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, 2004

                                       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 an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ X ] No [ ]

As of October 31, 2004,  the number of shares  outstanding  of the  Registrant's
common stock, $0.01 par value, was 18,422,142.





                              SILGAN HOLDINGS INC.

                                TABLE OF CONTENTS



                                                                        Page No.
                                                                        --------
Part I.  Financial Information                                              3

     Item 1.    Financial Statements                                        3

                Condensed Consolidated Balance Sheets at                    3
                September 30, 2004 and 2003 and December 31, 2003

                Condensed Consolidated Statements of Income for             4
                the three months ended September 30, 2004 and 2003

                Condensed Consolidated Statements of Income for             5
                the nine months ended September 30, 2004 and 2003

                Condensed Consolidated Statements of Cash Flows for         6
                the nine months ended September 30, 2004 and 2003

                Condensed Consolidated Statements of Stockholders'          7
                Equity for the nine months ended September 30, 2004
                and 2003

                Notes to Condensed Consolidated Financial Statements        8

     Item 2.    Management's Discussion and Analysis of Financial           21
                Condition and Results of Operations

     Item 3.    Quantitative and Qualitative Disclosures About Market       28
                Risk

     Item 4.    Controls and Procedures                                     29

Part II.  Other Information                                                 30

     Item 6.    Exhibits and Reports on Form 8-K                            30

Signatures                                                                  31

Exhibit Index                                                               32






                                      -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,
                                                               2004             2003              2003
                                                               ----             ----              ----

                                                                                     
Assets

Current assets
     Cash and cash equivalents ........................     $   22,877       $   33,576       $   12,100
     Trade accounts receivable, net ...................        317,450          333,718          159,273
     Inventories ......................................        307,966          321,525          320,194
     Prepaid expenses and other current assets ........         33,862           31,399           53,731
                                                            ----------       ----------       ----------
         Total current assets .........................        682,155          720,218          545,298

Property, plant and equipment, net ....................        792,903          809,113          817,850
Goodwill, net .........................................        203,606          217,634          202,421
Other assets ..........................................         55,818           54,745           55,515
                                                            ----------       ----------       ----------
                                                            $1,734,482       $1,801,710       $1,621,084
                                                            ==========       ==========       ==========


Liabilities and Stockholders' Equity

Current liabilities
     Bank revolving loans .............................     $   78,100       $  133,000       $   25,000
     Current portion of long-term debt ................         23,670           21,670           23,670
     Trade accounts payable ...........................        156,832          146,632          211,639
     Accrued payroll and related costs ................         71,920           71,116           65,940
     Accrued liabilities ..............................         77,334           67,544           24,518
                                                            ----------       ----------       ----------
         Total current liabilities ....................        407,856          439,962          350,767

Long-term debt ........................................        953,910        1,059,394          953,910
Other liabilities .....................................        181,066          187,223          195,602


Stockholders' equity
     Common stock .....................................            211              209              210
     Paid-in capital ..................................        131,383          125,551          125,758
     Retained earnings ................................        123,164           63,339           60,905
     Accumulated other comprehensive loss .............         (1,204)         (13,575)          (5,675)
     Unamortized stock compensation ...................         (1,511)            --               --
     Treasury stock ...................................        (60,393)         (60,393)         (60,393)
                                                            ----------       ----------       ----------
         Total stockholders' equity ...................        191,650          115,131          120,805
                                                            ----------       ----------       ----------
                                                            $1,734,482       $1,801,710       $1,621,084
                                                            ==========       ==========       ==========


                                            See accompanying notes.



                                                    -3-




                                  SILGAN HOLDINGS INC.
                       CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  For the three months ended September 30, 2004 and 2003
                (Dollars and shares in thousands, except per share amounts)
                                      (Unaudited)



                                                                  2004            2003
                                                                  ----            ----

                                                                          
Net sales ...............................................       $784,847        $760,971

Cost of goods sold ......................................        679,046         658,775
                                                                --------        --------

     Gross profit .......................................        105,801         102,196

Selling, general and administrative expenses ............         28,619          28,130

Rationalization charges .................................             66           7,653
                                                                --------        --------

     Income from operations .............................         77,116          66,413

Interest and other debt expense before loss on
     early extinguishment of debt .......................         13,554          20,604

Loss on early extinguishment of debt ....................           --               967
                                                                --------        --------

     Interest and other debt expense ....................         13,554          21,571
                                                                --------        --------

     Income before income taxes .........................         63,562          44,842

Provision for income taxes ..............................         25,107          18,079
                                                                --------        --------

     Net income .........................................       $ 38,455        $ 26,763
                                                                ========        ========


Earnings per share:

     Basic net income per share .........................          $2.09           $1.47
                                                                   =====           =====

     Diluted net income per share .......................          $2.06           $1.45
                                                                   =====           =====


Dividends per share: ....................................          $0.15           $ --
                                                                   =====           =====


Weighted average number of shares:

      Basic .............................................         18,399          18,253

      Effect of dilutive securities .....................            228             194
                                                                  ------          ------

      Diluted ...........................................         18,627          18,447
                                                                  ======          ======


                                 See accompanying notes.




                                          -4-






                                  SILGAN HOLDINGS INC.
                       CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  For the nine months ended September 30, 2004 and 2003
               (Dollars and shares in thousands, except per share amounts)
                                      (Unaudited)



                                                                  2004             2003
                                                                  ----             ----

                                                                          
Net sales ..............................................       $1,854,488       $1,760,588

Cost of goods sold .....................................        1,614,772        1,538,601
                                                               ----------       ----------

     Gross profit ......................................          239,716          221,987

Selling, general and administrative expenses ...........           82,559           79,849

Rationalization charges ................................            1,267            7,653
                                                               ----------       ----------

     Income from operations ............................          155,890          134,485

Interest and other debt expense before loss on
     early extinguishment of debt ......................           43,860           59,431

Loss on early extinguishment of debt ...................             --                967
                                                               ----------       ----------

     Interest and other debt expense ...................           43,860           60,398
                                                               ----------       ----------

     Income before income taxes and equity in
       losses of affiliate .............................          112,030           74,087

Provision for income taxes .............................           44,252           29,338
                                                               ----------       ----------

     Income before equity in losses of affiliate .......           67,778           44,749

Equity in losses of affiliate, net of income taxes .....             --                281
                                                               ----------       ----------

     Net income ........................................       $   67,778       $   44,468
                                                               ==========       ==========


Earnings per share:

     Basic net income per share ........................            $3.69            $2.44
                                                                    =====            =====

     Diluted net income per share ......................            $3.64            $2.42
                                                                    =====            =====


Dividends per share: ...................................            $0.30            $ --
                                                                    =====            =====


Weighted average number of shares:

     Basic .............................................           18,356           18,242

     Effect of dilutive securities .....................              239              153
                                                                   ------           ------

     Diluted ...........................................           18,595           18,395
                                                                   ======           ======

                                 See accompanying notes.




                                         -5-






                                          SILGAN HOLDINGS INC.
                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          For the nine months ended September 30, 2004 and 2003
                                         (Dollars in thousands)
                                              (Unaudited)

                                                                           2004              2003
                                                                           ----              ----
                                                                                    
Cash flows provided by (used in) operating activities
     Net income .................................................       $  67,778         $  44,468
     Adjustments to reconcile net income to net cash
       provided by operating activities:
         Depreciation and amortization ..........................          90,718            86,223
         Rationalization charges ................................           1,267             7,653
         Equity in losses of affiliate ..........................            --                 457
         Other changes that provided (used) cash,
           net of effects from acquisitions:
              Trade accounts receivable, net ....................        (158,177)         (186,641)
              Inventories .......................................          12,148            30,267
              Trade accounts payable ............................          22,118            26,619
              Accrued liabilities ...............................          56,464            44,783
              Other, net ........................................           9,190            16,981
                                                                        ---------         ---------
         Net cash provided by operating activities ..............         101,506            70,810
                                                                        ---------         ---------

Cash flows provided by (used in) investing activities
     Purchases of businesses, net of cash acquired ..............            --            (207,676)
     Capital expenditures .......................................         (72,919)          (79,160)
     Proceeds from asset sales ..................................           9,934             1,619
                                                                        ---------         ---------
         Net cash used in investing activities ..................         (62,985)         (285,217)
                                                                        ---------         ---------

Cash flows provided by (used in) financing activities
     Borrowings under revolving loans ...........................         745,700           614,100
     Repayments under revolving loans ...........................        (692,600)         (481,100)
     Proceeds from stock option exercises .......................           2,262               485
     Changes in outstanding checks - principally vendors ........         (76,925)          (66,756)
     Proceeds from issuance of long-term debt ...................            --             150,000
     Repayments of long-term debt ...............................            --             (25,000)
     Dividends paid on common stock .............................          (5,519)             --
     Debt issuance costs ........................................            (662)           (2,064)
                                                                        ---------         ---------
         Net cash (used in) provided by financing activities ....         (27,744)          189,665
                                                                        ---------         ---------

Cash and cash equivalents
     Net increase (decrease) ....................................          10,777           (24,742)
     Balance at beginning of year ...............................          12,100            58,318
                                                                        ---------         ---------
     Balance at end of period ...................................       $  22,877         $  33,576
                                                                        =========         =========

Interest paid ...................................................       $  35,205         $  42,091
Income taxes paid, net of refunds ...............................             674               449



                                          See accompanying notes.



                                                    -6-





                                                          SILGAN HOLDINGS INC.
                                                  CONDENSED CONSOLIDATED STATEMENTS OF
                                                          STOCKHOLDERS' EQUITY
                                          For the nine months ended September 30, 2004 and 2003
                                                    (Dollars and shares in thousands)
                                                              (Unaudited)


                                             Common Stock                        Accumulated
                                             ------------     Paid-                 other      Unamortized                Total
                                                      Par      in      Retained comprehensive     stock     Treasury   stockholders'
                                             Shares  value   capital   earnings income (loss)  compensation   stock       equity
                                             ------  -----   -------   -------- -------------  ------------ --------   -------------
                                                                                                 
Balance at December 31, 2002 .............   18,231   $209   $124,872  $ 18,871   $(20,467)      $  --      $(60,393)    $ 63,092

Comprehensive income:

   Net income ............................     --      --        --      44,468       --            --          --         44,468

   Change in fair value of derivatives,
     net of tax provision of $1,015 ......     --      --        --        --        1,559          --          --          1,559

   Foreign currency translation ..........     --      --        --        --        5,333          --          --          5,333
                                                                                                                         --------
Comprehensive income .....................                                                                                 51,360

Stock option exercises, including
  tax benefit of $194 ....................       34    --         679      --         --            --          --            679
                                             ------   ----   --------  --------   --------       -------    --------     --------
Balance at September 30, 2003 ............   18,265   $209   $125,551  $ 63,339   $(13,575)      $  --      $(60,393)    $115,131
                                             ======   ====   ========  ========   ========       =======    ========     ========

Balance at December 31, 2003 .............   18,273   $210   $125,758  $ 60,905   $ (5,675)      $  --      $(60,393)    $120,805

Comprehensive income:

   Net income ............................     --      --        --      67,778       --            --          --         67,778

   Change in fair value of derivatives,
    net of tax provision of $1,934 .......     --      --        --        --        2,961          --          --          2,961

   Foreign currency translation ..........     --      --        --        --        1,510          --          --          1,510
                                                                                                                         --------
Comprehensive income .....................                                                                                 72,249

Dividends declared on common stock .......     --      --        --      (5,519)      --            --          --         (5,519)

Issuance of restricted stock units .......     --      --       1,631      --         --          (1,631)       --           --

Amortization of stock compensation .......     --      --        --        --         --             120        --            120

Stock option exercises, including
  tax benefit of $1,733 ..................      149      1      3,994      --         --            --          --          3,995
                                             ------   ----   --------  --------   --------       -------    --------     --------
Balance at September 30, 2004 ............   18,422   $211   $131,383  $123,164   $ (1,204)      $(1,511)   $(60,393)    $191,650
                                             ======   ====   ========  ========   ========       =======    ========     ========





                                                        See accompanying notes.





                                                                   -7-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 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, 2003 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, 2003.

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

Cash and Cash Equivalents.  Cash equivalents represent short-term, highly liquid
investments  which are readily  convertible to cash and have maturities of three
months  or less at the  time of  purchase.  As a result  of our cash  management
system,  checks  issued for payment may create  negative book  balances.  Checks
outstanding in excess of related book balances of $22.5  million,  $21.6 million
and  $99.4  million  at  September  30,  2004 and 2003 and  December  31,  2003,
respectively,   are  included  in  trade  accounts   payable  in  our  Condensed
Consolidated  Balance  Sheets.  For the nine months ended September 30, 2004 and
2003,  we  reclassified  the  changes  in  outstanding   checks  from  operating
activities to financing activities in our Condensed  Consolidated  Statements of
Cash Flows to treat them as, in substance, cash advances.

Stock-Based Compensation. We currently have one stock-based compensation plan in
effect,  which plan  replaced two previous  plans under which stock  options are
still  outstanding.  We apply the  recognition  and  measurement  principles  of
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees," and related  interpretations  in accounting for stock options issued
under these plans.  Accordingly,  no  compensation  expense for  employee  stock
options is recognized,  as all options granted under these plans had an exercise
price that was equal to or greater than the market value of the underlying stock
on the date of the grant.

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, 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 will no longer be available for issuance.


                                      -8-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 1.     Significant Accounting Policies (continued)

Stock-Based Compensation  (continued).

Shares of our  common  stock  offered  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, stock units, restricted shares and performance awards under
the Plan shall not exceed 900,000  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 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 stock unit awarded.

In the second  quarter of 2004, we granted 3,000  restricted  stock units to the
independent  members  of our Board of  Directors,  which vest in full six months
from the date of grant.  The fair value of these  units at the date of grant was
$0.1 million.  In the third quarter of 2004, we granted 32,000  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 $1.5  million.  Unvested  restricted  stock
units may not be disposed of or transferred  during the vesting  period.  Grants
issued are accounted for as fixed grants and, accordingly, the fair value at the
grant  date has been  charged  to  stockholders'  equity  as  unamortized  stock
compensation and is being amortized over the respective vesting period.

Restricted  stock  units were not  included  in the  computation  of diluted net
income per share for the three and nine months ended  September 30, 2004 because
the market price at the date of grant was greater than the average  market price
of the common shares during such periods.













                                      -9-







                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 1.     Significant Accounting Policies  (continued)

Stock-Based Compensation  (continued).

If we had  applied  the  fair  value  recognition  provisions  of  Statement  of
Financial  Accounting  Standards,  or SFAS, No. 123, "Accounting for Stock-Based
Compensation,"  net income and basic and diluted net income per share would have
been as follows:




                                                             Three Months Ended          Nine Months Ended
                                                             ------------------          -----------------
                                                           Sept. 30,    Sept. 30,      Sept. 30,   Sept. 30,
                                                             2004         2003           2004        2003
                                                             ----         ----           ----        ----
                                                             (Dollars in thousands, except per share data)

                                                                                        
   Net income, as reported ...........................      $38,455      $26,763        $67,778     $44,468
   Add: Stock-based compensation expense
        included in reported net income, net
        of income taxes ..............................           58         --               72        --
   Deduct:  Total stock-based employee
        compensation expense determined under
        fair value method for all awards,
        net of income taxes ..........................         (468)        (317)        (1,357)     (1,010)
                                                            -------      -------        -------     -------
   Pro forma net income ..............................      $38,045      $26,446        $66,493     $43,458
                                                            =======      =======        =======     =======

   Earnings per share:
        Basic net income per share - as reported .....        $2.09        $1.47          $3.69       $2.44
                                                              =====        =====          =====       =====
        Basic net income per share - pro forma .......        $2.07        $1.45          $3.62       $2.38
                                                              =====        =====          =====       =====

        Diluted net income per share - as reported ...        $2.06        $1.45          $3.64       $2.42
                                                              =====        =====          =====       =====
        Diluted net income per share - pro forma .....        $2.05        $1.44          $3.59       $2.37
                                                              =====        =====          =====       =====











                                      -10-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 1.     Significant Accounting Policies  (continued)

Recently  Adopted  Accounting  Pronouncements.  In January  2003,  the Financial
Accounting Standards Board, or the FASB, issued Interpretation,  or FIN, No. 46,
"Consolidation  of Variable  Interest  Entities,"  which  expands upon  existing
accounting guidance on consolidation. A variable interest entity either does not
have equity  investors  with voting rights or has equity  investors  that do not
provide sufficient financial resources for the entity to support its activities.
FIN No. 46 requires a variable  interest  entity to be consolidated by a company
if that  company is subject to a majority of the risk of loss from the  variable
interest  entity's  activities  or is  entitled  to  receive a  majority  of the
entity's residual returns. The provisions of FIN No. 46 were effective for us on
March 31, 2004. The adoption of FIN No. 46 did not effect our financial position
or results of operations.


Note 2.     Acquisitions

In January 2003, we acquired  substantially  all of the assets of Thatcher Tubes
LLC and its  affiliates,  or Thatcher Tubes, a privately held  manufacturer  and
marketer  of  decorated  plastic  tubes  serving  primarily  the  personal  care
industry.  Including additional production capacity installed shortly before the
acquisition,  the purchase price for the assets was approximately $32 million in
cash. Thatcher Tubes operates as part of our plastic container business.

In March 2003, we acquired the remaining 65 percent equity interest in the Amcor
White Cap,  LLC, or White Cap,  joint  venture  that we did not already own from
Amcor White Cap, Inc. for  approximately $37 million in cash.  Additionally,  we
refinanced  debt of White Cap in the amount of  approximately  $88  million  and
purchased equipment subject to a third party lease for approximately $5 million.
This closures business operates as part of our metal food container business.

In April 2003, we acquired PCP Can Manufacturing,  Inc., or Pacific Coast Can, a
subsidiary of Pacific Coast Producers,  or Pacific Coast,  through which Pacific
Coast  self-manufactured  a majority of its metal food containers.  The purchase
price was approximately $44 million in cash, including approximately $29 million
for inventory.  As part of the  transaction,  we entered into a ten-year  supply
agreement  with Pacific  Coast under which  Pacific Coast has agreed to purchase
from us  substantially  all of its metal food  container  requirements.  Pacific
Coast Can operates as part of our metal food container business.

These  acquisitions  were 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 fair values at the date of acquisition,  and
the  businesses'  results of operations  have been included in our  consolidated
operating results from the date of acquisition. The allocation of purchase price
was finalized  during the first quarter of 2004 when  valuations and integration
plans were completed.




                                      -11-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 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, 2003 is summarized
as follows:






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


                                                                                                   
Balance at December 31, 2003
- ----------------------------
Fairfield Rationalization ......................................     $   --        $1,273          $ --        $ 1,273
2003 Acquisitions ..............................................       3,284        1,036            --          4,320
2003 Rationalizations ..........................................         595          971            --          1,566
                                                                     -------       ------          -----       -------
Balance at December 31, 2003 ...................................       3,879        3,280            --          7,159

Activity for the Nine Months Ended Sept. 30, 2004
- -------------------------------------------------
Fairfield Rationalization Reserves Utilized.....................         --          (275)           --           (275)
Finalization of 2003 Acquisition Plan Reserves .................        (268)        (239)           --           (507)
2003 Acquisition Plan Reserves Utilized ........................      (2,820)        (751)           --         (3,571)
2003 Rationalization Plan Reserves Established .................         423          257            --            680
2003 Rationalization Plan Reserves Utilized ....................        (958)        (479)           --         (1,437)
Benton Harbor Rationalization Reserve Established ..............         210          136            241           587
Benton Harbor Rationalization Reserve Utilized .................        (210)        (136)          (241)         (587)
                                                                     -------       ------          -----       -------
Total Activity .................................................      (3,623)      (1,487)           --         (5,110)

Balance at September 30, 2004
- -----------------------------
Fairfield Rationalization ......................................         --           998            --            998
2003 Acquisitions ..............................................         196           46            --            242
2003 Rationalizations ..........................................          60          749            --            809
Benton Harbor Rationalization ..................................         --           --             --            --
                                                                     -------       ------          -----       -------
Balance at September 30, 2004 ..................................     $   256       $1,793          $ --        $ 2,049
                                                                     =======       ======          =====       =======






                                      -12-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 3.     Rationalization Charges and Acquisition Reserves  (continued)

Benton Harbor Rationalization Plan
- ----------------------------------

During the first  quarter of 2004, we approved and announced to employees a plan
to exit our Benton Harbor, Michigan metal food container manufacturing facility.
This decision  resulted in a charge to earnings during the first half of 2004 of
$0.6 million.  Through  September 30, 2004, we made cash payments  totaling $0.4
million related to this plan. All actions under this plan have been completed.

2003 Acquisition Plans
- ----------------------

During  2003,  we  established  acquisition  reserves  in  connection  with  our
purchases of Thatcher Tubes,  White Cap and Pacific Coast Can, recorded pursuant
to plans that we began to assess and formulate at the date of the  acquisitions.
During the first  quarter of 2004,  we  finalized  these  plans and the  related
acquisition  reserves.  These plans included exiting the Lodi,  California metal
food  container  manufacturing  facility,  the Chicago,  Illinois and Queretaro,
Mexico metal closures manufacturing facilities and the Culiacan,  Mexico plastic
container  manufacturing  facility,  as well  as the  consolidation  of  certain
administrative  functions of the acquired  businesses.  All of these  facilities
have ceased manufacturing  operations.  During the first nine months of 2004, we
made cash payments  totaling $3.6 million  related to these plans.  At September
30, 2004,  these  reserves had an aggregate  balance of $0.2  million.  All cash
payments related to these plans are expected in 2004.

2003 Rationalization Plans
- --------------------------

During 2003, we approved and  announced to employees  plans to exit our Norwalk,
Connecticut and Anaheim,  California plastic container manufacturing  facilities
and our Queretaro,  Mexico metal closures manufacturing  facility, as well as to
consolidate  certain  administrative  functions of the closures business.  These
decisions resulted in a charge to earnings of $9.0 million ($1.2 million for the
metal  food  container  business  and $7.8  million  for the  plastic  container
business) in 2003,  which  included $5.3 million for the non-cash  write-down in
carrying value of assets.  During 2004,  additional  rationalization  charges of
$0.7 million were recorded related to these plans.  During the first nine months
of 2004, we made cash payments  totaling $1.4 million related to these plans. At
September 30, 2004, these reserves had an aggregate balance of $0.8 million. The
timing of certain cash payments  related to these reserves is dependent upon the
expiration of a lease  obligation.  Therefore,  cash  payments  related to these
reserves are expected through 2010.







                                      -13-






                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 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,
                                                2004           2003           2003
                                                ----           ----           ----
                                                      (Dollars in thousands)

                                                                    
Accrued liabilities ......................     $  462         $5,515         $5,572
Other liabilities ........................      1,587          2,193          1,587
                                               ------         ------         ------
                                               $2,049         $7,708         $7,159
                                               ======         ======         ======



Note 4.     Accumulated Other Comprehensive Income (Loss)

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




                                              Sept. 30,      Sept. 30,      Dec. 31,
                                                2004           2003           2003
                                                ----           ----           ----
                                                      (Dollars in thousands)

                                                                   
Foreign currency translation .............     $ 6,145       $  3,335       $ 4,635
Change in fair value of derivatives ......       2,200         (1,255)         (761)
Minimum pension liability ................      (9,549)       (15,655)       (9,549)
                                               -------        -------       -------
   Accumulated other comprehensive loss...     $(1,204)      $(13,575)      $(5,675)
                                               =======       ========       =======










                                      -14-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 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,
                                                 2004            2003           2003
                                                 ----            ----           ----
                                                        (Dollars in thousands)

                                                                     
   Raw materials .......................       $ 42,043        $ 32,820       $ 36,732
   Work-in-process .....................         61,812          61,100         52,815
   Finished goods ......................        191,431         204,268        213,481
   Spare parts and other ...............         19,231          20,576         20,267
                                               --------        --------       --------
                                                314,517         318,764        323,295
   Adjustment to value inventory
       at cost on the LIFO method ......         (6,551)          2,761         (3,101)
                                               --------        --------       --------
                                               $307,966        $321,525       $320,194
                                               ========        ========       ========




Note 6.     Investment in Affiliate

Prior to March 2003, we held a 35 percent  interest in a joint  venture  company
with Amcor Ltd. that was a leading  supplier of an extensive  range of metal and
plastic closures to consumer goods packaging  companies in the food and beverage
industries in North  America.  The venture  operated  under the name Amcor White
Cap,  LLC. As discussed in Note 2, in March 2003,  we acquired the  remaining 65
percent  equity  interest in the White Cap joint venture that we did not already
own. The business now  operates  under the name Silgan  Closures  LLC, or Silgan
Closures.

Prior to our  acquisition  of White Cap, we accounted for our  investment in the
White Cap joint  venture  using the equity  method.  For the first two months of
2003, we recorded  equity in losses of White Cap of $0.3 million,  net of income
taxes.  The results of Silgan  Closures since March 2003 have been included with
the results of our metal food container business.




                                      -15-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 7.     Long-Term Debt

Long-term debt consisted of the following:




                                                   Sept. 30,        Sept. 30,         Dec. 31,
                                                     2004             2003              2003
                                                     ----             ----              ----
                                                             (Dollars in thousands)


                                                                           
Bank debt
     Bank revolving loans .................       $   78,100       $  133,000       $   25,000
     Bank A term loans ....................           83,330          100,000           83,330
     Bank B term loans ....................          691,250          498,250          691,250
                                                  ----------       ----------       ----------
        Total bank debt ...................          852,680          731,250          799,580

Subordinated debt
     6 3/4% Senior Subordinated Notes .....          200,000             --            200,000
     9% Senior Subordinated Debentures ....             --            479,814             --
     Other ................................            3,000            3,000            3,000
                                                  ----------       ----------       ----------
        Total subordinated debt ...........          203,000          482,814          203,000
                                                  ----------       ----------       ----------

Total debt ................................        1,055,680        1,214,064        1,002,580
     Less current portion .................          101,770          154,670           48,670
                                                  ----------       ----------       ----------
                                                  $  953,910       $1,059,394       $  953,910
                                                  ==========       ==========       ==========



In March 2004, we entered into interest  rate swap  agreements  for an aggregate
notional principal amount of $150 million. Under these agreements, we will pay a
fixed rate of interest  of 1.8  percent and receive a floating  rate of interest
based on three  month  LIBOR.  These  agreements  mature  in March  2006 and are
accounted for as cash flow hedges.

In July 2004, interest rate swaps at fixed rates ranging from 2.5 percent to 2.7
percent for an aggregate notional principal amount of $200 million expired.  The
expiration of these  interest  rate swaps did not have a material  effect on our
financial position or results of operations.

On July 15,  2004,  we  completed  an  amendment  to our senior  secured  credit
facility  that  lowered  the  margin on our B term  loans by  twenty-five  basis
points,  resulting  in an  interest  rate on our B term loans of LIBOR plus 1.75
percent.

At September 30, 2004, our current portion of debt consisted of $78.1 million of
bank revolving  loans related  primarily to seasonal  working  capital needs and
$23.7 million of bank term loans.

In October  2004,  interest  rate  swaps at fixed  rates of 3.8  percent  for an
aggregate  notional  principal amount of $50 million expired.  The expiration of
these  interest  rate swaps is not  expected  to have a  material  effect on our
financial position or results of operations.




                                      -16-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 8.     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,
                                                    2004          2003          2004           2003
                                                    ----          ----          ----           ----
                                                                 (Dollars in thousands)

                                                                                 
   Service cost ...........................       $ 2,405       $ 2,579       $  8,692       $  7,468
   Interest cost ..........................         5,056         4,739         14,941         13,016
   Expected return on plan assets .........        (5,556)       (4,081)       (16,687)       (11,258)
   Amortization of prior service cost .....           854           700          2,461          2,100
   Amortization of actuarial losses .......            36           343            890          1,029
   Curtailment loss .......................          --              37           --              111
                                                  -------       -------       --------       --------
   Net periodic benefit cost ..............       $ 2,795       $ 4,317       $ 10,297       $ 12,466
                                                  =======       =======       ========       ========




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,
                                                   2004          2003          2004           2003
                                                   ----          ----          ----           ----
                                                                (Dollars in thousands)

                                                                                 
   Service cost ...........................       $ (536)       $  579        $1,021         $1,685
   Interest cost ..........................          779         1,342         3,682          3,778
   Amortization of prior service cost .....            1             1             4              3
   Amortization of actuarial losses .......         (455)           80           122            240
                                                  ------        ------        ------         ------
   Net periodic benefit cost ..............       $ (211)       $2,002        $4,829         $5,706
                                                  ======        ======        ======         ======



In the third quarter of 2004,  in order to reflect the most current  estimate of
our postretirement plans, we recorded a reduction to our postretirement benefits
expense of $1.8 million  pertaining to amounts  recorded earlier in the year. In
accordance  with  Accounting   Principles  Board  Opinion  No.  20,  "Accounting
Changes," the change in accounting  estimate for  postretirement  benefits costs
was  accounted  for in the current  period,  and  resulted in an increase to net
income of $1.1  million,  or $0.06  per  diluted  share,  for the three and nine
months ended September 30, 2004.

In December 2003,  the U.S.  enacted into law the "Medicare  Prescription  Drug,
Improvement  and  Modernization  Act of 2003," or the Act. The Act  introduces a
prescription  drug  benefit  under  Medicare,  or Medicare  Part D, as well as a
federal  subsidy to sponsors of retiree health care benefit plans that provide a
benefit that is at least actuarially equivalent to Medicare Plan D.



                                      -17-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 8.     Retirement Benefits  (continued)

In January  2004,  the FASB  issued  FASB Staff  Position,  or FSP,  No.  106-1,
"Accounting  and Disclosure  Requirements  Related to the Medicare  Prescription
Drug,  Improvement and Modernization Act of 2003." Since specific  authoritative
guidance on the  accounting for the federal  subsidy was pending,  we elected to
defer  accounting  for the effects of the Act as permitted by FSP No. 106-1.  In
May 2004, the FASB issued FSP No. 106-2, "Accounting and Disclosure Requirements
Related to the Medicare Prescription Drug,  Improvement and Modernization Act of
2003," that provides  guidance on the  accounting for the effects of the Act and
was effective for us on July 1, 2004. FSP No. 106-2 supercedes FSP No. 106-1 and
requires  recognition of the change in postretirement  benefit  obligation as an
actuarial gain.

Some of our retiree medical programs already provide  prescription drug coverage
for  retirees  over age 65 that is at least as  generous  as the  benefit  to be
provided under  Medicare.  This Act will reduce our share of the obligations for
future retiree medical  benefits in these instances.  However,  based on current
guidance,   we  have  determined  that  the  impact  to  our  accumulated  other
postretirement  benefit obligation and net periodic other postretirement benefit
costs from this Act will be  insignificant.  Therefore,  we will incorporate the
effects of this Act at our December  31, 2004  postretirement  plan  measurement
date.

Our minimum required contributions to our pension plans, 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,  2003,  based on
current tax law,  were  estimated at $6.1 million for 2004. In the third quarter
of 2004,  we revised our  estimate  of minimum  required  contributions  to $2.4
million due to our prior year funding in excess of minimum  requirements and the
performance  of  the  plan  assets.  Generally,  it  is  our  practice  to  make
contributions in accordance with ERISA minimum  requirements,  except that under
certain  circumstances we may make contributions,  up to the extent they are tax
deductible,  in excess of the  minimum  amounts  required in order to reduce our
unfunded pension  liability.  During the first nine months of 2004, we have made
contributions of $2.8 million to fund our pension plans.




                                      -18-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 9.     Business Segment Information

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




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

                                                                                         
Three Months Ended Sept. 30, 2004
- ---------------------------------

Net sales ....................................     $  642,735         $142,112         $   --        $  784,847
Depreciation and amortization(3) .............         19,641           10,197               7           29,845
Segment income from operations ...............         69,168            9,860          (1,912)          77,116

Three Months Ended Sept. 30, 2003
- ---------------------------------

Net sales ....................................     $  621,721         $139,250         $   --        $  760,971
Depreciation and amortization(3) .............         18,185           10,785               9           28,979
Segment income from operations ...............         63,491            4,326          (1,404)          66,413


Nine Months Ended Sept. 30, 2004
- --------------------------------

Net sales ....................................     $1,422,754         $431,734         $   --        $1,854,488
Depreciation and amortization(3) .............         57,081           30,647              27           87,755
Segment income from operations ...............        123,564           37,792          (5,466)         155,890

Nine Months Ended Sept. 30, 2003
- --------------------------------

Net sales ....................................     $1,335,091         $425,497         $   --        $1,760,588
Depreciation and amortization(3) .............         52,405           30,776              31           83,212
Segment income from operations ...............        101,369           37,131          (4,015)         134,485

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



     (1)  Segment income from  operations  includes  rationalization  charges of
          $1.0 million recorded for the nine months ended September 30, 2004 and
          $0.6 million for the three and nine months ended September 30, 2003.
     (2)  Segment income from  operations  includes  rationalization  charges of
          $0.3 million recorded for the nine months ended September 30, 2004 and
          $7.1 million for the three and nine months ended September 30, 2003.
     (3)  Depreciation and amortization  excludes  amortization of debt issuance
          costs of $1.0  million  and $1.1  million for the three  months  ended
          September 30, 2004 and 2003,  respectively,  and $3.0 million for each
          of the nine month periods ended September 30, 2004 and 2003.




                                      -19-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2004 and 2003 and for the
                 three and nine months then ended is unaudited)


Note 9.     Business Segment Information  (continued)

Total segment income from operations is reconciled to income before income taxes
and equity in losses of affiliate as follows:




                                                      Three Months Ended           Nine Months Ended
                                                      ------------------           -----------------
                                                    Sept. 30,     Sept. 30,     Sept. 30,      Sept. 30,
                                                      2004          2003          2004           2003
                                                      ----          ----          ----           ----
                                                                  (Dollars in thousands)

                                                                                   
   Total segment income from operations .....       $77,116       $66,413       $155,890       $134,485
   Interest and other debt expense ..........        13,554        21,571         43,860         60,398
                                                    -------       -------       --------       --------
     Income before income taxes and
          equity in losses of affiliate .....       $63,562       $44,842       $112,030       $ 74,087
                                                    =======       =======       ========       ========



Note 10.    Dividends

In April 2004,  our Board of  Directors  initiated  a quarterly  dividend on our
common stock and approved a $0.15 per share  quarterly cash dividend,  which was
paid on June 15, 2004 to holders of record of our common  stock on June 1, 2004.
The cash payment for this dividend was $2.8 million.

In July 2004,  our Board of Directors  declared a quarterly cash dividend on our
common stock of $0.15 per share, which was paid on September 15, 2004 to holders
of record of our common stock on  September  1, 2004.  The cash payment for this
dividend was $2.8 million.

On November 4, 2004,  our Board of Directors  declared a quarterly cash dividend
on our common stock of $0.15 per share,  payable on December 15, 2004 to holders
of record of our common  stock on  December 1, 2004.  The cash  payment for this
dividend is expected to be approximately $2.8 million.



                                      -20-




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, 2003 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 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 personal care products
and a leading  manufacturer  of metal,  composite and plastic vacuum closures in
North America 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 complete acquisitions that
generate  attractive  cash returns.  We have grown our net sales over the years,
largely through  acquisitions but also through internal growth,  and we continue
to evaluate acquisition opportunities in the consumer goods packaging market. In
the  absence  of  compelling  acquisitions,  we intend to  continue  to focus on
reducing our debt balance from  December 31, 2003 and expect to pay down between
$200 - $300 million from 2004  through  2006,  of which at least $100 million is
expected in 2004.











                                      -21-




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,
                                                                 2004         2003         2004         2003
                                                                 ----         ----         ----         ----
                                                                                           
Net sales
  Metal food containers..................................        81.9%        81.7%        76.7%        75.8%
  Plastic containers.....................................        18.1         18.3         23.3         24.2
                                                                -----        -----        -----        -----
     Consolidated........................................       100.0        100.0        100.0        100.0
Cost of goods sold.......................................        86.5         86.6         87.1         87.4
                                                                -----        -----        -----        -----
Gross profit.............................................        13.5         13.4         12.9         12.6
Selling, general and administrative expenses.............         3.7          3.7          4.5          4.6
Rationalization charges .................................         --           1.0          --           0.4
                                                                -----        -----        -----        -----
Income from operations...................................         9.8          8.7          8.4          7.6
Interest and other debt expense..........................         1.7          2.8          2.4          3.4
                                                                -----        -----        -----        -----
Income before income taxes and equity in losses
  of affiliate...........................................         8.1          5.9          6.0          4.2
Provision for income taxes...............................         3.2          2.4          2.4          1.7
                                                                -----        -----        -----        -----
Income before equity in losses of affiliate .............         4.9          3.5          3.6          2.5
Equity in losses of affiliate, net of income taxes.......         --           --           --           --
                                                                -----        -----        -----        -----
Net income...............................................         4.9%         3.5%         3.6%         2.5%
                                                                =====        =====        =====        =====



Summary  unaudited  results of  operations  for the three and nine months  ended
September 30, 2004 and 2003 are provided below.




                                           Three Months Ended          Nine Months Ended
                                           ------------------          -----------------
                                         Sept. 30,    Sept. 30,     Sept. 30,      Sept. 30,
                                           2004         2003          2004           2003
                                           ----         ----          ----           ----
                                                       (Dollars in millions)

                                                                      
Net sales
     Metal food containers ........       $642.7       $621.7       $1,422.8       $1,335.1
     Plastic containers ...........        142.1        139.3          431.7          425.5
                                          ------       ------       --------       --------
        Consolidated ..............       $784.8       $761.0       $1,854.5       $1,760.6
                                          ======       ======       ========       ========

Income from operations
     Metal food containers(1) .....       $ 69.2       $ 63.5       $  123.6       $  101.4
     Plastic containers(2) ........          9.8          4.3           37.8           37.1
     Corporate ....................         (1.9)        (1.4)          (5.5)          (4.0)
                                          ------       ------       --------       --------
        Consolidated ..............       $ 77.1       $ 66.4       $  155.9       $  134.5
                                          ======       ======       ========       ========

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


     (1) Includes rationalization charges of $1.0  million recorded for the nine
         months ended September 30, 2004 and $0.6 million for the three and nine
         months ended September 30, 2003.
     (2) Includes rationalization charges of $0.3 million recorded for the nine
         months ended September 30, 2004 and $7.1 million for the three and nine
         months ended September 30, 2003.



                                      -22-


Three Months Ended September 30, 2004 Compared with Three Months Ended September
30, 2003

Overview.  Consolidated  net sales were $784.8  million in the third  quarter of
2004,  representing  a 3.1 percent  increase as compared to the third quarter of
2003. This increase was primarily  attributable to higher average selling prices
as a result of the pass  through of  increased  raw  material  costs in both the
metal food and plastic  container  businesses.  Income from  operations  for the
third quarter of 2004 increased by $10.7 million,  or 16.1 percent,  as compared
to the same period in 2003,  primarily due to the  inclusion of  rationalization
charges of $7.7  million  in 2003 and  better  margins in 2004 in the metal food
container  business  resulting from an improved product mix and strong operating
results at Silgan  Closures.  Net income for the third  quarter of 2004 of $38.4
million,  or $2.06 per diluted share,  increased by $11.6 million,  or $0.61 per
diluted  share,  as compared to the same period in 2003 as a result of the items
previously discussed, as well as lower interest and other debt expense.

Net Sales.  The $23.8 million  increase in  consolidated  net sales in the third
quarter  of 2004 as  compared  to the third  quarter of 2003 was  primarily  the
result of higher  average  selling  prices  resulting  from the pass  through of
higher  raw  material  costs  in both  the  metal  food  and  plastic  container
businesses.

Net sales for the metal food container business increased $21.0 million,  or 3.4
percent,  in the third  quarter of 2004 as  compared to the same period in 2003.
This increase was primarily attributable to higher average selling prices due to
the pass through of higher steel costs.

Net sales for the  plastic  container  business  in the  third  quarter  of 2004
increased $2.8 million,  or 2.0 percent, as compared to the same period in 2003.
This increase was  principally a result of higher average  selling prices due to
the pass through of increased  resin  costs,  partially  offset by the effect of
price  concessions  made last year and a less favorable mix of products sold due
to weak demand from certain customers in the personal care market.

Gross Profit.  The slight  increase in gross profit margin for the third quarter
of 2004 as  compared to the same  period in 2003 was  principally  due to better
margins in the metal food container  business resulting from an improved product
mix and the benefits of rationalization  initiatives in the closures operations,
partially  offset  by the  impact of prior  year  price  concessions  and a less
favorable product mix in our plastic container business.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated net sales for the third
quarter of 2004 remained  constant at 3.7 percent as compared to the same period
in 2003.

Income from  Operations.  Income from  operations  for the third quarter of 2004
increased  by  $10.7  million  as  compared  to the  third  quarter  of 2003 and
operating  margin  increased  to 9.8  percent  from  8.7  percent  over the same
periods.  Results for the third quarter of 2003 included rationalization charges
totaling $7.7 million related to closing several manufacturing facilities.

Income  from  operations  of the metal  food  container  business  for the third
quarter of 2004 increased $5.7 million,  or 9.0 percent, as compared to the same
period in 2003, and operating margin increased to 10.8 percent from 10.2 percent
over the same periods.  These increases were principally due to the effect of an
improved mix of products sold as well as the benefits from  rationalization  and
integration activities at the closures operations, partially offset by increases
in manufacturing costs.



                                      -23-



In the third quarter of 2004,  in order to reflect the most current  estimate of
our postretirement plans, we recorded a reduction to our postretirement benefits
expense of $1.8 million pertaining to amounts recorded earlier in the year. This
adjustment  resulted  in a  benefit  to  our  third  quarter  2004  income  from
operations of $2.1 million as compared to the third  quarter of 2003,  which was
largely offset by increases in other employee  health and welfare  related costs
in the quarter. Our postretirement  benefits costs in the fourth quarter of 2004
are expected to be consistent with the same period in the prior year.

Income from operations of the plastic  container  business for the third quarter
of 2004  increased  $5.5  million as compared  to the same  period in 2003,  and
operating  margin  increased  to 6.9  percent  from  3.1  percent  over the same
periods.  Income from  operations  and operating  margin in the third quarter of
2003 included  rationalization  charges totaling $7.1 million related to closing
two manufacturing facilities. Income from operations and operating margin in the
third  quarter  of 2004 were  negatively  impacted  by a less  favorable  mix of
products sold, prior year price concessions and higher manufacturing costs.

Interest and Other Debt  Expense.  Interest and other debt expense for the third
quarter of 2004  decreased $8.0 million to $13.6 million as compared to the same
period in 2003. This decrease  resulted  primarily from a lower average interest
rate as a  result  of the  refinancing  of all  $500  million  of the 9%  Senior
Subordinated  Debentures due 2009, or the 9% Debentures,  in late 2003 with $200
million of lower cost 6 3/4% Senior  Subordinated  Notes due 2013, or the 6 3/4%
Notes, and borrowings  under the senior secured credit  facility,  or the Credit
Agreement,  and lower average  borrowings as a result of debt reductions late in
2003.

We have entered into  interest  rate swap  agreements to manage a portion of our
exposure to interest rate  fluctuations.  These  interest  rate swap  agreements
effectively convert interest rate exposure from variable rates to fixed rates of
interest.  In July 2004,  interest  rate swaps at fixed rates  ranging  from 2.5
percent  to 2.7  percent  for an  aggregate  notional  principal  amount of $200
million  expired.  The  expiration  of these  interest rate swaps did not have a
material effect on our financial position or results of operations. At September
30, 2004,  the  aggregate  notional  principal  amount of our interest rate swap
agreements was $500 million,  including $50 million  notional  principal  amount
that expired in October 2004.  The  expiration  of these  interest rate swaps in
October 2004 is not expected to have a material effect on our financial position
or results of operations.


Nine Months Ended  September 30, 2004 Compared with Nine Months Ended  September
30, 2003

Overview. Consolidated net sales were $1.855 billion in the first nine months of
2004,  representing a 5.3 percent  increase as compared to the first nine months
of 2003 as a result of the inclusion of net sales of Silgan Closures, as well as
higher net sales in both the metal food and plastic container  businesses due to
the  effect of the pass  through  of higher  raw  material  costs.  Income  from
operations for the first nine months of 2004 increased by $21.4 million, or 15.9
percent,  as compared to the same  period in 2003.  The  increase in income from
operations  was  primarily  a  result  of the  integration  and  rationalization
benefits from businesses acquired in early 2003,  increased sales of value-added
products and the incurrence of rationalization  charges of $7.7 million in 2003,
partially offset by higher depreciation and manufacturing  expenses.  Net income
for the first nine months of 2004 of $67.7 million,  or $3.64 per diluted share,
increased by $23.2 million,  or $1.22 per diluted share, as compared to the same
period in 2003 as a result of the items previously  discussed,  as well as lower
interest expense.



                                      -24-


Net Sales.  The $93.9 million  increase in  consolidated  net sales in the first
nine  months of 2004 as compared to the first nine months of 2003 was the result
of higher net sales in the metal food  container  business  primarily due to the
acquisition of Silgan  Closures in early 2003 and the effect of the pass through
of higher  raw  material  costs in both the  metal  food and  plastic  container
businesses.

Net sales for the metal food container business increased $87.7 million,  or 6.6
percent,  in the first nine  months of 2004 as  compared  to the same  period in
2003. This increase was primarily  attributable to the inclusion of net sales of
Silgan Closures for the entire period in 2004, as well as higher average selling
prices due to the pass through of increased steel costs and an enhanced  product
mix.

Net sales for the  plastic  container  business in the first nine months of 2004
increased $6.2 million,  or 1.5 percent, as compared to the same period in 2003.
This increase was  principally a result of higher average  selling prices due to
the pass through of increased resin costs,  partially offset by a less favorable
mix of products sold.

Gross  Profit.  The increase in gross profit margin for the first nine months of
2004 as  compared to the same period in 2003 was  principally  due to  increased
sales  of   value-added   products  and  the  inclusion  of  and  benefits  from
rationalizing  the closures  operations  of our metal food  container  business.
These  factors  were  partially  offset  by  the  impact  of  prior  year  price
concessions  in the  plastic  container  business  and higher  depreciation  and
manufacturing expense.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative expenses for the first nine months of 2004 increased $2.7 million
as compared with the same period in 2003 due to the inclusion of Silgan Closures
for the entire 2004 period. As a percentage of consolidated net sales,  selling,
general and administrative expenses were 0.1 percent lower over the same periods
as a result of the benefits from integrating the administrative functions of the
closures operations into our metal food container business.

Income from Operations. Income from operations for the first nine months of 2004
increased  by $21.4  million as compared  to the first nine months of 2003,  and
operating  margin  increased  to 8.4  percent  from  7.6  percent  over the same
periods.  Results  for the first nine  months of 2003  included  rationalization
charges   totaling  $7.7  million  related  to  closing  several   manufacturing
facilities.

Income from  operations of the metal food container  business for the first nine
months of 2004 increased $22.2 million, or 21.9 percent, as compared to the same
period in 2003, and operating  margin  increased to 8.7 percent from 7.6 percent
over the same periods.  These increases were principally due to the inclusion of
the results of Silgan  Closures  and benefits  from  relatively  higher  capital
spending  over the last several  years.  These  favorable  items were  partially
offset by higher depreciation expense and an increase in manufacturing costs.

Income from  operations  of the plastic  container  business  for the first nine
months of 2004 increased $0.7 million,  or 1.9 percent,  as compared to the same
period in 2003, and operating  margin  increased to 8.8 percent from 8.7 percent
over the same periods.  These increases were primarily a result of the inclusion
of $7.1 million of  rationalization  charges in 2003, offset by a less favorable
mix of  products  sold,  the impact of prior year price  concessions  and higher
manufacturing costs.

Interest and Other Debt  Expense.  Interest and other debt expense for the first
nine months of 2004 decreased  $16.5 million to $43.9 million as compared to the
same period in 2003.  This  decrease  resulted  primarily  from a lower  average
interest  rate as a result  of the  refinancing  of all $500  million  of the 9%
Debentures  in late 2003 with lower cost 6 3/4% Notes and  borrowings  under the
Credit  Agreement and lower average  outstanding  borrowings as a result of debt
reductions in late 2003.


                                      -25-


CAPITAL RESOURCES AND LIQUIDITY

Our principal sources of liquidity have been net cash from operating  activities
and borrowings  under the 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.

For the nine months ended  September 30, 2004,  we used cash from  operations of
$101.5 million,  proceeds from stock option exercises of $2.3 million,  proceeds
from asset sales of $9.9 million and net borrowings of revolving  loans of $53.1
million offset by the reduction in  outstanding  checks of $76.9 million to fund
capital  expenditures  of $72.9 million,  dividends paid on common stock of $5.5
million,  debt  issuance  costs of $0.7 million and to increase cash balances by
$10.8 million.

For the nine months ended  September  30, 2003,  we used  incremental  term loan
borrowings  of $150 million under the Credit  Agreement,  cash balances of $24.7
million, cash provided by operations of $70.8 million, proceeds from asset sales
of $1.6 million,  proceeds  from stock option  exercises of $0.5 million and net
borrowings  of  revolving  loans of $133.0  million  offset by the  reduction in
outstanding  checks of $66.7  million  to fund the  acquisitions  of White  Cap,
Thatcher Tubes and Pacific Coast Can for $207.7 million, capital expenditures of
$79.2 million,  the partial  redemption of $25 million of 9% Debentures and debt
issuance costs of $2.0 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 2004, we utilized  approximately  $267.5  million of
revolving loans under the Credit Agreement for our peak seasonal working capital
requirements.  We may use the available  portion of our revolving  loan facility
under the Credit  Agreement,  after taking into  account our seasonal  needs and
outstanding letters of credit, for acquisitions and other permitted purposes.

At September 30, 2004, we had $78.1 million of revolving loans outstanding under
the Credit Agreement related primarily to seasonal working capital needs.  After
taking into account  outstanding letters of credit, the available portion of the
revolving  loan  facility  under the Credit  Agreement at September 30, 2004 was
$297.0 million,  leaving approximately 74 percent of our revolving loan facility
under the Credit Agreement unused.

On July 15, 2004, we completed an amendment to the Credit Agreement that lowered
the margin on our B term loans by  twenty-five  basis  points,  from an interest
rate on our B term loans of LIBOR plus 200 basis  points to an interest  rate of
LIBOR plus 175 basis points.  At September  30, 2004,  we had $691.3  million of
outstanding B term loans.

In April 2004,  our Board of  Directors  initiated  a quarterly  dividend on our
common stock and approved a $0.15 per share  quarterly cash dividend,  which was
paid on June 15, 2004 to holders of record of our common  stock on June 1, 2004.
The cash payment for this dividend was $2.8 million.

In July 2004,  our Board of Directors  declared a quarterly cash dividend on our
common stock of $0.15 per share, which was paid on September 15, 2004 to holders
of record of our common stock on  September  1, 2004.  The cash payment for this
dividend was $2.8 million.


                                      -26-


On November 4, 2004,  our Board of Directors  declared a quarterly cash dividend
on our common stock of $0.15 per share,  payable on December 15, 2004 to holders
of record of our common  stock on  December 1, 2004.  The cash  payment for this
dividend is expected to be approximately $2.8 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, debt service, tax obligations and
common  stock  dividends  for the  foreseeable  future,  assuming we are able to
refinance our Credit  Agreement when it matures in 2008. 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  acquisitions.   However,   in  the  absence  of  acquisition
opportunities that generate  attractive cash returns,  we expect to use our free
cash flow to repay indebtedness or for other permitted purposes.

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 with
all of these covenants during the next year.

Rationalization Charges and Acquisition Reserves

During the first  quarter of 2004, we approved and announced to employees a plan
to exit our Benton Harbor, Michigan metal food container manufacturing facility.
This decision  resulted in a charge to earnings during the first half of 2004 of
$0.6 million.  Through  September 30, 2004, we made cash payments  totaling $0.4
million related to this plan. All actions under this plan have been completed.

During  2003,  we  established  acquisition  reserves  in  connection  with  our
purchases of Thatcher Tubes,  White Cap and Pacific Coast Can, recorded pursuant
to plans that we began to assess and formulate at the date of the  acquisitions.
During the first  quarter of 2004,  we  finalized  these  plans and the  related
acquisition  reserves.  These plans included exiting the Lodi,  California metal
food  container  manufacturing  facility,  the Chicago,  Illinois and Queretaro,
Mexico metal closures manufacturing facilities and the Culiacan,  Mexico plastic
container  manufacturing  facility,  as well  as the  consolidation  of  certain
administrative  functions of the acquired  businesses.  All of these  facilities
have ceased manufacturing  operations.  During the first nine months of 2004, we
made cash payments  totaling $3.6 million  related to these plans.  At September
30, 2004,  these  reserves had an aggregate  balance of $0.2  million.  All cash
payments related to these plans are expected in 2004.

During 2003, we approved and  announced to employees  plans to exit our Norwalk,
Connecticut and Anaheim,  California plastic container manufacturing  facilities
and our Queretaro,  Mexico metal closures manufacturing  facility, as well as to
consolidate  certain  administrative  functions of the closures business.  These
decisions resulted in a charge to earnings of $9.0 million ($1.2 million for the
metal  food  container  business  and $7.8  million  for the  plastic  container
business) in 2003,  which  included $5.3 million for the non-cash  write-down in
carrying value of assets.  During 2004,  additional  rationalization  charges of
$0.7 million were recorded related to these plans.  During the first nine months
of 2004, we made cash payments  totaling $1.4 million related to these plans. At
September 30, 2004, these reserves had an aggregate balance of $0.8 million. The
timing of certain cash payments  related to these reserves is dependent upon the
expiration of a lease  obligation.  Therefore,  cash  payments  related to these
reserves are expected through 2010.

You should also read Note 3 to our condensed  consolidated  financial statements
for the three and nine months ended  September  30, 2004  included  elsewhere in
this Quarterly Report.



                                      -27-


NEW ACCOUNTING PRONOUNCEMENTS

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities," which expands upon existing accounting  guidance on consolidation.  A
variable  interest  entity  either  does not have equity  investors  with voting
rights  or has  equity  investors  that  do  not  provide  sufficient  financial
resources  for the  entity to  support  its  activities.  FIN No. 46  requires a
variable  interest  entity to be  consolidated  by a company if that  company is
subject to a majority of the risk of loss from the  variable  interest  entity's
activities  or is  entitled  to  receive a  majority  of the  entity's  residual
returns.  The  provisions of FIN No. 46 were effective for us on March 31, 2004.
The adoption of FIN No. 46 did not effect our  financial  position or results of
operations.

In January  2004,  the FASB issued FSP No.  106-1,  "Accounting  and  Disclosure
Requirements  Related  to  the  Medicare  Prescription  Drug,   Improvement  and
Modernization  Act  of  2003."  Since  specific  authoritative  guidance  on the
accounting for the federal subsidy was pending,  we elected to defer  accounting
for the effects of the Act as permitted by FSP No. 106-1.  In May 2004, the FASB
issued FSP No. 106-2,  "Accounting  and Disclosure  Requirements  Related to the
Medicare  Prescription  Drug,  Improvement and  Modernization Act of 2003," that
provides guidance on the accounting for the effects of the Act and was effective
for us on July 1, 2004.  FSP No.  106-2  supercedes  FSP No.  106-1 and requires
recognition of the change in postretirement  benefit  obligation as an actuarial
gain.

Some of our retiree medical programs already provide  prescription drug coverage
for  retirees  over age 65 that is at least as  generous  as the  benefit  to be
provided  under  Medicare.  This Act will  reduce our share of  obligations  for
future retiree medical  benefits in these instances.  However,  based on current
guidance,   we  have  determined  that  the  impact  to  our  accumulated  other
postretirement  benefit obligation and net periodic other postretirement benefit
costs from this Act will be  insignificant.  Therefore,  we will incorporate the
effects of this Act at our December  31, 2004  postretirement  plan  measurement
date.


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

Market  risks  relating  to our  operations  result  primarily  from  changes in
interest rates.  In the normal course of business,  we also have limited foreign
currency  risk  associated  with our  operations  in Canada  and Mexico and risk
related to  commodity  price  changes  for items such as natural  gas. 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, 2003.  Since such filing,  there has
not been a material change to our interest rate risk, foreign currency rate risk
or  commodity  pricing  risk or to our  policies  and  procedures  to manage our
exposure  to  these  risks.  You  should  also  read  Note  7 to  our  condensed
consolidated  financial statements for the three and nine months ended September
30, 2004 included elsewhere in this Quarterly Report.




                                      -28-



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

We carried out an evaluation,  under the supervision and with the  participation
of management,  including our Co-Chief  Executive  Officers 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 Co-Chief  Executive  Officers 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.



































                                      -29-



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 for the  three and
                         nine months ended  September 30, 2004 and 2003.

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

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

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

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

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

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


(b)  Reports on Form 8-K

     1.   On July 22, 2004, we filed a Current Report on Form 8-K related to our
          announcement  of our results of operations for the three and six month
          periods ended June 30, 2004.

     2.   On July 30, 2004, we filed a Current Report on Form 8-K related to our
          announcement  of the  declaration  of a quarterly cash dividend on our
          common stock.

     3.   On August 18, 2004,  we filed a Current  Report on Form 8-K related to
          our  announcement  that Robert B. Lewis was appointed  Executive  Vice
          President  and Chief  Financial  Officer,  that  Anthony J. Allott was
          promoted  to  President  and  that  D.  Greg  Horrigan  was  appointed
          Co-Chairman  of the  Board  along  with R.  Philip  Silver,  with both
          Messrs.  Silver and Horrigan  continuing in their  Co-Chief  Executive
          Officer roles.

     4.   On September 16, 2004,  we filed a Current  Report on Form 8-K related
          to  our   announcement   of  the   acquisition  of  the  plastic  tube
          manufacturing  assets of Amcor Plastube Inc. located in Breinigsville,
          Pennsylvania.



                                      -30-





                                   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, 2004                         /s/Robert B. Lewis
                                                 ----------------------------
                                                 Robert B. Lewis
                                                 Executive Vice President and
                                                 Chief Financial Officer
                                                 (Principal Financial Officer)








                                      -31-








                                      EXHIBIT INDEX


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

         12              Ratio of  Earnings to  Fixed Charges for the  three and
                         nine months ended  September 30, 2004 and 2003.

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

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

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

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

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

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



                                      -32-