common  stock  issued  under  the Plan  shall be  authorized  but
unissued shares or treasury  shares.  The maximum  aggregate number of shares of
our common  stock that may be issued in  connection  with stock  options,  stock
appreciation  rights,  restricted stock,  restricted stock units and performance
awards  under the Plan shall not exceed  1,800,000  shares.  Each award of stock
options or stock  appreciation  rights  under the Plan will reduce the number of
shares of our common stock  available for future  issuance under the Plan by the
number of  shares of our  common  stock  subject  to the  award.  Each  award of
restricted  stock or restricted  stock units under the Plan,  in contrast,  will
reduce the number of shares of our common stock  available  for future  issuance
under the Plan by two shares for every one restricted  share or restricted stock
unit awarded.  As of September  30, 2006,  1,132,788  shares were  available for
issuance under the Plan.




                                      -18-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 11.          Stock-Based Compensation (continued)

We  adopted  SFAS No.  123(R)  effective  January 1,  2006.  This  pronouncement
requires companies to measure the cost of employee services received in exchange
for an award of equity  instruments  based on the grant  date fair  value of the
award.  The cost is  recognized  over the period  during  which an  employee  is
required  to provide  service in  exchange  for the award,  usually  the vesting
period.  Prior to the adoption of SFAS No. 123(R), this accounting treatment was
optional with pro forma disclosures required.  Stock-based  compensation expense
recognized  under SFAS No. 123(R) for the three and nine months ended  September
30, 2006 increased selling,  general and administrative expenses by $0.6 million
and $1.6 million, respectively.

Stock Options
-------------

We adopted SFAS No.  123(R) using the modified  prospective  transition  method,
which  does  not  result  in the  restatement  of  previously  issued  financial
statements.  SFAS  No.  123(R)  is  effective  for all  stock  options  we grant
beginning  January 1, 2006.  For those  stock  option  awards  granted  prior to
January 1, 2006 for which the  vesting  period is not  complete,  we account for
such  awards on a  prospective  basis,  with  expense  being  recognized  in our
statement of income  beginning in the first quarter of 2006 using the grant date
fair  values  previously  calculated  for our  pro  forma  disclosures.  We will
recognize the related compensation expense not previously  recognized in the pro
forma disclosures over the remaining vesting period.  Our options typically vest
in equal annual  installments  over the service period and the fair value at the
grant date is being amortized ratably over the respective vesting period.

The fair value of options is determined at the grant date using a  Black-Scholes
option  pricing  model,  which  requires us to make  assumptions  regarding  the
risk-free  interest  rate,  the dividend  yield on our common stock,  the market
price  volatility  of our common  stock and the  expected  life of the  options,
reduced for estimated forfeitures, as required by SFAS No. 123(R).





                                      -19-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 11.          Stock-Based Compensation (continued)

Stock Options     (continued)
-------------


The  table  below  summarizes  stock  option  activity  pursuant  to our  equity
compensation plans for the nine months ended September 30, 2006:



                                                       Weighted                      Aggregate
                                                       Average        Remaining      Intrinsic
                                                       Exercise      Contractual       Value
                                       Options          Price           Life       (in thousands)
                                       -------          -----           ----        ------------
                                                                             

  Options outstanding at
   December 31, 2005                  1,169,320        $13.51

     Granted                               --            --
     Exercised                             --            --
     Canceled                            (3,000)        16.54
                                      ---------
  Options outstanding at
   March 31, 2006                     1,166,320         13.50         4.9 years       $31,102

     Granted                               --            --
     Exercised                         (123,624)        12.40                           3,243
     Canceled                              --            --
                                      ---------
  Options outstanding at
   June 30, 2006                      1,042,696         13.63         4.9 years        24,375

     Granted                               --            --
     Exercised                           (9,400)        10.08                             229
     Canceled                            (2,480)        17.42
                                      ---------
  Options outstanding at
   September 30, 2006                 1,030,816         13.66         4.7 years        24,640
                                      =========

  Exercisable at
   September 30, 2006                   746,120        $12.58         4.5 years       $18,641



As of  September  30,  2006,  there  was  approximately  $0.5  million  of total
unrecognized  compensation expense from stock options.  This cost is expected to
be recognized over a weighted average period of one year.






                                      -20-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 11.          Stock-Based Compensation (continued)

Restricted Stock Units
----------------------

Restricted  stock units issued are generally  accounted for as fixed grants and,
accordingly,  the fair value at the grant date is being  amortized  ratably over
the  respective  vesting  period.  The maximum  contractual  vesting  period for
restricted stock units outstanding at September 30, 2006 is five years. Unvested
restricted stock units may not be disposed of or transferred  during the vesting
period.  Restricted  stock  units  granted  in 2006 carry with them the right to
receive dividend equivalents upon vesting, subject to forfeiture.

During the first nine months of 2006, we granted 100,800  restricted stock units
to certain of our officers and key employees.  These restricted stock units vest
ratably over a five-year  period from the date of grant. The fair value of these
units at the date of grant was $3.9  million.  In June 2006,  we  granted  7,878
restricted stock units to non-employee members of our Board of Directors,  which
vest in full one year from the date of grant.  The fair value of these  units at
the date of grant was $0.3 million.

In addition,  in the first quarter of 2006, our Compensation  Committee approved
the issuance of 100,000  restricted  stock units to one officer that are subject
to forfeiture  unless certain  performance  criteria for the year ended December
31, 2006 is achieved. These restricted stock units vest at the conclusion of the
five-year  period from the approval  date.  The fair value of these units at the
approval  date  was $3.9  million  which is  being  amortized  ratably  over the
five-year  vesting period and will be adjusted  quarterly until such time as the
grant date is established upon the attainment of the performance  criteria or it
becomes probable that the restricted stock units will be forfeited.




                                      -21-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 11.          Stock-Based Compensation (continued)

Restricted Stock Units (continued)
----------------------

The following is a summary of restricted stock unit activity for the nine months
ended September 30, 2006:

                                                               Weighted Average
                                             Restricted Stock    Grant Date
                                                   Units         Fair Value
                                                   -----         ----------

  Restricted stock units outstanding at
   December 31, 2005                              88,628            $26.11

     Granted                                     166,800             39.38
     Released                                     (3,200)            31.65
     Canceled                                        --                --
                                                 -------
  Restricted stock units outstanding at
    March 31, 2006                               252,228             34.82

     Granted                                       7,878             38.34
     Released                                     (7,128)            28.06
     Canceled                                        --                --
                                                 -------
  Restricted stock units outstanding at
   June 30, 2006                                 252,978             35.12

     Granted                                      34,000             36.55
     Released                                    (13,000)            23.94
     Canceled                                        --                --
                                                 -------
  Restricted stock units outstanding at
   September 30, 2006                            273,978             35.82
                                                 =======

The fair value of  restricted  stock  units  released  during the three and nine
months ended September 30, 2006 was $0.5 million and $0.8 million, respectively.

At September 30, 2006, the aggregate  intrinsic value of total  restricted stock
units expected to vest was $8.2 million.

As of  September  30,  2006,  there  was  approximately  $6.7  million  of total
unrecognized  compensation  expense from  restricted  stock units.  This cost is
expected to be recognized over a weighted average period of 3.1 years.





                                      -22-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 12.          Business Segment Information

As a result  of the  acquisition  of White  Cap and  changes  to the  management
reporting structure, we are now reporting three operating segments which include
metal food containers,  plastic  containers and closures.  The current and prior
year results for the metal food containers  business  segment have been restated
to reflect the closures business as a separate segment.

The  following   represents  restated  prior  year  quarterly  business  segment
information  for metal food containers and closures for each of the three months
ended:




                                           March 31,        June 30,       September 30,      December 31,
                                             2005             2005             2005               2005
                                             ----             ----             ----               ----
                                                              (Dollars in thousands)
                                                                                      

Metal Food Containers:
     Net sales                             $310,096         $349,342         $573,785           $376,609
     Depreciation and amortization           17,074           17,147           17,097             16,918
     Segment income from operations          22,564           30,035           70,691             28,104

Closures:
     Net sales                             $ 64,026         $ 73,128         $ 77,344           $ 61,176
     Depreciation and amortization            2,375            2,464            2,532              2,780
     Segment income from operations           4,672            8,884           10,469              3,278





                                      -23-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 12.          Business Segment Information  (continued)

Reportable  business  segment  information  for the three and nine months  ended
September 30 is as follows:



                                            Metal Food          Plastic
                                            Containers(1)(2)   Containers(3)     Closures(1)     Corporate      Total
                                            ----------         ----------        --------        ---------      -----
                                                                          (Dollars in thousands)
                                                                                      

Three Months Ended September 30, 2006
-------------------------------------

Net sales                                   $  557,898          $144,051         $154,477         $   --     $  856,426
Depreciation and amortization(4)                14,845            10,023            6,309             375        31,552
Segment income from operations                  63,488             7,156           19,917          (3,630)       86,931

Three Months Ended September 30, 2005
-------------------------------------

Net sales                                   $  573,785          $146,385         $ 77,344         $   --     $  797,514
Depreciation and amortization(4)                17,097            11,313            2,532              16        30,958
Segment income from operations                  70,691             7,433           10,469          (2,499)       86,094

Nine Months Ended September 30, 2006
------------------------------------

Net sales                                   $1,242,657          $452,268         $328,564         $   --     $2,023,489
Depreciation and amortization(4)                48,247            31,709           12,619             530        93,105
Segment income from operations                 100,592            32,752           41,148          (8,094)      166,398

Nine Months Ended September 30, 2005
------------------------------------

Net sales                                   $1,233,223          $460,995         $214,498         $   --     $1,908,716
Depreciation and amortization(4)                51,318            32,081            7,371              35        90,805
Segment income from operations                 123,290            29,465           24,025          (7,575)      169,205


-------------

     (1)  Results  have been  restated  to  present  the new  Closures  business
          segment which consists of the pre-existing  U.S.  closures  operations
          and the newly acquired international closures operations.
     (2)  Segment income from  operations  includes  rationalization  charges of
          $1.4  million and $7.2  million  for the three and nine  months  ended
          September  30,  2006.
     (3)  Segment income from  operations  includes  rationalization  charges of
          $0.3 million for the three months  ended  September  30, 2006 and $2.9
          million and $0.5 million for the nine months ended  September 30, 2006
          and 2005,  respectively.
     (4)  Depreciation and amortization  excludes  amortization of debt issuance
          costs of $0.4  million  and $0.2  million for the three  months  ended
          September 30, 2006 and 2005,  respectively,  and $0.9 million and $2.0
          million  for the nine  months  ended  September  30,  2006  and  2005,
          respectively.



                                      -24-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2006 and 2005 and for the
                 three and nine months then ended is unaudited)


Note 12.          Business Segment Information (continued)

Total segment income from operations is reconciled to income before income taxes
as follows:



                                                     Three Months Ended            Nine Months Ended
                                                     ------------------            -----------------
                                                  Sept. 30,      Sept. 30,      Sept. 30,       Sept. 30,
                                                    2006           2005           2006            2005
                                                    ----           ----           ----            ----
                                                                    (Dollars in thousands)
                                                                                      

  Total segment income from operations             $86,931        $86,094       $166,398        $169,205
  Interest and other debt expense                   17,920         12,618         43,369          49,568
                                                   -------        -------        -------         -------
    Income before income taxes                     $69,011        $73,476       $123,029        $119,637
                                                   =======        =======       ========        ========



Note 13.          Subsequent Event

In October  2006,  we approved  and  announced  to  employees a plan to exit our
Stockton,  California metal food container  manufacturing facility at the end of
the second quarter of 2007.  The plan includes the  termination or relocation of
approximately  110 plant  employees  and other  related  plant  exit  costs.  We
currently  estimate  rationalization  charges of approximately  $4.6 million for
employee  severance  and  benefits,  $1.5  million for plant exit costs and $0.6
million for the non-cash  write-down in carrying value of assets.  Cash payments
totaling $6.1 million are expected primarily in 2007.










                                      -25-






Item 2.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                  ---------------------------------------------

Statements  included in  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations"  and elsewhere in this Quarterly  Report on
Form 10-Q which are not historical facts are  "forward-looking  statements" made
pursuant to the safe harbor  provisions  of the  Private  Securities  Litigation
Reform Act of 1995 and  Securities  Exchange Act of 1934.  Such  forward-looking
statements are made based upon management's  expectations and beliefs concerning
future events impacting us and therefore  involve a number of uncertainties  and
risks,  including,  but not limited to, those  described in our Annual Report on
Form 10-K for the fiscal year ended December 31, 2005 and our other filings with
the Securities and Exchange  Commission.  As a result, the actual results of our
operations  or our  financial  condition  could  differ  materially  from  those
expressed or implied in these forward-looking statements.


General

We are a leading North American manufacturer of metal and plastic consumer goods
packaging  products.  We produce steel and aluminum containers for human and pet
food;  metal,  composite  and  plastic  vacuum  closures  for food and  beverage
products;  and  custom  designed  plastic  containers,  tubes and  closures  for
personal care, health care,  pharmaceutical,  household and industrial chemical,
food, pet care, agricultural chemical,  automotive and marine chemical products.
We are the largest  manufacturer  of metal food  containers in North America,  a
leading  manufacturer  of plastic  containers  in North America for a variety of
markets,  including the personal  care,  health care,  household and  industrial
chemical and pet care markets,  and a leading  manufacturer of metal,  composite
and plastic  vacuum  closures in North  America and Europe for food and beverage
products.

Our objective is to increase shareholder value by efficiently  deploying capital
and management  resources to grow our business,  reduce operating  costs,  build
sustainable competitive positions,  or franchises,  and to complete acquisitions
that generate  attractive  cash returns.  We have grown our net sales and income
from operations over the years,  largely through  acquisitions  but also through
internal growth,  and we continue to evaluate  acquisition  opportunities in the
consumer goods packaging  market.  However,  in the absence of such  acquisition
opportunities, we expect to use our cash flow for other permitted purposes, such
as to repay debt,  repurchase shares of our common stock or pay dividends to our
stockholders.

On June 1, 2006 we acquired the Amcor White Cap operations in Europe and on July
1, 2006 we  acquired  the Amcor  White Cap  operations  in Turkey,  collectively
"White  Cap,"  for an  aggregate  purchase  price of $261.8  million,  including
acquisition  fees, net of cash actually  acquired of $1.7 million,  plus assumed
indebtedness  of $17.0  million.  The purchase price is subject to adjustment as
provided in the White Cap  Purchase  Agreement  in respect of the amount of cash
and working capital acquired and certain liabilities assumed, to the extent such
amounts  differ  from  amounts  estimated  for  closing.  White Cap is a leading
supplier of an extensive  range of metal  closures to consumer  goods  packaging
companies in the food and beverage industries.  White Cap has been combined with
our pre-existing  U.S.  closures  operations to create a global leader in vacuum
closures for hot filled and retortable food and beverage products.



                                      -26-




As a result  of the  acquisition  of White  Cap and  changes  to the  management
reporting structure, we are now reporting three operating segments which include
metal food containers,  plastic containers and closures.  Financial  information
for the metal food container  business has been restated to reflect the closures
business as a separate  segment.  You should also read Note 12 to our  Condensed
Consolidated  Financial Statements for the three and nine months ended September
30, 2006 included elsewhere in this Quarterly Report.

We expect to acquire  additional Amcor White Cap closures  operations located in
Brazil,  China,  the  Philippines  and Venezuela  upon  satisfaction  of certain
specified  conditions  as  provided  in the White Cap  Purchase  Agreement.  The
aggregate  purchase  price for these Amcor  White Cap  closures  operations  and
related  working  capital  will be  approximately  EUR 19 million  plus  assumed
indebtedness,  subject  to  adjustment  as  provided  in the White Cap  Purchase
Agreement.



                                      -27-





RESULTS OF OPERATIONS

The following table sets forth certain unaudited income statement data expressed
as a percentage of net sales for the periods presented:



                                                                  Three Months Ended                 Nine Months Ended
                                                                  ------------------                 -----------------
                                                               Sept. 30,       Sept. 30,         Sept. 30,       Sept. 30,
                                                                 2006            2005              2006            2005
                                                                 ----            ----              ----            ----
                                                                                                      

Net sales
  Metal food containers (1)..............................        65.1%           71.9%             61.4%           64.6%
  Plastic containers.....................................        16.8            18.4              22.4            24.2
  Closures (1)...........................................        18.1             9.7              16.2            11.2
                                                                -----           -----             -----           -----
     Consolidated........................................       100.0           100.0             100.0           100.0
Cost of goods sold.......................................        85.4            85.4              86.6            86.6
                                                                -----           -----             -----           -----
Gross profit.............................................        14.6            14.6              13.4            13.4
Selling, general and administrative expenses.............         4.2             3.8               4.7             4.5
Rationalization charges .................................         0.2             --                0.5              -
                                                                -----           -----             -----           -----
Income from operations...................................        10.2            10.8               8.2             8.9
Interest and other debt expense..........................         2.1             1.6               2.1             2.6
                                                                -----           -----             -----           -----
Income before income taxes ..............................         8.1             9.2               6.1             6.3
Provision for income taxes...............................         2.3             3.5               2.0             2.4
                                                                -----           -----             -----           -----
Net income...............................................         5.8%            5.7%              4.1%            3.9%
                                                                =====           =====             =====           =====



Summary  unaudited  results of  operations  for the three and nine months  ended
September 30, 2006 and 2005 are provided below.



                                                                   Three Months Ended                Nine Months Ended
                                                                   ------------------                -----------------
                                                                Sept. 30,       Sept. 30,        Sept. 30,       Sept. 30,
                                                                  2006            2005             2006            2005
                                                                  ----            ----             ----            ----
                                                                                  (Dollars in millions)
                                                                                                      

Net sales
     Metal food containers (1)                                   $557.9          $573.8          $1,242.7        $1,233.2
     Plastic containers                                           144.0           146.4             452.3           461.0
     Closures (1)                                                 154.5            77.3             328.5           214.5
                                                                 ------          ------          --------        --------
        Consolidated                                             $856.4          $797.5          $2,023.5        $1,908.7
                                                                 ======          ======          ========        ========

Income from operations
     Metal food containers (1)(2)                                $ 63.5          $ 70.7          $  100.6        $  123.3
     Plastic containers (3)                                         7.2             7.4              32.8            29.5
     Closures (1)                                                  19.9            10.5              41.1            24.0
     Corporate                                                     (3.7)           (2.5)             (8.1)           (7.6)
                                                                  -----          ------          --------        --------
        Consolidated                                             $ 86.9          $ 86.1          $  166.4        $  169.2
                                                                 ======          ======          ========        ========


-------------

     (1)  Results  have been  restated  to  present  the new  Closures  business
          segment which consists of the pre-existing  U.S.  closures  operations
          and the newly acquired international closures operations.
     (2)  Includes  rationalization charges of $1.4 million and $7.2 million for
          the three and nine months  ended  September  30,  2006.
     (3)  Includes  rationalization charges of $0.3 million for the three months
          ended  September  30, 2006 and $2.9  million and $0.5  million for the
          nine months ended September 30, 2006 and 2005, respectively.



                                      -28-




Three Months Ended September 30, 2006 Compared with Three Months Ended September
30, 2005

Overview.  Consolidated  net sales were $856.4  million in the third  quarter of
2006,  representing  a 7.4 percent  increase as compared to the third quarter of
2005 due primarily to the acquisition of the international  closures  operations
and the pass  through of higher  raw  material  costs in all of our  businesses,
partially offset by volume declines in the metal food and the plastic  container
businesses.  Income  from  operations  for the  third  quarter  of 2006 of $86.9
million  increased  by $0.8  million,  or 1.0  percent,  as compared to the same
period  in  2005  due to  the  international  closures  acquisition,  offset  by
rationalization  charges,  lower  volumes  in both the  metal  food and  plastic
container  businesses,  inflation in manufacturing  costs and professional  fees
related to the  implementation  of certain tax  initiatives.  Net income for the
third quarter of 2006 was $49.7 million, or $1.31 per diluted share, as compared
to $45.2 million,  or $1.20 per diluted share,  for the same period in 2005. Net
income for the third  quarter of 2006 includes a full three months of operations
of the newly acquired  international  closures operations and a benefit of $0.15
per diluted  share  attributable  to tax  initiatives  implemented  in the third
quarter,  net of fees, reduced by  rationalization  charges of $0.03 per diluted
share, net of tax.

Net Sales.  The $58.9 million  increase in  consolidated  net sales in the third
quarter of 2006 as  compared  to the third  quarter of 2005 was the result of an
increase in sales in our closures  business,  partially  offset by a decrease in
sales in our metal food and plastic container businesses.

Net sales for the metal food  container  business  in the third  quarter of 2006
decreased  $15.9  million,  or 2.8 percent as compared to net sales for the same
period in 2005.  This  decrease  was  principally  due to a decrease in volumes,
partially  offset by higher  average  selling  prices due to the pass through of
higher raw material  and other  inflationary  costs.  The volume  shortfall  was
primarily due to poor growing  conditions  in  California,  reducing  yields for
certain fruits and vegetables and delaying the timing of packing these products.
Volume for the fourth  quarter of 2006 is expected to include  some of these can
units delayed from the third quarter.

Net sales for the  plastic  container  business  in the  third  quarter  of 2006
decreased $2.4 million,  or 1.6 percent, as compared to the same period in 2005.
This  decrease was primarily the result of a decline in unit volumes as compared
with the third quarter of 2005.

Net sales for the closures business increased $77.2 million in the third quarter
of 2006 as compared to the same period in 2005.  This  increase was  primarily a
result of the international closures acquisition.

Gross Profit. Gross profit margin remained constant at 14.6 percent in the third
quarter of 2006 as compared to the same period in 2005.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated  net sales increased to
4.2  percent  for the third  quarter of 2006 as  compared to 3.8 percent for the
same period in 2005.  This  increase was due  primarily to the  inclusion of the
international  closures  operations  which  incurs  such  expenses  at a  higher
percentage of its sales as well as the  incurrence  of  additional  professional
fees for the  implementation  of certain tax initiatives in the third quarter of
2006.

Income from  Operations.  Income from  operations  for the third quarter of 2006
increased  by $0.8  million as  compared  to the third  quarter  of 2005,  while
operating  margin  decreased  to 10.2  percent  from 10.8  percent over the same
periods.



                                      -29-





Income  from  operations  of the metal  food  container  business  for the third
quarter of 2006 decreased $7.2 million, or 10.2 percent, as compared to the same
period in 2005, and operating margin decreased to 11.4 percent from 12.3 percent
over the same  periods.  These  decreases  resulted  primarily  from  lower unit
volumes,  incremental rationalization charges of $1.4 million during the quarter
related to the closing of our St.  Paul,  Minnesota  manufacturing  facility and
inflation in certain manufacturing costs.

Income from operations of the plastic  container  business for the third quarter
of 2006  decreased  $0.2  million as compared  to the same  period in 2005,  and
operating  margin  decreased  to 5.0 percent as compared to 5.1 percent over the
same periods.  Income from operations and operating margin were essentially flat
over the  periods,  despite  lower  unit  volumes,  incremental  rationalization
charges  of $0.3  million  during  the  quarter  related  to the  closing of our
Valencia, California facility and inflation in certain manufacturing costs, as a
result of the benefits of continued productivity improvements and cost reduction
initiatives.

Income from  operations  of the closures  business for the third quarter of 2006
increased  $9.4 million to $19.9  million,  as compared to $10.5  million in the
same quarter last year.  This increase was primarily a result of the effect of a
full quarter from the operations of the international  closures  acquisition and
continued cost reductions in the domestic  operations.  Operating margin for the
third  quarter of 2006  decreased to 12.9 percent from 13.6 percent in the prior
year period due  primarily  to the  inclusion of the  international  operations,
which generally incur selling,  general and  administrative  expense at a higher
percentage of sales as compared to the domestic operations.

Interest and Other Debt  Expense.  Interest and other debt expense for the third
quarter of 2006  increased $5.3 million to $17.9 million as compared to the same
period in 2005.  This  increase was due to higher  outstanding  borrowings  as a
result of our international closures acquisition and the effect of higher market
interest rates.

Provision for Income Taxes. The effective tax rate for the third quarter of 2006
was 28.0  percent as  compared to 38.4  percent in the same period in 2005.  The
2006  effective  tax rate was impacted by the  cumulative  income tax benefit of
$6.9 million,  primarily  related to the completion in the third quarter of 2006
of tax initiatives for research and development credits.


Nine Months Ended  September 30, 2006 Compared with Nine Months Ended  September
30, 2005

Overview.  Consolidated net sales were $2.02 billion in the first nine months of
2006,  representing a 6.0 percent  increase as compared to the first nine months
of  2005  principally  due to the  acquisition  of  the  international  closures
operations,  strong  volumes  in the  domestic  closures  operations  and higher
average selling prices in both the metal food and plastic  container  businesses
primarily  as a  result  of the pass  through  of  higher  raw  material  costs,
partially  offset by lower  volumes  in the  metal  food and  plastic  container
businesses.  Income from  operations for the first nine months of 2006 decreased
by $2.8  million,  or 1.7 percent,  as compared to the same period in 2005.  The
decrease in income from operations was primarily due to rationalization  charges
of $10.1 million and lower unit volumes in the metal food and plastic  container
businesses,  largely offset by the inclusion of the results of the international
closures   operations,   strong  operating  results  in  the  domestic  closures
operations  and  continued   benefits  from   rationalization   and  integration
activities at our manufacturing facilities. Net income for the first nine months
of 2006 was $83.2  million,  or $2.20 per  diluted  share,  as compared to $73.6
million, or $1.96 per diluted share, for the same period in 2005. Net income for
2006 included four months of operations of the acquired  international  closures
business  and a tax benefit net of fees of $0.15 per diluted  share,  reduced by
rationalization  charges of $0.18 per diluted share,  net of tax. Net income for
2005 included a non-cash,  pre-tax charge of $11.0 million for the loss on early
extinguishment  of debt as a result of the  refinancing  of our  senior  secured
credit facility.



                                      -30-



Net Sales.  The $114.8 million  increase in consolidated  net sales in the first
nine  months of 2006 as compared to the first nine months of 2005 was the result
of an increase in sales in our  closures  and metal food  container  businesses,
partially offset by a decrease in sales in our plastic container business.

Net sales for the metal food container business  increased $9.5 million,  or 0.8
percent,  in the first nine  months of 2006 as  compared  to the same  period in
2005. This increase was primarily  attributable to higher average selling prices
due to the pass  through of higher raw material  and other  inflationary  costs,
partially  offset by volume  declines.  These volume  declines were  partially a
result of delays in the packing of seasonal  fruit and  vegetable  products from
the third  quarter  of 2006,  a portion  of which is  expected  to be canned and
packed in the fourth quarter of 2006.

Net sales for the  plastic  container  business in the first nine months of 2006
decreased $8.7 million,  or 1.9 percent, as compared to the same period in 2005.
This  decrease was  primarily  the result of lower volumes due to soft demand in
the personal care market, which we believe was heavily impacted by the backup in
the supply chain as retailers  implemented  inventory reduction  programs.  This
decline was partially  offset by higher  average  selling prices due to the pass
through of higher resin costs.

Net sales for the closures  business in the first nine months of 2006  increased
$114.0  million,  or 53.1 percent,  as compared to the same period in 2005. This
increase was  attributable  to the  acquisition  of the  international  closures
operations and higher unit volumes in the domestic operations.

Gross  Profit.  Gross profit  margin  remained flat at 13.4 percent in the first
nine months of 2006 as compared to the same period in 2005.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated net sales increased 0.2
percentage  points to 4.7  percent for the first nine months of 2006 as compared
to 4.5 percent for the same period in 2005,  due  primarily to the  inclusion of
the  international  closures  operations  which incurs such expenses at a higher
percentage of its sales.

Income from Operations. Income from operations for the first nine months of 2006
decreased  by $2.8  million as compared  to the first nine  months of 2005,  and
operating  margin  decreased  to 8.2  percent  from  8.9  percent  over the same
periods.   These   decreases   resulted   primarily   from  the   inclusion   of
rationalization  charges totaling $10.1 million in the first nine months of 2006
and volume  declines  in both the metal food and plastic  container  businesses.
Results for the first nine months of 2005  included  rationalization  charges of
$0.5 million.

Income from  operations of the metal food container  business for the first nine
months of 2006 decreased $22.7 million, or 18.4 percent, as compared to the same
period in 2005, and operating  margin decreased to 8.1 percent from 10.0 percent
over the same periods.  These decreases were principally due to the inclusion of
the rationalization  charge of $7.2 million recorded in the first nine months of
2006 for the  exiting  of the St.  Paul,  Minnesota  manufacturing  facility,  a
decline in unit volumes as a result of poor growing conditions in California and
inflation in certain manufacturing costs.

Income from  operations  of the plastic  container  business  for the first nine
months of 2006 increased $3.3 million,  or 11.2 percent, as compared to the same
period in 2005, and operating  margin  increased to 7.3 percent from 6.4 percent
over the same periods.  Income from  operations and operating  margin  benefited
from the lag effect of the recovery of fourth quarter 2005 resin price increases
in the first  quarter of 2006 as resin prices  declined  during that quarter and
from benefits from  productivity  improvements and headcount  reductions.  These
improvements were partially offset by lower sales volumes,  inflation in certain
manufacturing costs and the inclusion of $2.9 million of rationalization charges
recorded  in the first  nine  months of 2006 for the shut down of the  Valencia,
California manufacturing facility.




                                      -31-



Income from  operations  of the  closures  business for the first nine months of
2006 increased $17.1 million, or 71.3 percent, as compared to the same period in
2005, and operating  margin increased to 12.5 percent from 11.2 percent over the
same periods.  These  increases  were  primarily due to the  acquisition  of the
international  closures  operations  and an increase  in volumes  and  continued
benefits from  rationalization  and  integration  benefits in our  manufacturing
facilities in the domestic closures operations.

Interest and Other Debt  Expense.  Interest and other debt expense for the first
nine months of 2006  decreased  $6.2 million to $43.4 million as compared to the
same period in 2005. This decrease resulted primarily from the inclusion in 2005
of $11.0 million for the loss on early extinguishment of debt in connection with
the refinancing of our senior secured credit facility in June 2005. Interest and
other debt  expense  for the first nine  months of 2006 was  impacted  by higher
outstanding  borrowings  due to the  acquisition of the  international  closures
operations and the effects of higher market interest rates.

Provision for Income Taxes.  The effective tax rate for the first nine months of
2006 was 32.4  percent as compared  to 38.5  percent in the same period in 2005.
The 2006 effective tax rate was impacted by the cumulative income tax benefit of
$6.9 million,  primarily  related to the completion in the third quarter of 2006
of tax initiatives for research and development credits.


CAPITAL RESOURCES AND LIQUIDITY

Our principal sources of liquidity have been cash from operations and borrowings
under our debt  instruments,  including  our  Credit  Agreement.  Our  liquidity
requirements  arise  primarily  from  our  obligations  under  the  indebtedness
incurred  in  connection  with  our  acquisitions  and the  refinancing  of that
indebtedness,  capital  investment in new and existing equipment and the funding
of our seasonal working capital needs.

On June 1, 2006, we completed a second  amendment to our Credit  Agreement.  The
second amendment, among other things, permitted us to borrow an incremental term
loan of up to EUR 200.0 million for the  acquisition of White Cap, while leaving
the uncommitted  incremental loan facility of up to $350 million available under
the Credit  Agreement.  On June 1, 2006,  we borrowed the full EUR 200.0 million
incremental  term loan and used the funds to finance the purchase  price for the
acquisition of White Cap.

Interest on the EUR 200.0 million  incremental term loan will accrue at the Euro
Rate, as defined in our Credit Agreement,  plus the applicable margin for A term
loans maintained as Eurodollar Loans under the Credit Agreement. The incremental
term loan is (i)  secured  by all of the  collateral  pledged  under the  Credit
Agreement and (ii) guaranteed by the guarantors under the Credit  Agreement,  in
each case to the same extent that A term loans and B term loans under the Credit
Agreement  are secured and  guaranteed.  You should read Note 6 to our Condensed
Consolidated  Financial Statements for the three and nine months ended September
30, 2006 included elsewhere in this Quarterly Report.

For the nine months ended  September 30, 2006,  we used cash from  operations of
$27.3 million,  net borrowings of revolving loans of $182.5 million,  borrowings
of long-term debt of $257.6 million and proceeds from stock option  exercises of
$1.6 million to fund our  acquisition  of White Cap for $261.8  million,  net of
cash  acquired,  net  capital  expenditures  of  $86.0  million,   decreases  in
outstanding  checks  of $98.1  million,  debt  issuance  costs  of $2.3  million
incurred in  connection  with the second  amendment to the Credit  Agreement and
dividends  paid on our  common  stock  of $13.5  million  and to  increase  cash
balances by $7.3 million.



                                      -32-




For the nine months ended  September 30, 2005,  we used cash from  operations of
$52.3  million,  proceeds of $550.0  million from the  refinancing of our senior
secured credit facility, net borrowings of revolving loans of $217.7 million and
proceeds  from stock option  exercises of $3.3 million to fund the  repayment of
term  loans of  $638.7  million,  net  capital  expenditures  of $60.7  million,
decreases in outstanding  checks of $80.2 million,  dividends paid on our common
stock of $11.1 million and debt  issuance  costs of $4.2 million and to increase
cash balances by $28.4 million.

Because we sell metal containers used in fruit and vegetable pack processing, we
have  seasonal  sales.  As is common in the  industry,  we must utilize  working
capital to build inventory and then carry accounts receivable for some customers
beyond the end of the packing season. Due to our seasonal requirements, we incur
short-term indebtedness to finance our working capital requirements.  During the
third quarter of 2006,  we utilized  approximately  $276.5  million of revolving
loans  under  the  Credit  Agreement  for  our  peak  seasonal  working  capital
requirements.

At September  30, 2006,  we had $187.9  million of revolving  loans  outstanding
under the Credit  Agreement.  After taking into account  outstanding  letters of
credit,  the available  portion of the revolving  loan facility under the Credit
Agreement at September  30, 2006 was $221.7  million.  We may use the  available
portion of our revolving loan  facility,  after taking into account our seasonal
needs and  outstanding  letters of credit,  for  acquisitions or other permitted
purposes.  In addition,  we intend to finance our  acquisition  of the remaining
Amcor White Cap  closures  operations  with cash  generated  by the  business or
through revolving loan borrowings under our Credit Agreement.

During the first nine months of 2006, we paid  aggregate  cash  dividends on our
common stock totaling $13.5 million. On November 2, 2006, our Board of Directors
declared a  quarterly  cash  dividend  on our  common  stock of $0.12 per share,
payable  on  December  15,  2006 to  holders  of record of our  common  stock on
December  1,  2006.  The  cash  payment  for this  dividend  is  expected  to be
approximately $4.5 million.

We  believe  that cash  generated  from  operations  and funds  from  borrowings
available  under the Credit  Agreement  will be  sufficient to meet our expected
operating  needs,  planned  capital  expenditures  estimated at $130 million for
2006, debt service,  tax obligations,  share repurchases required under our 2004
Stock Incentive Plan and common stock dividends for the foreseeable  future.  We
continue to evaluate  acquisition  opportunities in the consumer goods packaging
market and may incur additional  indebtedness,  including indebtedness under the
Credit Agreement,  to finance any such acquisition.  However,  in the absence of
such acquisition opportunities,  we expect to use our cash flow in 2006 to repay
debt,  and in such case we  estimate  that our debt at  year-end  2006  would be
approximately $900 million.

We are in compliance with all financial and operating covenants contained in our
financing  agreements  and believe  that we will  continue  to be in  compliance
during 2006 with all of these covenants.


Rationalization Charges and Acquisition Reserves

In October  2006,  we approved  and  announced  to  employees a plan to exit our
Stockton,  California metal food container  manufacturing facility at the end of
the second quarter of 2007.  The plan includes the  termination or relocation of
approximately  110 plant  employees  and other  related  plant  exit  costs.  We
currently  estimate  rationalization  charges of approximately  $4.6 million for
employee  severance  and  benefits,  $1.5  million for plant exit costs and $0.6
million for the non-cash  write-down in carrying value of assets.  Cash payments
totaling $6.1 million are expected primarily in 2007.



                                      -33-




In June  2006,  in an effort to  streamline  operations  and  reduce  costs,  we
approved  a  plan  to  exit  our  St.  Paul,   Minnesota  metal  food  container
manufacturing  facility in the second  quarter of 2007.  The plan  includes  the
termination  of  approximately  60  employees,   the  consolidation  of  certain
operations  into  existing  facilities  and  the  elimination  of the  remaining
operations  and the exit of the  facility.  We estimate that the total costs for
the  rationalization of the facility will be $13.2 million.  These costs include
$4.6 million of pension and postretirement  curtailment expense, $3.0 million of
employee severance and special termination benefits, $2.6 million for plant exit
costs,  $2.6 million for the  acceleration  of  depreciation  to write-down  the
building for sale and  equipment for  abandonment  upon the exit of the facility
and $0.4 million for the non-cash write-down in carrying value of assets.  Total
charges  recognized  during the first nine months of 2006 were $4.6  million for
non-cash  pension  and  postretirement  curtailment  expense,  $1.4  million for
employee  severance  and special  termination  benefits and $1.2 million for the
non-cash write-down and accelerated  depreciation of the building and equipment.
Additional  charges of $1.8 million are expected in the fourth  quarter of 2006,
with the remaining charges expected primarily in 2007. Cash expenditures of $4.3
million are expected primarily in 2007.

In  February  2006,  we  approved  and  announced  a plan to exit our  Valencia,
California  plastic  container  manufacturing  facility.  The plan  included the
termination  of  approximately  90 plant  employees and other related plant exit
costs.  This  decision  resulted in a charge to  earnings  during the first nine
months of 2006 of $0.5 million for employee severance and benefits, $2.3 million
for the  non-cash  write-down  in carrying  value of assets and $0.1 million for
plant exit costs. The plant has ceased  operations and estimated  remaining cash
payments of $1.4 million are  expected to be paid in the fourth  quarter of 2006
primarily for the buyout of the property lease.

Under our  rationalization  and acquisition plans, we made cash payments of $1.5
million and $0.6 million for the nine months ended  September 30, 2006 and 2005,
respectively.  Total future cash  spending of $12.2  million is expected for our
outstanding  rationalization  plans,  including our recent Stockton,  California
plan, and 2003 acquisition plan.

You should also read Note 3 to our Condensed  Consolidated  Financial Statements
for the three and nine months ended  September  30, 2006  included  elsewhere in
this Quarterly Report.

We continually evaluate cost reduction opportunities in our business,  including
rationalizations   of  our  existing   facilities  through  plant  closings  and
downsizings.  We use a  disciplined  approach  to  identify  opportunities  that
generate attractive cash returns.


RECENT ACCOUNTING PRONOUNCEMENTS

Effective  January 1, 2006, we adopted SFAS No. 123(R),  "Share-Based  Payment,"
utilizing the modified  prospective  transition method, which does not result in
the restatement of previously issued financial  statements.  Therefore,  for the
first nine  months of 2006,  we  recognized  compensation  expense  based on the
requirements  of SFAS No.  123(R) for all  share-based  payments  granted  after
January 1, 2006 and for all awards  granted to employees  prior to the effective
date that were  unvested on January 1, 2006.  The adoption of SFAS No.  123(R)'s
fair  value  method  did  not  have  a  significant  impact  on our  results  of
operations,  financial position,  cash flows or basic and diluted net income per
share.  You should  also read Note 11 to our  Condensed  Consolidated  Financial
Statements  for the three and nine months  ended  September  30,  2006  included
elsewhere in this Quarterly Report.



                                      -34-



In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." SFAS
No. 157 establishes a single authoritative definition for fair value, sets out a
framework for measuring fair value, and requires  additional  disclosures  about
fair value measurements. SFAS No. 157 is effective for us on January 1, 2008. We
are currently  evaluating the impact SFAS No. 157 will have on our  consolidated
financial statements.

In September 2006, the FASB also issued SFAS No. 158, "Employers' Accounting for
Deferred  Benefit Pension and Other  Postretirement  Plans, an amendment of FASB
Statements No. 87, 88, 106 and 132(R)." SFAS No. 158 requires the recognition of
the funded status of deferred benefit  postretirement  plans in the statement of
financial position,  and recognition of changes in the funded status in the year
in which the changes occur through accumulated other comprehensive  income. SFAS
No. 158 requires prospective application,  recognition and additional disclosure
requirements  effective  for our fiscal year ending  December 31,  2006.  We are
currently  evaluating  the  impact  SFAS No.  158 will have on our  consolidated
financial statements.

In June 2006,  the FASB  issued  FASB  Interpretation  No. 48,  "Accounting  for
Uncertainty in Income Taxes - an  interpretation of FASB Statement No. 109." FIN
No. 48 clarifies the accounting for uncertainty in income taxes by prescribing a
recognition  threshold and  measurement  attribute  for the financial  statement
recognition and measurement of a tax position taken or expected to be taken in a
tax  return.  The  interpretation   also  provides  guidance  on  derecognition,
classification,  interest  and  penalties,  accounting  in interim  periods  and
disclosure.  FIN No. 48 is effective for us on January 1, 2007. We are currently
evaluating  the  impact  FIN No.  48 will  have  on our  consolidated  financial
statements.


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
         ----------------------------------------------------------

Market  risks  relating  to our  operations  result  primarily  from  changes in
interest rates and,  especially  since our acquisition of the White Cap closures
operations,  from  foreign  currency  exchange  rates.  In the normal  course of
business, we also have limited risk related to commodity price changes for items
such as natural  gas. In an effort to  minimize  our  foreign  currency  risk in
Europe, we have financed the acquisition of White Cap with debt under our Credit
Agreement  denominated  in  Euros.  In  addition,  we have  implemented  certain
internal  hedging  strategies  to minimize our foreign  currency risk related to
debt in foreign operations denominated in currencies other than the Euro.

We employ  established  policies and  procedures to manage our exposure to these
risks.  Interest rate,  foreign currency and commodity pricing  transactions are
used only to the extent considered  necessary to meet our objectives.  We do not
utilize  derivative  financial  instruments  for  trading  or other  speculative
purposes.

Information  regarding our interest rate risk,  foreign  currency  exchange rate
risk and commodity  pricing risk has been disclosed in our Annual Report on Form
10-K for the fiscal year ended December 31, 2005. Since such filing,  other than
transactions  related to our  acquisition of White Cap as described above and as
discussed in Notes 2 and 6 to our Condensed  Consolidated  Financial  Statements
for the three and nine months ended  September  30, 2006  included  elsewhere in
this Quarterly Report, there has not been a material change to our interest rate
risk,  foreign currency  exchange rate risk or commodity  pricing risk or to our
policies and procedures to manage our exposure to these risks.



                                      -35-





Item 4.  CONTROLS AND PROCEDURES
         -----------------------

We carried out an evaluation,  under the supervision and with the  participation
of  management,  including  our Chief  Executive  Officer  and  Chief  Financial
Officer,  of the  effectiveness  of our  disclosure  controls and procedures (as
defined in Rule  13a-15(e) of the Securities  Exchange Act of 1934).  Based upon
that  evaluation,  as of the end of the period covered by this Quarterly  Report
our Chief  Executive  Officer and Chief  Financial  Officer  concluded  that the
disclosure  controls and  procedures are effective in ensuring that all material
information  required to be  disclosed  in this  Quarterly  Report has been made
known to them in a timely fashion.

There were no changes in our internal  controls over financial  reporting during
the period covered by this Quarterly  Report that have materially  affected,  or
are reasonably likely to materially affect, these internal controls.  During the
second and third quarter of 2006, we acquired  White Cap. You should read Note 2
to our Condensed Consolidated Financial Statements for the three and nine months
ended September 30, 2006 included elsewhere in this Quarterly Report for further
details  on the  White Cap  acquisition.  We are  currently  in the  process  of
integrating the internal  controls and procedures of White Cap into our internal
controls over financial  reporting.  As provided under the Sarbanes-Oxley Act of
2002 and the  applicable  rules and  regulations  of the Securities and Exchange
Commission, we will include the internal controls and procedures of White Cap in
our  annual  assessment  of the  effectiveness  of  our  internal  control  over
financial reporting for our 2007 fiscal year.


Part II. Other Information


Item 6.  Exhibits


Exhibit Number                       Description
--------------                       -----------


     12             Ratio of  Earnings  to Fixed  Charges for the three and nine
                    months ended September 30, 2006 and 2005.

     31.1           Certification  by the Chief  Executive  Officer  pursuant to
                    Section 302 of the Sarbanes-Oxley Act.

     31.2           Certification  by the Chief  Financial  Officer  pursuant to
                    Section 302 of the Sarbanes-Oxley Act.

     32.1           Certification  by the Chief  Executive  Officer  pursuant to
                    Section 906 of the Sarbanes-Oxley Act.

     32.2           Certification  by the Chief  Financial  Officer  pursuant to
                    Section 906 of the Sarbanes-Oxley Act.










                                      -36-





                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant has duly caused this  Quarterly  Report to be signed on its behalf by
the undersigned thereunto duly authorized.




                                            SILGAN HOLDINGS INC.



Dated:  November 9, 2006                    /s/Robert B. Lewis
                                            ------------------------------------
                                            Robert B. Lewis
                                            Executive Vice President and
                                            Chief Financial Officer
                                            (Principal Financial Officer)








                                      -37-








                                  EXHIBIT INDEX


    EXHIBIT NO.                       EXHIBIT
    -----------                       -------

        12          Ratio of  Earnings  to Fixed  Charges for the three and nine
                    months ended September 30, 2006 and 2005.

        31.1        Certification  by the Chief  Executive  Officer  pursuant to
                    Section 302 of the Sarbanes-Oxley Act.

        31.2        Certification  by the Chief  Financial  Officer  pursuant to
                    Section 302 of the Sarbanes-Oxley Act.

        32.1        Certification  by the Chief  Executive  Officer  pursuant to
                    Section 906 of the Sarbanes-Oxley Act.

        32.2        Certification  by the Chief  Financial  Officer  pursuant to
                    Section 906 of the Sarbanes-Oxley Act.









                                      -38-