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, 2001

                                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)

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

                                       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 [ ]


As of November 14, 2001, the number of shares  outstanding  of the  registrant's
common stock, $0.01 par value, was 17,846,170.








                             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, 2001 and 2000 and December 31, 2000 .......    3

              Condensed Consolidated Statements of Income
              for the three months ended September 30, 2001
              and 2000 ................................................    4

              Condensed Consolidated Statements of Income
              for the nine months ended September 30, 2001
              and 2000 ................................................    5

              Condensed Consolidated Statements of Cash
              Flows for the nine months ended September 30, 2001
              and 2000 ................................................    6

              Condensed Consolidated Statements of Stockholders'
              Equity (Deficiency) for the nine months
              ended September 30, 2000 and 2001 .......................    7

              Notes to Condensed Consolidated Financial
              Statements ..............................................    8

     Item 2.  Management's Discussion and Analysis of
              Financial Condition and Results of Operations ...........   19

     Item 3.  Quantitative and Qualitative Disclosure About
              Market Risk .............................................   28

Part II.  Other Information ...........................................   28

     Item 6.  Exhibits and Reports on Form 8-K ........................   28

Signatures ............................................................   29

Exhibit Index .........................................................   30








                                      -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,
                                                               2001            2000            2000
                                                               ----            ----            ----

                                                                                   
Assets

Current assets
     Cash and cash equivalents ........................     $   25,753      $    3,514      $   20,073
     Trade accounts receivable, net ...................        313,765         332,475         168,307
     Inventories ......................................        257,651         249,797         279,737
     Prepaid expenses and other current assets ........         19,397           8,941          11,874
                                                            ----------      ----------      ----------
         Total current assets .........................        616,566         594,727         479,991

Property, plant and equipment, net ....................        677,305         641,222         709,513
Goodwill, net .........................................        150,894         104,518         153,038
Other assets ..........................................         50,173          38,794          41,282
                                                            ----------      ----------      ----------
                                                            $1,494,938      $1,379,261      $1,383,824
                                                            ==========      ==========      ==========


Liabilities and Stockholders' Equity (Deficiency)

Current liabilities
     Bank revolving loans .............................     $  134,465      $  214,900      $     --
     Current portion of long-term debt ................         41,911          38,054          44,948
     Trade accounts payable ...........................        138,565         135,169         208,144
     Accrued payroll and related costs ................         51,939          52,749          56,452
     Accrued interest payable .........................         12,247          15,505           9,564
     Accrued liabilities ..............................         13,626          16,188          13,142
                                                            ----------      ----------      ----------
         Total current liabilities ....................        392,753         472,565         332,250

Long-term debt ........................................        983,065         843,452         986,527
Other liabilities .....................................        108,117          83,926          85,427
                                                            ----------      ----------      ----------
         Total liabilities ............................      1,483,935       1,399,943       1,404,204

Stockholders' equity (deficiency)
     Common stock .....................................            205             204             204
     Paid-in capital ..................................        118,258         118,349         118,099
     Retained earnings (accumulated deficit) ..........        (39,751)        (77,990)        (76,702)
     Accumulated other comprehensive income (loss) ....         (7,316)           (852)         (1,588)
     Treasury stock ...................................        (60,393)        (60,393)        (60,393)
                                                            ----------      ----------      ----------
         Total stockholders' equity (deficiency) ......         11,003         (20,682)        (20,380)
                                                            ----------      ----------      ----------
                                                            $1,494,938      $1,379,261      $1,383,824
                                                            ==========      ==========      ==========




                                           See accompanying notes.



                                                    -3-





                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
               For the three months ended September 30, 2001 and 2000
             (Dollars and shares in thousands, except per share amounts)
                                 (Unaudited)


                                                                2001            2000
                                                                ----            ----

                                                                        
Net sales .............................................       $590,791        $571,369

Cost of goods sold ....................................        511,813         496,861
                                                              --------        --------
     Gross profit .....................................         78,978          74,508

Selling, general and administrative expenses ..........         18,667          17,732
                                                              --------        --------
     Income from operations ...........................         60,311          56,776

Gain on assets contributed to affiliate ...............          5,337            --

Interest and other debt expense .......................         19,702          23,500
                                                              --------        --------
     Income before income taxes and equity in
          losses of affiliates ........................         45,946          33,276

Provision for income taxes ............................         18,468          12,978
                                                              --------        --------
     Income before equity in losses of affiliates .....         27,478          20,298

Equity in losses of affiliates ........................            199           1,813
                                                              --------        --------
     Net income .......................................       $ 27,279        $ 18,485
                                                              ========        ========

Per share data

     Basic earnings per share .........................          $1.53           $1.04
                                                                 =====           =====
     Diluted earnings per share .......................          $1.50           $1.03
                                                                 =====           =====

Weighted average number of shares

      Basic ...........................................         17,812          17,703

      Assumed exercise of employee stock options ......            329             289
                                                                ------          ------
      Diluted .........................................         18,141          17,992
                                                                ======          ======




                             See accompanying notes.



                                      -4-






                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                For the nine months ended September 30, 2001 and 2000
             (Dollars and shares in thousands, except per share amounts)
                                 (Unaudited)



                                                                 2001             2000
                                                                 ----             ----

                                                                         
Net sales .............................................       $1,479,722       $1,420,080

Cost of goods sold ....................................        1,292,622        1,244,211
                                                              ----------       ----------
     Gross profit .....................................          187,100          175,869

Selling, general and administrative expenses ..........           56,656           54,085

Rationalization charge ................................            3,490             --
                                                              ----------       ----------
     Income from operations ...........................          126,954          121,784

Gain on assets contributed to affiliate ...............            5,337             --

Interest and other debt expense .......................           63,818           66,097
                                                              ----------       ----------
     Income before income taxes and equity in
          losses of affiliates ........................           68,473           55,687

Provision for income taxes ............................           27,519           21,719
                                                              ----------       ----------
     Income before equity in losses of affiliates .....           40,954           33,968

Equity in losses of affiliates ........................            4,003            3,948
                                                              ----------       ----------
     Net income .......................................       $   36,951       $   30,020
                                                              ==========       ==========

Per share data

     Basic earnings per share .........................            $2.08            $1.70
                                                                   =====             ====
     Diluted earnings per share .......................            $2.05            $1.67
                                                                   =====            =====

Weighted average number of shares

      Basic ...........................................           17,752           17,634

      Assumed exercise of employee stock options ......              300              365
                                                                  ------           ------
      Diluted .........................................           18,052           17,999
                                                                  ======           ======




                             See accompanying notes.



                                      -5-






                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                For the nine months ended September 30, 2001 and 2000
                            (Dollars in thousands)
                                 (Unaudited)




                                                                         2001              2000
                                                                         ----              ----
                                                                                 
Cash flows provided by (used in) operating activities
     Net income ..............................................       $  36,951         $  30,020
     Adjustments to reconcile net income to net cash
       used in operating activities:
         Depreciation ........................................          66,007            62,350
         Amortization ........................................           5,677             4,115
         Rationalization charge ..............................           3,490              --
         Gain on assets contributed to affiliate .............          (5,337)             --
         Equity in losses of affiliates ......................           4,003             3,948
         Other changes that provided (used) cash:
              Trade accounts receivable, net .................        (151,756)         (204,380)
              Inventories ....................................           6,196              (226)
              Trade accounts payable .........................         (69,579)          (40,261)
              Other, net .....................................          18,260            (1,323)
                                                                     ---------         ---------
         Net cash used in operating activities ...............         (86,088)         (145,757)
                                                                     ---------         ---------

Cash flows provided by (used in) investing activities
     Investment in equity affiliate ..........................          (3,039)           (7,026)
     Proceeds from affiliate .................................          32,388              --
     Capital expenditures ....................................         (67,025)          (60,401)
     Proceeds from asset sales ...............................             309             1,167
                                                                     ---------         ---------
         Net cash used in investing activities ...............         (37,367)          (66,260)
                                                                     ---------         ---------

Cash flows provided by (used in) financing activities
     Borrowings under revolving loans ........................         602,424           682,824
     Repayments under revolving loans ........................        (468,019)         (467,924)
     Repurchase of common stock ..............................            --              (1,075)
     Proceeds from stock option exercises ....................             982               512
     Repayments of long-term debt ............................          (6,252)           (1,217)
                                                                     ---------         ---------
         Net cash provided by financing activities ...........         129,135           213,120
                                                                     ---------         ---------

Cash and cash equivalents
     Net increase ............................................           5,680             1,103
     Balance at beginning of year ............................          20,073             2,411
                                                                     ---------         ---------
     Balance at end of period ................................       $  25,753         $   3,514
                                                                     =========         =========

Interest paid ................................................       $  61,453         $  60,548
Income taxes paid ............................................           5,208             8,505





                             See accompanying notes.


                                      -6-




                                                                SILGAN HOLDINGS INC.
                                                       CONDENSED CONSOLIDATED STATEMENTS OF
                                                         STOCKHOLDERS' EQUITY (DEFICIENCY)
                                              For the nine months ended September 30, 2000 and 2001
                                                         (Dollars and shares in thousands)
                                                                    (Unaudited)




                                                Common Stock                    Retained     Accumulated                Total
                                                ------------                    earnings        other                stockholders'
                                                          Par      Paid-in    (accumulated  comprehensive  Treasury     equity
                                               Shares    value     capital      deficit)    income (loss)    stock   (deficiency)
                                               ------    -----     -------      -------     -------------    -----    ----------

                                                                                                   
Balance at December 31, 1999 ............      17,547    $201      $118,666    $(108,010)     $  (273)     $(59,318)    $(48,734)

Comprehensive income:

      Net income ........................        --       --          --          30,020          --          --          30,020

      Foreign currency translation ......        --       --          --           --            (579)        --            (579)
                                                                                                                        --------

Comprehensive income ....................                                                                                 29,441

Repurchase of common stock ..............        (100)    --          --           --             --         (1,075)      (1,075)

Stock option exercises, net of
   tax provision of $826 ................         256       3          (317)       --             --          --            (314)
                                               ------    ----       -------    ---------      -------      --------     --------

Balance at September 30, 2000 ...........      17,703    $204      $118,349    $ (77,990)     $  (852)     $(60,393)    $(20,682)
                                               ======    ====      ========    =========      =======      ========     ========


Balance at December 31, 2000 ............      17,703    $204      $118,099    $ (76,702)     $(1,588)     $(60,393)    $(20,380)

Comprehensive income:

      Net income ........................        --       --          --          36,951          --          --          36,951

      Change in fair value of derivatives,
         net of tax benefit of $3,152 ...        --       --          --           --          (4,690)        --          (4,690)

      Foreign currency translation ......        --       --          --           --          (1,038)        --          (1,038)
                                                                                                                        --------

Comprehensive income ....................                                                                                 31,223

Dilution of investment in
   equity affiliate .....................        --       --         (1,402)       --             --          --          (1,402)

Stock option exercises, including
   tax benefit of $580 ..................         143       1         1,561        --             --          --           1,562
                                               ------    ----       -------    ---------      -------      --------     --------


Balance at September 30, 2001 ...........      17,846    $205      $118,258    $ (39,751)     $(7,316)     $(60,393)    $11,003
                                               ======    ====      ========    =========      =======      ========     ========





                                                         See accompanying notes.

                                                                  -7-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 1.  Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of Silgan
Holdings Inc.  ("Holdings"  or the  "Company")  have been prepared in accordance
with accounting  principles generally accepted in the United States ("GAAP") 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 accounting principles generally accepted in the United
States 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, 2000 has been derived
from the  Company's  audited  financial  statements  at that date,  but does not
include all of the information and footnotes  required by accounting  principles
generally accepted in the United States for complete financial statements.

The  accompanying  financial  statements  should be read in conjunction with the
consolidated  financial  statements and notes thereto  included in the Holdings'
Annual Report on Form 10-K for the year ended December 31, 2000.

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

Note 2.  New Accounting Pronouncements

Derivative Instruments and Hedging Activities
- ---------------------------------------------
Effective January 1, 2001, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 133,  "Accounting for Derivative  Instruments and Hedging
Activities,"  as amended by SFAS No. 138.  SFAS No. 133 requires all  derivative
instruments  to be recorded  in the  consolidated  balance  sheets at their fair
values. Changes in the fair value of derivatives will be recorded each period in
earnings or other  comprehensive  income,  depending on whether a derivative  is
designated  as  part  of a  hedge  transaction  and,  if it  is,  the  type  and
effectiveness of the hedge transaction.

The Company utilizes certain  financial  instruments to manage its interest rate
and energy cost  exposures.  The Company limits its use of derivative  financial
instruments to interest rate and natural gas swap  agreements.  The Company does
not utilize derivative financial instruments for speculative purposes.



                                      -8-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 2.  New Accounting Pronouncements  (continued)

The  Company  has  entered  into  interest  rate swap  agreements  to manage its
exposure  to interest  rate  fluctuations.  The  interest  rate swap  agreements
effectively convert interest rate exposure from variable rates to fixed rates of
interest.  At September  30, 2001 and January 1, 2001,  the  aggregate  notional
principal  amounts  of these  agreements  were $225  million  and $150  million,
respectively.  Under these  agreements at September  30, 2001,  the Company pays
fixed rates of interest ranging from 4.7% to 6.4% and receives floating rates of
interest  based on three  month  LIBOR.  These  agreements  mature in 2002 ($100
million notional  principal amount) and in 2003 ($125 million notional principal
amount).

In October 2001, the Company  entered into two interest rate swap agreements for
an aggregate notional  principal amount of $50 million.  Under these agreements,
the Company pays a fixed rate of interest of 3.8% and  receives a floating  rate
of interest based on three month LIBOR. Both agreements mature in 2004.

The Company has entered into natural gas swap  agreements to manage its exposure
to  fluctuations  in natural gas prices.  At  September  30, 2001 and January 1,
2001, the aggregate  notional  amount of these  agreements was 850,000 MMBtu and
170,000 MMBtu of natural gas, respectively.  Under these agreements at September
30,  2001,  the Company  pays a fixed  natural gas price  ranging from $4.04 per
MMBtu to $5.73 per MMBtu and  receives a  NYMEX-based  natural gas price.  These
agreements mature at various times through June 2002.

In October  and  November  2001,  the  Company  entered  into  natural  gas swap
agreements  for an aggregate  notional  amount of 1,000,000  MMBtu.  Under these
agreements,  the Company  pays fixed  natural gas prices  ranging from $2.34 per
MMBtu to $3.91 per MMBtu and  receives a  NYMEX-based  natural gas price.  These
agreements mature at various times through March 2003.

The interest rate and natural gas swap agreements are accounted for as cash flow
hedges.  To the extent these swap agreements are effective  pursuant to SFAS No.
133 in offsetting  the  variability  of the hedged cash flows,  changes in their
fair values are recorded in accumulated  other  comprehensive  income (loss),  a
component of  stockholders'  equity,  and  reclassified  into earnings in future
periods when  earnings are also affected by the  variability  of the hedged cash
flows. To the extent these swap agreements are not effective as hedges,  changes
in their fair values are recorded in net earnings.




                                      -9-






                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 2.  New Accounting Pronouncements  (continued)

The  adoption  of SFAS No.  133 on  January  1,  2001  resulted  in the  Company
recording a net  liability of $0.1  million on the balance  sheet to reflect the
fair value of outstanding  swap  agreements and a transition  adjustment of $0.1
million ($0.1 million net of tax) to reflect the  cumulative  effect of adoption
in  accumulated  other  comprehensive  income  (loss).  The  fair  value  of the
outstanding swap agreements in effect at September 30, 2001 was $8.1 million and
was  recorded  in other  liabilities.  As a  result,  the  Company  recorded  an
additional  charge to  accumulated  other  comprehensive  income  (loss) of $4.6
million, net of both taxes and net losses reclassified to earnings.  The Company
estimates  that it will  reclassify  $1.2  million,  net of tax,  of the  amount
recorded  in  accumulated  other  comprehensive  income  (loss)  as a charge  to
earnings  during  the  next  three  months.  The  actual  amount  that  will  be
reclassified  to  earnings  will vary from this amount as a result of changes in
market conditions.

Business Combinations and Goodwill and Other Intangible Assets
- --------------------------------------------------------------
During July 2001, the Financial  Accounting Standards Board (the "Board") issued
SFAS No. 141, "Business  Combinations,"  which revises the accounting  treatment
for business combinations to require the use of purchase accounting and prohibit
the use of the  pooling-of-interests  method for business combinations initiated
after June 30,  2001.  During  July 2001,  the Board also  issued  SFAS No. 142,
"Goodwill  and Other  Intangible  Assets,"  which  revises  the  accounting  for
goodwill to eliminate amortization of goodwill on transactions consummated after
June 30, 2001 and of all other goodwill as of January 1, 2002.  Other intangible
assets will  continue to be  amortized  over their  useful  lives.  SFAS No. 142
requires  goodwill and other intangibles to be assessed for impairment each year
and more  frequently if  circumstances  indicate a possible  impairment.  During
2002, the Company will perform its first  impairment test as of January 1, 2002.
The Company is currently evaluating the provisions of these standards.

Impairment  and  Disposal  of  Long-Lived  Assets  and  Discontinued  Operations
- ------------------------------------------------------------------------      In
October 2001, the Board issued SFAS No. 144,  "Accounting  for the Impairment or
Disposal  of  Long-Lived  Assets."  This  Statement  supercedes  SFAS  No.  121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed  Of," and the  accounting  and  reporting  provisions  of Accounting
Principles  Board  ("APB")  No.  30,  "Reporting  the  Results of  Operations  -
Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary,
Unusual and Infrequently  Occurring Events and  Transactions."  The Company does
not  expect  the  adoption  of  this  standard  on  January  1,  2002  to have a
significant impact on its financial position or results of operations.

Note 3.  Rationalization Charges and Acquisition Reserves

During the first  quarter of 2001,  the Company  completed its plan to close one
plastic container  facility.  The plan included the termination of approximately
150 plant  employees and other related exit costs.  This decision  resulted in a
first   quarter   pre-tax   charge  to  earnings  of  $3.5  million   (including
approximately $1.0 million in anticipated cash payments), which consists of $2.6
million  for plant  exit  costs and $0.9  million  for  employee  severance  and
benefits.  The Company closed the facility in May 2001 and expects  related cash
payments to be made primarily through 2001.



                                      -10-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 3.  Rationalization Charges and Acquisition Reserves  (continued)

As part of its  plans  to  integrate  the  operations  of its  various  acquired
businesses, including the Food Metal and Specialty business of American National
Can Company ("AN Can"), the steel container  manufacturing  business of Campbell
Soup Company ("CS Can"),  Clearplass  Containers,  Inc.  ("Clearplass") and Winn
Packaging Co.  ("Winn"),  and rationalize  certain  facilities,  the Company has
established  reserves for employee severance and benefits,  plant exit costs and
acquisition  liabilities.  These costs are  expected  to be  incurred  primarily
through 2002. Activity in the Company's rationalization and acquisition reserves
since December 31, 2000 is summarized as follows:




                                                              Employee        Plant
                                                              Severance       Exit        Acquisition
                                                            and Benefits      Costs       Liabilities       Total
                                                            ------------      -----       -----------       -----
                                                                             (Dollars in thousands)


                                                                                               
Balance at December 31, 2000
- ----------------------------
AN Can Acquisition .......................................     $2,364         $2,622        $ 4,000        $ 8,986
CS Can, Clearplass and Winn Acquisitions .................       --            2,123            252          2,375
San Leandro and City of Industry Plant Closings ..........       --              606           --              606
Other Acquisitions .......................................       --              208           --              208
                                                               ------         ------        -------        -------
Balance at December 31, 2000 .............................      2,364          5,559          4,252         12,175


Activity for the Nine Months Ended September 30, 2001
- -----------------------------------------------------
AN Can Acquisition .......................................       (763)          (166)        (2,000)        (2,929)
CS Can, Clearplass and Winn Acquisitions .................       --             (230)          (252)          (482)
San Leandro and City of Industry Plant Closings ..........       --             (297)          --             (297)
Fairfield Plant Rationalization Charge ...................        874          2,616           --            3,490
Fairfield Plant Closing ..................................       (629)          (687)          --           (1,316)
Other Acquisitions .......................................       --             (183)          --             (183)
                                                               ------         ------        -------        -------
Total Activity ...........................................       (518)         1,053         (2,252)        (1,717)

Balance at September 30, 2001
- -----------------------------
AN Can Acquisition .......................................      1,601          2,456          2,000          6,057
CS Can, Clearplass and Winn Acquisitions .................       --            1,893           --            1,893
San Leandro and City of Industry Plant Closings ..........       --              309           --              309
Fairfield Plant Closing ..................................        245          1,929           --            2,174
Other Acquisitions .......................................       --               25           --               25
                                                               ------         ------        -------        -------
Balance at September 30, 2001 ............................     $1,846         $6,612        $ 2,000        $10,458
                                                               ======         ======        =======        =======







                                      -11-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 3.  Rationalization Charges and Acquisition Reserves  (continued)

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

                                   Sept. 30,     Sept. 30,     Dec. 31,
                                     2001          2000          2000
                                     ----          ----          ----
                                         (Dollars in thousands)

Accrued liabilities ..........     $ 7,745       $ 7,797       $ 7,462
Other liabilities ............       2,713         6,114         4,713
                                   -------       -------       -------
                                   $10,458       $13,911       $12,175
                                   =======       =======       =======


Note 4.  Comprehensive Income (Loss)

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

                                            Sept. 30,    Sept. 30,    Dec. 31,
                                              2001         2000         2000
                                              ----         ----         ----
                                                  (Dollars in thousands)

Foreign currency translation ...........     $(1,729)     $(752)     $  (691)
Change in fair value of derivatives ....      (4,690)       --           --
Minimum pension liability ..............        (897)      (100)        (897)
                                             -------      -----      -------
   Accumulated other comprehensive
     income (loss) .....................     $(7,316)     $(852)     $(1,588)
                                             =======      =====      =======


The  change  in  fair  value  of  derivatives  component  of  accumulated  other
comprehensive  income (loss) is comprised of a $0.1 million charge,  net of tax,
for the cumulative  effect of adopting SFAS No. 133 and an additional  charge of
$4.6 million,  net of both tax and net losses reclassified to earnings,  for the
change in fair value of  derivatives  for the nine months  ended  September  30,
2001. The amounts  reclassified to earnings from accumulated other comprehensive
income (loss) for the three and nine month periods ended September 30, 2001 were
net losses of $0.9 million and $1.3 million, respectively.



                                      -12-







                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 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,
                                              2001          2000          2000
                                              ----          ----          ----
                                                  (Dollars in thousands)

Raw materials ........................      $ 33,798      $ 36,242      $ 43,873
Work-in-process ......................        42,907        50,279        51,191
Finished goods .......................       163,766       144,397       165,680
Spare parts and other ................         9,467        11,743        11,698
                                            --------      --------      --------
                                             249,938       242,661       272,442
Adjustment to value inventory
   at cost on the LIFO method ........         7,713         7,136         7,295
                                            --------      --------      --------
                                            $257,651      $249,797      $279,737
                                            ========      ========      ========

Note 6.  Investments

White Cap LLC
- -------------
Effective  July 1,  2001,  the  Company  formed  a joint  venture  company  with
Schmalbach-Lubeca  AG that  supplies  an  extensive  range of metal and  plastic
closures to the food and beverage  industries in North America.  The new venture
operates  under the name White Cap LLC ("White  Cap").  The Company  contributed
certain  metal  closure  assets and  liabilities,  including  its  manufacturing
facilities in Evansville and Richmond,  Indiana, in return for a 35% interest in
and $32.4 million of cash proceeds from the joint venture. Net sales for the two
facilities contributed totaled approximately $88 million in 2000.

The Company accounts for its investment in the White Cap joint venture using the
equity  method.  During the third quarter of 2001, the Company  recorded  equity
losses of the White Cap joint  venture of $0.2  million and a gain on the assets
contributed to the venture of $5.3 million.

Packtion Corporation
- --------------------
In April 2000,  the Company,  together with Morgan  Stanley Dean Witter  Private
Equity and  Diamondcluster  International,  Inc.,  agreed to invest in  Packtion
Corporation  ("Packtion"),  an e-commerce joint venture aimed at integrating the
packaging supply chain, from design through  manufacturing and procurement.  The
parties  agreed to invest  through  Packaging  Markets LLC, a limited  liability
company.


                                      -13-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 6.  Investments  (continued)

Packtion Corporation  (continued)
- --------------------

In the first quarter of 2001 in  connection  with an investment by The Proctor &
Gamble Company and E.I. Du Pont de Nemours & Co. in Packtion, the Company funded
additional equity investments of $3.0 million,  bringing its total investment to
$10.1  million  representing  approximately  a  25%  interest  in  Packtion.  In
connection  therewith,  the Company also recorded a reduction to paid-in capital
of $1.4 million due to the dilution of its investment. Packtion was dissolved on
May 31, 2001.

The Company  accounted for its  investment in Packtion  using the equity method.
During the first six  months of 2001,  the  Company  recorded  equity  losses of
Packtion aggregating $3.8 million which included its final losses and eliminated
its investment in Packtion.


Note 7.  Long-Term Debt

Long-term debt consisted of the following:




                                                    Sept. 30,        Sept. 30,         Dec. 31,
                                                      2001             2000              2000
                                                      ----             ----              ----
                                                               (Dollars in thousands)
                                                                            
Bank debt
     Bank Revolving Loans ..................       $  503,400       $  340,100       $  367,400
     Bank A Term Loans .....................          159,218          194,047          159,218
     Bank B Term Loans .....................          188,542          190,495          188,542
     Canadian Bank Facility ................            5,129           12,558           12,850
                                                   ----------       ----------       ----------
        Total bank debt ....................          856,289          737,200          728,010

Subordinated debt
     9% Senior Subordinated Debentures .....          300,000          300,000          300,000
     13 1/4% Subordinated Debentures .......             --             56,206             --
     Other .................................            3,152            3,000            3,465
                                                   ----------       ----------       ----------
        Total subordinated debt ............          303,152          359,206          303,465

Total debt .................................        1,159,441        1,096,406        1,031,475
     Less current portion ..................          176,376          252,954           44,948
                                                   ----------       ----------       ----------
                                                   $  983,065       $  843,452       $  986,527
                                                   ==========       ==========       ==========





                                      -14-






                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 7.  Long-Term Debt  (continued)

Under the Company's U.S. senior secured bank credit  facility (the "U.S.  Credit
Agreement"),  the Company has available to it $670.5  million of bank  revolving
loans. The Company also has $4.5 million of bank revolving loans available to it
under its Canadian bank facility (the "Canadian Bank Facility").  Bank revolving
loans may be used by the Company for working  capital  needs,  acquisitions  and
other  permitted  purposes.  Bank  revolving  loans may be borrowed,  repaid and
reborrowed  until  December  31,  2003,  their  final  maturity  date under both
facilities.

At September 30, 2001,  bank  revolving  loans under the U.S.  Credit  Agreement
consisted of $134.5 million related  primarily to seasonal working capital needs
and $368.9 million related primarily to long-term financing of acquisitions.  At
September 30, 2001,  amounts  expected to be repaid within one year consisted of
$134.5  million of bank  revolving  loans and $41.9  million of bank term loans.
Bank  revolving  loans  not  expected  to be  repaid  within  one year have been
reclassified as long-term debt.













                                      -15-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 8.  Business Segment Information

As a result of the White Cap joint  venture,  the Company no longer  reports the
results of its remaining specialty packaging business as a separate segment. The
results  of the Omni  plastic  container  and  Polystar  easy-open  plastic  end
businesses are reported with the plastic container business,  and the results of
the  paperboard  container  business are reported with the metal food  container
business.  The  historical  results of the metal  closure  business are reported
separately.  Prior year amounts  have been  restated to conform with the current
presentation.

Reportable  business segment  information for the Company's business segments is
as follows:






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

                                                                                                    
Three Months Ended September 30, 2001
- -------------------------------------
Net sales ....................................     $  471,969      $118,822          $  --          $   --         $  590,791
EBITDA(3) ....................................         65,063        19,284             --           (1,196)           83,151
Depreciation and amortization(4) .............         13,627         9,194             --               19            22,840
Segment profit (loss) ........................         51,436        10,090             --           (1,215)           60,311


Three Months Ended September 30, 2000
- -------------------------------------
Net sales ....................................     $  454,852      $ 93,344          $23,173        $   --         $  571,369
EBITDA (3) ...................................         62,425        14,911            1,867           (792)           78,411
Depreciation and amortization (4) ............         13,468         6,959            1,183             25            21,635
Segment profit (loss) ........................         48,957         7,952              684           (817)           56,776


Nine Months Ended September 30, 2001
- ------------------------------------
Net sales ....................................     $1,055,432      $378,040          $46,250        $   --         $1,479,722
EBITDA (3) ...................................        130,945        67,399            5,743         (3,216)          200,871
Depreciation and amortization (4) ............         40,281        27,599            2,475             72            70,427
Segment profit (loss) ........................         90,664        39,800            3,268         (3,288)          130,444


Nine Months Ended September 30, 2000
- ------------------------------------
Net sales ....................................     $1,070,623      $277,728          $71,729        $   --         $1,420,080
EBITDA (3) ...................................        136,151        46,578            7,274         (2,950)          187,053
Depreciation and amortization(4) .............         39,742        21,726            3,725             76            65,269
Segment profit (loss) ........................         96,409        24,852            3,549         (3,026)          121,784





                                                                   -16-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 8.  Business Segment Information  (continued)

     (1)  Excludes a rationalization  charge of $3.5 million for the nine months
          ended September 30, 2001 related to the closing of a facility.
     (2)  Provides information pertaining to the corporate holding company.
     (3)  EBITDA means earnings before equity in losses of affiliates, interest,
          income taxes,  depreciation and amortization,  as adjusted to add back
          rationalization charges and subtract the gain on assets contributed to
          affiliate.  While EBITDA should not be considered in isolation or as a
          substitute for net income or other consolidated statement of income or
          cash flows data prepared in  accordance  with GAAP as a measure of the
          profitability  or liquidity of the Company,  management  believes that
          many  investors  and lenders  consider  it  important  in  assessing a
          company's ability to service and incur debt. EBITDA does not take into
          account the Company's debt service  requirements and other commitments
          and, accordingly, is not necessarily indicative of amounts that may be
          available for discretionary uses. Additionally, EBITDA is not computed
          in accordance  with GAAP and may not be comparable to other  similarly
          titled measures of other companies.
     (4)  Depreciation and amortization  excludes debt cost amortization of $0.4
          million for each of the three months ended September 30, 2001 and 2000
          and of $1.3 and $1.2 million for the nine months ended  September  30,
          2001 and 2000, respectively.

Total  segment  profit is reconciled to income before income taxes and equity in
losses of affiliates as follows:




                                                     Three Months Ended            Nine Months Ended
                                                   -----------------------     -------------------------
                                                   Sept. 30,     Sept. 30,     Sept. 30,       Sept. 30,
                                                     2001          2000          2001            2000
                                                     ----          ----          ----            ----
                                                                  (Dollars in thousands)

                                                                                   
Total segment profit .........................      $60,311       $56,776       $130,444       $121,784
Rationalization charge .......................         --            --            3,490           --
Gain on assets contributed
   to affiliate ..............................        5,337          --            5,337           --
Interest and other debt expense ..............       19,702        23,500         63,818         66,097
                                                    -------       -------       --------       --------
   Income before income taxes and
      equity in losses of affiliates .........      $45,946       $33,276       $ 68,473       $ 55,687
                                                    =======       =======       ========       ========






                                      -17-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            (Information at September 30, 2001 and 2000 and for the
                 three and nine months then ended is unaudited)


Note 9.  Subsequent Event

On November 9, 2001, The Morgan Stanley  Leveraged  Equity Fund II, L.P. ("MSLEF
II")  completed a public  offering of  4,100,000  shares of common  stock of the
Company  owned  by it at  $19.00  per  share.  MSLEF  II has  also  granted  the
underwriters  an option,  exercisable  at any time until  December  6, 2001,  to
purchase   up  to  an   additional   492,000   shares   owned  by  it  to  cover
over-allotments,  if any, at the  offering  price.  The Company did not sell any
shares in the  offering  and did not receive any  proceeds  from the sale of the
shares in the offering.

Following the  offering,  MSLEF II will own  1,735,842  shares,  or 9.7%, of the
Company's common stock, assuming no exercise of the underwriters  over-allotment
option.  The shares  that were sold were  registered  pursuant  to  registration
rights of MSLEF II under a stockholders agreement with the Company.




                                      -18-




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  the  Company  and  therefore   involve  a  number  of
uncertainties and risks,  including,  but not limited to, those described in the
Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2000
and the Company's other filings with the Securities and Exchange Commission.  As
a result, the actual results of operations or financial condition of the Company
could differ materially from those expressed or implied in such  forward-looking
statements.

RESULTS OF OPERATIONS - THREE MONTHS

Summary unaudited results of operations for the three months ended September 30,
2001 and 2000 are provided below.

                                                   2001         2000
                                                   ----         ----
                                                 (Dollars in millions)
Net sales (1)
     Metal food containers ...............        $472.0       $454.9
     Plastic containers ..................         118.8         93.3
     Metal closures ......................          --           23.2
                                                  ------       ------
        Consolidated .....................        $590.8       $571.4
                                                  ======       ======

Operating profit (1)
     Metal food containers ...............        $ 51.4       $ 48.9
     Plastic containers ..................          10.1          8.0
     Metal closures ......................          --            0.7
     Other ...............................          (1.2)        (0.8)
                                                  ------       ------
        Consolidated .....................        $ 60.3       $ 56.8
                                                  ======       ======

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

     (1)  As a result  of the White Cap joint  venture,  the  Company  no longer
          reports the results of its  remaining  specialty  packaging  business,
          which  had net  sales of  approximately  $36  million  in  2000,  as a
          separate  segment.  The  results  of the Omni  plastic  container  and
          Polystar  easy-open  plastic  end  businesses  are  reported  with the
          plastic  container  business,   and  the  results  of  the  paperboard
          container   business  are  reported  with  the  metal  food  container
          business.  The  historical  results of the metal closure  business are
          reported separately.  Prior year amounts have been restated to conform
          with the current presentation.




                                      -19-




Three Months Ended September 30, 2001 Compared with Three Months Ended September
30, 2000

Net Sales.  Consolidated  net sales increased $19.4 million,  or 3.4%, to $590.8
million for the three months ended  September 30, 2001, as compared to net sales
of $571.4 million for the same three months in the prior year. This increase was
the result of higher net sales in the plastic container and metal food container
businesses,  partially  offset by the impact of  contributing  the metal closure
business to the White Cap joint venture.

Net sales for the metal food  container  business  were  $472.0  million for the
three months ended  September 30, 2001, an increase of $17.1  million,  or 3.8%,
from net sales of $454.9 million for the same period in 2000.  This increase was
primarily  attributable  to the  acquisition  of new food can accounts,  largely
offset by a weaker fruit and vegetable pack as compared to last year.

Net sales for the plastic container  business of $118.8 million during the three
months ended  September 30, 2001  increased  $25.5 million,  or 27.3%,  from net
sales of $93.3  million for the same period in 2000.  This increase in net sales
was largely due to the  acquisition of RXI Plastics,  Inc.  ("RXI  Plastics") in
October  2000.  Excluding  RXI  Plastics,  third  quarter  2001 net  sales  were
essentially  unchanged from net sales for the same period last year,  reflecting
generally softer market conditions as compared to earlier in the year.

Cost of Goods Sold. Cost of goods sold as a percentage of consolidated net sales
was 86.6%  ($511.8  million) for the three months  ended  September  30, 2001, a
decrease of 0.4 percentage  points as compared to 87.0% ($496.9 million) for the
same period in 2000.  Excluding  the impact of  contributing  the metal  closure
business to the White Cap joint  venture,  the gross profit margin for the third
quarter of 2001 was essentially unchanged from the same period in 2000.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated  net sales increased by
0.1  percentage  points  to 3.2%  ($18.7  million)  for the three  months  ended
September 30, 2001,  as compared to 3.1% ($17.7  million) for the same period in
2000. This slight increase was principally the result of higher selling, general
and administrative expenses in the plastic container business,  partially offset
by  lower  selling,  general  and  administrative  expenses  in the  metal  food
container business.

Income from  Operations.  Income from  operations  for the third quarter of 2001
increased $3.5 million,  or 6.2%, to $60.3 million, as compared to $56.8 million
in the same period in 2000.  This increase was a result of a favorable sales mix
in the metal food container  business and higher sales in the plastic  container
business,  partially  offset by the  impact of  contributing  the metal  closure
business to the White Cap joint venture.  Income from operations as a percentage
of consolidated net sales for the three months ended September 30, 2001 improved
0.3 percentage points to 10.2%, as compared to 9.9% for the same period in 2000.
Excluding the impact of contributing the metal closure business to the White Cap
joint venture,  income from operations as a percentage of consolidated net sales
for the third quarter of 2001 was essentially  unchanged from the same period in
2000.




                                      -20-




Income from operations as a percentage of net sales for the metal food container
business  increased 0.2 percentage points to 10.9% ($51.4 million) for the three
months ended  September 30, 2001,  as compared to 10.7% ($48.9  million) for the
same  period in 2000.  The  slight  increase  in  income  from  operations  as a
percentage  of net sales for the metal food  container  business was primarily a
result of a favorable sales mix.

Income from operations for the plastic  container  business for the three months
ended September 30, 2001 increased $2.1 million,  or 26.3%, to $10.1 million, as
compared  to $8.0  million  for the same  period  in  2000.  This  increase  was
primarily a result of higher unit volume. Income from operations as a percentage
of net sales for the plastic  container  business  was 8.5% for the three months
ended September 30, 2001, essentially unchanged from the same period in 2000.

Interest  Expense.  Interest expense decreased $3.8 million to $19.7 million for
the three  months  ended  September  30,  2001 as compared to the same period in
2000.  The benefits of lower  interest rates during the quarter more than offset
the  impact  of  higher  average  borrowings  outstanding  during  the  quarter,
principally  due to debt  incurred in October  2000 for the  acquisition  of RXI
Plastics.

Income  Taxes.  The  provision  for  income  taxes  for the three  months  ended
September  30,  2001 and 2000 was  recorded at an  effective  income tax rate of
40.2% and 39.0%, respectively ($18.5 million and $13.0 million, respectively).

Net Income and Earnings per Share. Earnings for the three months ended September
30, 2001 before the impact of the investment in the White Cap joint venture were
$24.3  million,  or $1.34 per diluted share,  as compared to $20.3  million,  or
$1.13 per diluted share, for the same period in the prior year before the impact
of the  investment  in  Packtion.  Including  the  pre-tax  gain  on the  assets
contributed  to the White Cap joint venture of $5.3 million and equity losses of
the White Cap joint  venture of $0.2  million,  or a combined  $0.16 per diluted
share,  net earnings for the three  months ended  September  30, 2001 were $27.3
million,  or $1.50 per diluted share, as compared to $18.5 million, or $1.03 per
diluted share,  for the same period in 2000 including  equity losses in Packtion
of $1.8 million, or $0.10 per diluted share.










                                      -21-



RESULTS OF OPERATIONS - NINE MONTHS

Summary  unaudited results of operations for the nine months ended September 30,
2001 and 2000 are provided below.

                                                   2001            2000
                                                   ----            ----
                                                  (Dollars in millions)
Net sales (1)
     Metal food containers .............        $1,055.4        $1,070.6
     Plastic containers ................           378.0           277.7
     Metal closures ....................            46.3            71.8
                                                --------        --------
        Consolidated ...................        $1,479.7        $1,420.1
                                                ========        ========

Operating profit (1)
     Metal food containers .............        $   90.7        $   96.4
     Plastic containers (2) ............            36.3            24.9
     Metal closures ....................             3.3             3.5
     Other .............................            (3.3)           (3.0)
                                                --------        --------
        Consolidated ...................        $  127.0        $  121.8
                                                ========        ========

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

     (1)  As a result  of the White Cap joint  venture,  the  Company  no longer
          reports the results of its  remaining  specialty  packaging  business,
          which  had net  sales of  approximately  $36  million  in  2000,  as a
          separate  segment.  The  results  of the Omni  plastic  container  and
          Polystar  easy-open  plastic  end  businesses  are  reported  with the
          plastic  container  business,   and  the  results  of  the  paperboard
          container   business  are  reported  with  the  metal  food  container
          business.  The  historical  results of the metal closure  business are
          reported separately.  Prior year amounts have been restated to conform
          with the current presentation.

     (2)  Includes a rationalization charge of $3.5 million in the first quarter
          of 2001 related to the closing of a facility.


Nine Months Ended  September 30, 2001 Compared with Nine Months Ended  September
30, 2000

Net Sales.  Consolidated  net sales increased $59.6 million,  or 4.2%, to $1.480
billion for the nine months ended  September  30, 2001, as compared to net sales
of $1.420 billion for the same nine months in the prior year.  This increase was
the  result of higher net sales in the  plastic  container  business,  partially
offset by lower  sales in the metal food  container  business  and the impact of
contributing the metal closure business to the White Cap joint venture.

Net sales for the metal food container business were $1.055 billion for the nine
months ended September 30, 2001, a decrease of $15.2 million,  or 1.4%, from net
sales of $1.071 billion for the same period in 2000. This decrease was primarily
attributable  to lower net sales due to generally  soft market  conditions and a
weaker fruit and vegetable  pack as compared to last year,  partially  offset by
the acquisition of new food can accounts.



                                      -22-




Net sales for the plastic  container  business of $378.0 million during the nine
months ended  September 30, 2001 increased  $100.3 million,  or 36.1%,  from net
sales of $277.7 million for the same period in 2000.  This increase in net sales
was principally  attributable to the acquisition of RXI Plastics in October 2000
and higher unit sales from the existing  business.  Excluding RXI Plastics,  net
sales during the nine months ended  September 30, 2001 increased  $15.9 million,
or 5.7%, versus the same period last year.

Cost of Goods Sold. Cost of goods sold as a percentage of consolidated net sales
was 87.4%  ($1.293  billion)  for the nine months  ended  September  30, 2001, a
decrease of 0.2 percentage  points as compared to 87.6% ($1.244 billion) for the
same  period  in  2000.  The  increase  in gross  profit  margin  was  primarily
attributable to higher unit sales in the plastic container  business,  partially
offset by lower unit sales and the effects of higher  energy  costs in the metal
food container business.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses were 3.8% of consolidated net sales for the nine months
ended September 30, 2001, essentially unchanged from the same period in 2000.

Income from  Operations.  Excluding the  rationalization  charge of $3.5 million
related to the closing of a plastic  container  manufacturing  facility in 2001,
income from  operations  for the nine months ended  September 30, 2001 increased
$8.7 million,  or 7.1%, to $130.5 million,  as compared to $121.8 million in the
same period in 2000.  This increase was primarily a result of higher unit volume
in the plastic  container  business,  partially  offset by lower unit volume and
higher  energy  costs in the metal  food  container  business  and,  to a lesser
extent,  the impact of contributing  the metal closure business to the White Cap
joint venture. Excluding the rationalization charge, income from operations as a
percentage  of  consolidated  net sales for the nine months ended  September 30,
2001  improved 0.2  percentage  points to 8.8%, as compared to 8.6% for the same
period in 2000. This increase was primarily a result of higher operating margins
of the plastic container  business,  partially offset by lower operating margins
of the metal food  container  business.  Including the  rationalization  charge,
income from  operations for the nine months ended  September 30, 2001 was $127.0
million or 8.6% of consolidated net sales.

Income from operations as a percentage of net sales for the metal food container
business  decreased 0.4 percentage  points to 8.6% ($90.7  million) for the nine
months ended  September  30, 2001,  as compared to 9.0% ($96.4  million) for the
same period in 2000.  The decrease in income from  operations as a percentage of
net sales for the metal food container  business was primarily a result of lower
unit volume and higher energy costs,  partially offset by benefits realized from
a previous plant rationalization.

Excluding the rationalization  charge, income from operations as a percentage of
net sales for the plastic container  business increased 1.5 percentage points to
10.5% ($39.8  million) for the nine months ended September 30, 2001, as compared
to 9.0% ($24.9 million) for the same period in 2000. The increase in income from
operations as a percentage of net sales for the plastic  container  business was
primarily a result of higher unit volume.  Including the rationalization charge,
income from  operations  for the nine months ended  September 30, 2001 was $36.3
million or 9.6% of net sales.


                                      -23-




Interest  Expense.  Interest expense decreased $2.3 million to $63.8 million for
the nine months ended September 30, 2001 as compared to the same period in 2000.
The  benefits  of lower  interest  rates  more than  offset the impact of higher
average borrowings outstanding during the first nine months of 2001, principally
due to debt incurred in October 2000 for the acquisition of RXI Plastics.

Income Taxes. The provision for income taxes for the nine months ended September
30,  2001 and 2000 was  recorded  at an  effective  income tax rate of 40.2% and
39.0%, respectively ($27.5 million and $21.7 million, respectively).

Net Income and Earnings per Share. Earnings before the impact of the investments
in Packtion  and the White Cap joint  venture and before the first  quarter 2001
rationalization  charge  relating to closing a plastic  container  manufacturing
facility  were $39.9  million,  or $2.21 per diluted  share,  for the first nine
months of 2001. Earnings before the impact of the investment in Packtion for the
first  nine  months of 2000 were  $33.9  million,  or $1.89 per  diluted  share.
Including  equity  losses of  Packtion  and the White  Cap  joint  venture  of a
combined  $4.0  million,  or $0.22 per diluted  share,  the pre-tax  gain on the
assets contributed to the White Cap joint venture of $5.3 million,  or $0.18 per
diluted  share,  and the first quarter  pre-tax  rationalization  charge of $3.5
million,  or $0.12 per diluted  share,  the  Company's  net earnings  were $37.0
million,  or $2.05  per  diluted  share,  for the  first  nine  months  of 2001.
Including equity losses of Packtion of $3.9 million, or $0.22 per diluted share,
the Company's net earnings were $30.0 million,  or $1.67 per diluted share,  for
the first nine months of 2000.









                                      -24-



CAPITAL RESOURCES AND LIQUIDITY

The Company's liquidity  requirements arise primarily from its obligations under
the   indebtedness   incurred  in  connection  with  its  acquisitions  and  the
refinancing  of  such  indebtedness,  capital  investment  in new  and  existing
equipment  and the funding of the  Company's  seasonal  working  capital  needs.
Historically, the Company has met these liquidity requirements through cash flow
generated from operating activities and revolving loan borrowings.

For the nine months ended September 30, 2001, the Company used net borrowings of
revolving loans of $134.4 million under the U.S. Credit Agreement, cash proceeds
from White Cap of $32.4 million and the proceeds from stock option  exercises of
$1.0 million to fund cash used by  operations of $86.1 million for the Company's
seasonal working capital needs, net capital  expenditures of $66.7 million,  the
repayment of $6.3 million of long-term  debt and its  investment  in Packtion of
$3.0 million and to increase cash balances by $5.7 million.

Because the Company  sells metal  containers  used in fruit and  vegetable  pack
processing,  its sales are seasonal.  As is common in the industry,  the Company
must  access  working  capital  to  build  inventory  and  then  carry  accounts
receivable  for some  customers  beyond the end of the  summer and fall  packing
season.  Seasonal  accounts  are  generally  settled  by  year  end.  Due to the
Company's  seasonal  requirements,  the  Company  expects  to  incur  short-term
indebtedness to finance its working capital requirements.

The Company  utilizes its revolving loan facilities for seasonal working capital
needs and for other general corporate purposes,  including acquisitions.  During
the second  quarter of 2001,  at its  month-end  peak,  the  Company  had $542.0
million of revolving loans outstanding under the U.S. Credit Agreement, of which
$173.1 million  related  primarily to seasonal  working capital needs and $368.9
million related  primarily to long-term  financing of  acquisitions.  The unused
portion of revolving loan commitments  under the Company's credit  agreements at
its 2001 month-end borrowing peak, after taking into account outstanding letters
of credit, was $112.1 million.  Amounts available under the Company's  revolving
loan facilities in excess of its seasonal working capital needs are available to
the Company to pursue its growth strategy and for other permitted purposes.

As of September  30,  2001,  the Company had $503.4  million of revolving  loans
outstanding  under the U.S.  Credit  Agreement,  of which $134.5 million related
primarily to seasonal working capital needs and $368.9 million related primarily
to  long-term  financing  of  acquisitions.  Revolving  loans not expected to be
repaid  within one year have been  reclassified  as long-term  debt.  The unused
portion of revolving loan commitments  under the Company's credit  agreements at
September 30, 2001, after taking into account outstanding letters of credit, was
$155.2 million.

During the first  quarter of 2001,  the Company  completed its plan to close one
plastic container  facility.  The plan included the termination of approximately
150 plant  employees and other related exit costs.  This decision  resulted in a
first  quarter  2001  pre-tax  charge to  earnings  of $3.5  million  (including
approximately $1.0 million in anticipated cash payments), which consists of $2.6
million  for plant  exit  costs and $0.9  million  for  employee  severance  and
benefits.  The Company closed the facility in May 2001 and expects  related cash
payments  to be  made  primarily  through  2001.  See  Note 3 to  the  Condensed
Consolidated Financial Statements included herein.


                                      -25-




In April 2000,  the Company,  together with Morgan  Stanley Dean Witter  Private
Equity and Diamondcluster International,  Inc., agreed to invest in Packtion, an
e-commerce  joint venture aimed at integrating  the packaging  supply chain from
design  through  manufacturing  and  procurement.  The parties  agreed to invest
through Packaging Markets LLC, a limited liability company. In the first quarter
of 2001 in connection  with an investment by The Proctor & Gamble Company and E.
I. Du Pont de Nemours & Co. in Packtion,  the Company funded  additional  equity
investments in Packtion of $3.0 million,  bringing its total investment to $10.1
million  representing  approximately  a 25% interest in Packtion.  In connection
therewith,  the Company  also  recorded a reduction  to paid-in  capital of $1.4
million due to the dilution of its investment. Packtion was dissolved on May 31,
2001. During the first six months of 2001, the Company recorded equity losses of
Packtion aggregating $3.8 million which included its final losses and eliminated
its investment in Packtion.

Effective  July 1,  2001,  the  Company  formed  a joint  venture  company  with
Schmalbach-Lubeca  AG that  supplies  an  extensive  range of metal and  plastic
closures to the food and beverage  industries in North America.  The new venture
operates  under the name White Cap LLC. The Company  contributed  certain  metal
closure  assets and  liabilities,  including  its  manufacturing  facilities  in
Evansville  and  Richmond,  Indiana,  in return for a 35%  interest in and $32.4
million cash proceeds from the joint  venture.  Net sales for the two facilities
contributed totaled  approximately $88 million in 2000. During the third quarter
of 2001,  the Company  recorded  equity losses of the White Cap joint venture of
$0.2 million and a gain on assets contributed to the venture of $5.3 million.

The Company's  Board of Directors  has  authorized  the  repurchase of up to $70
million  of its  common  stock.  As of  September  30,  2001,  the  Company  had
repurchased  2,708,975  shares  of its  common  stock for an  aggregate  cost of
approximately  $61.0  million.  The  Company  intends  to finance  future  share
repurchases,  if any,  through  revolving loan borrowings  under its U.S. Credit
Agreement or through internally generated funds.

Management  believes that cash  generated by operations and funds from revolving
loan borrowings under the Company's credit agreements will be sufficient to meet
the Company's  expected  operating  needs,  planned capital  expenditures,  debt
service,  rationalization  costs and tax obligations until the final maturity of
its revolving loan facilities under its credit  agreements on December 31, 2003.
Management also believes that it will be able to refinance its credit agreements
and replace its revolving  loan  facilities  prior to December 31, 2003 on terms
which will be acceptable to the Company. However, there can be no assurance that
the Company will be able to effect such  refinancing or, if it is able to effect
such  refinancing,  that such  refinancing  will be  effected  on the same terms
(including  interest  rates) as the Company's  current  credit  agreements.  The
ability  of the  Company to effect any such  refinancing  and the terms  thereof
(including  interest  rates) will depend on a variety of factors,  including the
future performance of the Company and its subsidiaries, which will be subject to
prevailing  economic  conditions  and to  financial,  business and other factors
(including the state of the economy and the financial  markets and other factors
beyond the control of the Company and its  subsidiaries)  affecting the business
and  operations  of the  Company  and its  subsidiaries  as  well as  prevailing
interest  rates,  the  timing of such  refinancing  and the amount of debt to be
refinanced.



                                      -26-






The Company is continually evaluating and pursuing acquisition  opportunities in
the  consumer  goods  packaging  market and may incur  additional  indebtedness,
including  indebtedness  under the revolving loan facility under its U.S. Credit
Agreement,  to finance any such acquisitions and to fund any resulting increased
operating  needs.  However,  the  Company  may  need  to  incur  additional  new
indebtedness  to  finance  any  such  acquisitions  and to  fund  any  resulting
increased  operating  needs.  Any new  financing  will  have to be  effected  in
compliance with the agreements governing the Company's  indebtedness.  There can
be no assurance  that the Company will be able to complete any such  acquisition
or obtain any such new financing.

The  Company  is in  compliance  with  all  financial  and  operating  covenants
contained in the  instruments  and  agreements  governing its  indebtedness  and
believes  that it will  continue  to be in  compliance  with all such  covenants
during 2001.


NEW ACCOUNTING PRONOUNCEMENTS

Effective  January 1, 2001, the Company  adopted SFAS No. 133,  "Accounting  for
Derivative Instruments and Hedging Activities," as amended by SFAS No. 138. SFAS
No. 133 requires all derivative  instruments to be recorded in the  consolidated
balance  sheets at their fair values.  Changes in the fair value of  derivatives
will be  recorded  each  period  in  earnings  or  other  comprehensive  income,
depending on whether a derivative is  designated as part of a hedge  transaction
and, if it is, the type of hedge  transaction.  The adoption of SFAS No. 133, as
amended,  did not have a significant impact on the Company's  financial position
or results of  operations.  See Note 2 to the Condensed  Consolidated  Financial
Statements included herein.

During July 2001, the Board issued SFAS No. 141, "Business  Combinations," which
revises the accounting treatment for business combinations to require the use of
purchase accounting and prohibit the use of the pooling-of-interests  method for
business combinations initiated after June 30, 2001. During July 2001, the Board
also issued SFAS No. 142, "Goodwill and Other Intangible  Assets," which revises
the   accounting  for  goodwill  to  eliminate   amortization   of  goodwill  on
transactions  consummated  after June 30,  2001 and of all other  goodwill as of
January 1, 2002.  Other  intangible  assets will  continue to be amortized  over
their useful lives.  SFAS No. 142 requires  goodwill and other intangibles to be
assessed for impairment each year and more frequently if circumstances  indicate
a  possible  impairment.  During  2002,  the  Company  will  perform  its  first
impairment  test as of January 1, 2002. The Company is currently  evaluating the
provisions of these standards.

In October 2001, the Board issued SFAS No. 144,  "Accounting  for the Impairment
or Disposal of  Long-Lived  Assets."  This  Statement  supercedes  SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed  Of," and the  accounting  and  reporting  provisions of APB No. 30,
"Reporting  the Results of  Operations - Reporting  the Effects of Disposal of a
Segment of a Business,  and  Extraordinary,  Unusual and Infrequently  Occurring
Events and  Transactions."  The  Company  does not expect the  adoption  of this
standard  on  January  1, 2002 to have a  significant  impact  on its  financial
position or results of operations.




                                      -27-




Item 3.

          QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
          ---------------------------------------------------------

Market risks relating to the Company's  operations result primarily from changes
in interest  rates.  In the normal  course of  business,  the  Company  also has
limited foreign  currency risk associated with its Canadian  operations and risk
related to  commodity  price  changes for items such as natural gas. The Company
employs  established  policies  and  procedures  to manage its  exposure to such
risks.  Interest rate,  foreign currency and commodity pricing  transactions are
used only to the extent considered  necessary to meet the Company's  objectives.
The Company does not utilize  derivative  financial  instruments  for trading or
other speculative purposes.

Information  regarding  the  Company's  interest  rate  risk,  foreign  currency
exchange rate risk and commodity  pricing risk has been  disclosed in its Annual
Report on Form 10-K for the fiscal  year ended  December  31,  2000.  Since such
filing,  there has not been a material  change to the  Company's  interest  rate
risk,  foreign currency rate risk or commodity  pricing risk or to the Company's
policies  and  procedures  to manage its  exposure  to such  risks,  except that
beginning in the second  quarter of 2001 the Company began managing its exposure
to  fluctuations  in natural gas prices for up to a  significant  portion of its
natural gas purchases  over a period of up to two years by entering into natural
gas swap  agreements with major trading  companies to convert  pricing  exposure
from market  prices to fixed prices.  See Note 2 to the  Condensed  Consolidated
Financial Statements included herein.


Part II.  Other Information

Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

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

     12                           Ratio of Earnings to Fixed Charges

(b)  Reports on Form 8-K

     1.   On October 24, 2001,  the Company  filed a Current  Report on Form 8-K
          with  which  it  filed  a copy of its  press  release  announcing  its
          financial results for the three and nine month periods ended September
          30, 2001.

     2.   On October 26, 2001,  the Company  filed a Current  Report on Form 8-K
          with which it furnished pursuant to Regulation FD, but did not file, a
          copy of its press release regarding its estimated 2001 and preliminary
          2002 earnings.



                                      -28-








                                   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 14, 2001                 /s/Harley Rankin, Jr.
- -------------------------                 -------------------------------
                                          Harley Rankin, Jr.
                                          Executive Vice President and
                                          Chief Financial Officer
                                          (Principal Financial Officer)




Dated:  November 14, 2001                 /s/Nancy Merola
- -------------------------                 ----------------------------
                                          Nancy Merola
                                          Vice President and Controller
                                          (Chief Accounting Officer)







                                      -29-






                             EXHIBIT INDEX



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

             12                      Ratio of Earnings to Fixed Charges
                                     for the three  and nine months ended
                                     September 30, 2001 and 2000












                                      -30-