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

                                    FORM 10-K

                       FOR ANNUAL AND TRANSITION REPORTS
                    PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

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

For the fiscal year ended December 31, 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)

        Registrant's telephone number, including area code (203) 975-7110
                                                           --------------
        Securities registered pursuant to Section 12(b) of the Act: None

          Securities registered pursuant to Section 12(g) of the Act:

                    Common Stock, par value $0.01 per share
                    ---------------------------------------
                                (Title of Class)

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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [  ]

Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes [ X ] No [  ]

The  aggregate   market  value  of  the   Registrant's   Common  Stock  held  by
non-affiliates,  computed by  reference  to the price at which the  Registrant's
Common  Stock was last sold as of June 30,  2004,  the last  business day of the
Registrant's  most recently  completed second fiscal quarter,  was approximately
$449.4 million.  Common Stock of the Registrant  held by executive  officers and
directors of the Registrant has been excluded from this computation in that such
persons may be deemed to be affiliates.  This  determination of affiliate status
is not a conclusive determination for other purposes.

As of March 1, 2005, the number of shares outstanding of the Registrant's Common
Stock, par value $0.01 per share, was 18,495,141.

                      Documents Incorporated by Reference:

Portions  of  the  Registrant's  Proxy  Statement  for  its  Annual  Meeting  of
Stockholders  to be held on May 23, 2005 are  incorporated  by reference in Part
III of this Annual Report on Form 10-K.







                                      TABLE OF CONTENTS

                                                                                                Page
                                                                                                ----

                                                                                              
PART I............................................................................................1
   Item 1.    Business............................................................................1
   Item 2.    Properties.........................................................................14
   Item 3.    Legal Proceedings..................................................................15
   Item 4.    Submission of Matters to a Vote of Security Holders................................15
PART II..........................................................................................16
   Item 5.    Market for Registrant's Common Equity, Related Stockholder Matters and Issuer
              Purchases of Equity Securities.....................................................16
   Item 6.    Selected Financial Data............................................................16
   Item 7.    Management's Discussion and Analysis of Financial Condition and Results of
              Operations.........................................................................19
   Item 7A.   Quantitative and Qualitative Disclosures About Market Risk.........................34
   Item 8.    Financial Statements and Supplementary Data........................................35
   Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial
              Disclosure.........................................................................35
   Item 9A.   Controls and Procedures............................................................35
   Item 9B.   Other Information..................................................................36
PART III.........................................................................................37
   Item 10.   Directors and Executive Officers of the Registrant.................................37
   Item 11.   Executive Compensation.............................................................37
   Item 12.   Security Ownership of Certain Beneficial Owners and Management and Related
              Stockholder Matters................................................................37
   Item 13.   Certain Relationships and Related Transactions.....................................37
   Item 14.   Principal Accountant Fees and Services.............................................37
PART IV..........................................................................................38
   Item 15.   Exhibits and Financial Statement Schedules.........................................38













                                              -i-



                                     PART I

Item 1.  Business.

General

     We are a leading North American  manufacturer of metal and plastic consumer
goods packaging  products.  We had  consolidated  net sales of $2.421 billion in
2004.  Our products are used for a wide variety of end markets and we operate 61
manufacturing  plants  throughout  the United  States and Canada.  Our  products
include:

      o   steel  and  aluminum  containers  for  human  and pet food and  metal,
          composite and plastic vacuum closures for food and beverage  products;
          and

      o   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,
with a unit volume  market share in the United  States in 2004 of  approximately
half of the market.  Our  leadership in this market is driven by our high levels
of quality,  service and  technological  support,  low cost  producer  position,
strong long-term  customer  relationships and our proximity to customers through
our  widespread   geographic  presence.   We  believe  that  we  have  the  most
comprehensive  equipment  capabilities in the industry throughout North America.
Additionally,  through our Silgan Closures business that we have integrated with
our metal  food  container  business,  we are a leading  manufacturer  of metal,
composite  and plastic  vacuum  closures in North  America for food and beverage
products.  For 2004, our metal food  container  business had net sales of $1.842
billion (approximately 76 percent of our consolidated net sales) and income from
operations  of $154.7  million  (approximately  75 percent  of our  consolidated
income from operations excluding corporate expense).

     We are also a leading  manufacturer of plastic  containers in North America
for a variety of markets,  including the personal care,  health care,  household
and  industrial  chemical  and pet care  markets.  Our  success  in the  plastic
packaging  market is largely  due to our  demonstrated  ability  to provide  our
customers with high levels of quality,  service and technological support, along
with  our  value-added  design-focused  products  and our  extensive  geographic
presence. We produce plastic containers from a full range of resin materials and
offer a comprehensive  array of molding and decorating  capabilities.  For 2004,
our plastic container business had net sales of $578.4 million (approximately 24
percent of our  consolidated  net sales) and  income  from  operations  of $52.1
million  (approximately  25 percent of our  consolidated  income from operations
excluding corporate expense).

     Our customer base includes some of the world's  best-known branded consumer
products  companies.  Our  philosophy  has been to  develop  long-term  customer
relationships by acting in partnership with our customers by providing  reliable
quality,  service and technological  support and utilizing our low cost producer
position.  The strength of our customer  relationships is evidenced by our large
number of  multi-year  supply  arrangements,  our high  retention of  customers'
business and our continued  recognition  from customers,  as demonstrated by the
many  quality  and service  awards we have  received.  We estimate  that in 2005
approximately  90 percent of our  projected  metal  food  container  sales and a
majority  of our  projected  plastic  container  sales will be under  multi-year
customer supply arrangements.

     Our objective is to increase  shareholder  value by  efficiently  deploying
capital and management  resources to grow our business,  reduce  operating costs
and build  sustainable  competitive  positions,  or franchises,  and to complete
acquisitions that generate attractive cash returns. We believe that we will


                                      -1-


accomplish  this goal because of our leading  market  positions  and  management
expertise  in  acquiring,  financing,   integrating  and  efficiently  operating
consumer goods packaging businesses.

 Our History

     We were  founded in 1987 by our  Co-Chief  Executive  Officers,  R.  Philip
Silver  and D.  Greg  Horrigan.  Since  our  inception,  we  have  acquired  and
integrated  twenty  businesses.  As a result of the benefits of acquisitions and
organic  growth,  we have  increased  our overall  share of the U.S.  metal food
container market from  approximately 10 percent in 1987 to approximately half of
the market in 2004. Our plastic container  business has also improved its market
position  since  1987,  with net sales  increasing  more than  sixfold to $578.4
million in 2004. The following chart shows our acquisitions since our inception:



           Acquired Business                     Year          Products
           -----------------                     ----          --------
Nestle Food Company's metal container            1987    Metal food containers
  manufacturing division
Monsanto Company's plastic container business    1987    Plastic containers
Fort Madison Can Company of The Dial             1988    Metal food containers
  Corporation
Seaboard Carton Division of Nestle Food Company  1988    Paperboard containers
Aim Packaging, Inc.                              1989    Plastic containers
Fortune Plastics Inc.                            1989    Plastic containers
Express Plastic Containers Limited               1989    Plastic containers
Amoco Container Company                          1989    Plastic containers
Del Monte Corporation's U.S. can manufacturing   1993    Metal food containers
  operations
Food Metal and Specialty business of American    1995    Metal food containers,
  National Can Company                                   steel closures and Omni
                                                         plastic containers
Finger Lakes Packaging Company, Inc., a          1996    Metal food containers
  subsidiary of Birds Eye Foods, Inc.
Alcoa Inc.'s North American aluminum roll-on     1997    Aluminum roll-on
  closure business                                       closures
Rexam plc's North American plastic container     1997    Plastic containers and
  business                                               closures
Winn Packaging Co.                               1998    Plastic containers
Campbell Soup Company's steel container          1998    Metal food containers
  manufacturing business
Clearplass Containers, Inc.                      1998    Plastic containers
RXI Holdings, Inc.                               2000    Plastic containers and
                                                         plastic closures, caps,
                                                         sifters and fitments
Thatcher Tubes LLC                               2003    Plastic tubes
Amcor White Cap, LLC (Silgan Closures LLC)       2003    Metal, composite and
                                                         plastic vacuum closures
Pacific Coast Producers' can manufacturing       2003    Metal food containers
  operations


Our Strategy

     We intend to enhance our position as a leading  supplier of consumer  goods
packaging  products by continuing to aggressively  pursue a strategy designed to
achieve  future  growth  and  increase  shareholder  value  by  focusing  on the
following key elements:

Supply "Best Value" Packaging Products With High Levels of Quality,  Service and
Technological Support

     Since our inception, we have been, and intend to continue to be, devoted to
consistently  supplying our products with the combination of quality,  price and
service  that our  customers  consider  to be "best  value."  In our metal  food
container  business,  we focus on  providing  high  quality  and high  levels of
service and utilizing our low cost producer  position.  We have made significant
capital  investments  to offer our  customers  value-added  features such as our
family of Quick Top(TM)  easy-open  ends for our metal food  containers.  In our
plastic  container  business,  we provide high levels of quality and service and
focus on  value-added,  custom  designed  plastic  containers  to meet  changing
product and packaging



                                      -2-


demands  of our  customers.  We  believe  that  we are  one of the  few  plastic
packaging  businesses  that can  custom  design  and  manufacture  both  plastic
containers and plastic tubes, providing the customer with the ability to satisfy
more of its plastic  packaging  needs through one supplier.  We will continue to
supply  customized  products that can be delivered quickly to our customers with
superior levels of design, development and technology support.

Maintain Low Cost Producer Position

         We will continue pursuing opportunities to strengthen our low cost
position in our business by:

      o   maintaining a flat, efficient organizational  structure,  resulting in
          low selling,  general and  administrative  expenses as a percentage of
          consolidated net sales;

      o   achieving and maintaining economies of scale;

      o   prudently investing in new technologies to increase  manufacturing and
          production efficiency;

      o   rationalizing our existing plant structure; and

      o   serving our customers from our strategically located plants.

     Through our facilities  dedicated to our metal food container products,  we
believe that we provide the most  comprehensive  equipment  capabilities  in the
industry  throughout  North  America.  Through our  facilities  dedicated to our
plastic  container  products,  we have the  capacity to  manufacture  customized
products across the entire spectrum of resin  materials,  decorating  techniques
and molding  processes  required by our  customers.  We also have the ability to
provide our customers  with both plastic  containers  and plastic tubes that are
custom  designed  as well  as  plastic  closures.  We  intend  to  leverage  our
manufacturing,  design  and  engineering  capabilities  to  continue  to  create
cost-effective manufacturing systems that will drive our improvements in product
quality, operating efficiency and customer support.

Maintain an Optimal Capital Structure to Support Growth and Increase Shareholder
Value

     Our  financial  strategy  is to use  leverage  to  support  our  growth and
increase  shareholder  returns.  Our stable and predictable cash flow, generated
largely  as a result  of our  long-term  customer  relationships  and  generally
recession  resistant  business,  supports our financial  strategy.  We intend to
continue using reasonable leverage,  supported by our stable cash flows, to make
value enhancing  acquisitions.  In determining  reasonable leverage, we evaluate
our cost of capital and manage our level of debt to maintain an optimal  cost of
capital based on current market  conditions.  In the absence of such acquisition
opportunities,  we  intend  to use our  cash  flow to  repay  debt or for  other
permitted  purposes.  In 2003,  we  established  a target to reduce  our debt by
$200-$300  million  over the period  from 2004  through  2006 in the  absence of
compelling  acquisitions.  In 2004, we paid down $160.9 million of debt,  making
significant  progress toward this debt reduction  goal. As a result,  we believe
that  over the next two  years  we can meet our debt  reduction  goal and  still
complete some complementary acquisitions should they become available.  Although
no assurances can be given, we expect to pay down  approximately $100 million of
debt during 2005 in the absence of acquisitions.

Expand Through Acquisitions and Internal Growth

     We intend to continue to increase our market share in our current  business
lines through acquisitions and internal growth. We use a disciplined approach to
make acquisitions that generate  attractive cash returns. As a result, we expect
to continue to expand and diversify our customer base,  geographic  presence and
product  lines.  This strategy has enabled us to rapidly  increase our net sales
and income from operations,  which have grown at compounded  annual growth rates
of 14.1 percent and 16.9 percent, respectively, over the last ten years.



                                      -3-


     During  the past  seventeen  years,  the metal  food  container  market has
experienced  significant  consolidation  primarily  due to the  desire  by  food
processors to reduce costs and focus resources on their core  operations  rather
than self-manufacture their metal food containers. Our acquisitions of the metal
food container  manufacturing  operations of Nestle Food Company, or Nestle, The
Dial Corporation, or Dial, Del Monte Corporation, or Del Monte, Birds Eye Foods,
Inc.,  or Birds Eye,  Campbell  Soup  Company,  or Campbell,  and most  recently
Pacific Coast Producers,  or Pacific Coast, reflect this trend. We estimate that
approximately  8 percent of the market for metal food containers is still served
by self-manufacturers.

     While we have  increased  our market share of metal food  containers in the
United States  primarily  through  acquisitions,  we have also made  significant
capital  investment over the last few years in our metal food container business
to enhance our business and offer our customers  value-added  features,  such as
our family of Quick  Top(TM)  easy-open  ends.  In 2004, 54 percent of our metal
food containers sold had a Quick Top(TM) easy-open end, representing an increase
in unit sales of this value-added feature of 33 percent since 2002.

     We have  improved our market  position for our plastic  container  business
since 1987,  with net sales  increasing  more than sixfold to $578.4  million in
2004. We achieved this improvement  primarily through strategic  acquisitions as
well as through internal growth.  The plastic container business of the consumer
goods packaging industry is highly  fragmented,  and we intend to pursue further
consolidation  opportunities  in  this  market.  We  also  believe  that  we can
successfully apply our acquisition and operating expertise to new markets of the
consumer goods packaging  industry.  With our acquisition of Thatcher Tubes LLC,
or Thatcher  Tubes,  we extended  our  business  into  decorated  plastic  tubes
primarily  for  personal  care  products  to  complement  our  existing  plastic
container  business.  Over the long term, we also expect to continue to generate
internal growth in our plastic container business. As with acquisitions, we used
a disciplined approach to pursue internal growth in order to generate attractive
cash returns.  Through a combination of these efforts,  we intend to continue to
expand our  customer  base in the markets  that we serve,  such as the  personal
care, health care, pharmaceutical,  household and industrial chemical, food, pet
care, agricultural chemical, automotive and marine chemical markets.

Enhance Profitability Through Productivity Improvements and Cost Reductions

     We intend to continue to enhance  profitability  through  productivity  and
cost  reduction  opportunities.  The additional  sales and  production  capacity
provided through  acquisitions  have enabled us to rationalize  plant operations
and decrease overhead costs through plant closings and downsizings. For example,
following  our  acquisition  in March 2003 of the  remaining  65 percent  equity
interest that we did not own in Amcor White Cap, LLC, our former vacuum closures
joint  venture which we renamed  Silgan  Closures  LLC, or Silgan  Closures,  we
implemented   rationalization  and  integration  plans  to  consolidate  certain
administrative functions of this business with our metal food container business
and to close a higher cost manufacturing  facility.  We substantially  completed
these  plans  in 2004  and  significantly  improved  the  profitability  of this
business.   Additionally,  with  our  acquisition  in  April  2003  of  the  can
manufacturing   business  of  Pacific  Coast,   we  were  able  to  successfully
rationalize and consolidate this business into our existing metal food container
facilities  and realize cost  reductions  and  manufacturing  efficiencies  as a
result.

     We expect  that our  acquisitions  will  continue  to enable us to  realize
manufacturing  efficiencies as a result of optimizing production scheduling.  We
also  expect  to  continue  to  benefit  from  economies  of scale  and from the
elimination of redundant selling and  administrative  functions.  In addition to
the benefits  realized through the integration of acquired  businesses,  we have
improved  and expect to  continue to improve the  operating  performance  of our
plant  facilities  by  investing  capital  for  productivity   improvements  and
manufacturing  cost reductions.  For example,  we intend to make certain capital
expenditures on equipment to automate  activities  currently performed manually.
While we have made some of these  investments  in  certain of our  plants,  more
opportunities  still  exist  throughout  our system.  We will  continue to use a
disciplined approach to identify these opportunities to generate attractive cash
returns.



                                      -4-


Business Segments

     We are a holding  company that  conducts  our  business  through two wholly
owned  operating  subsidiaries,   Silgan  Containers   Corporation,   or  Silgan
Containers,  and  Silgan  Plastics  Corporation,   or  Silgan  Plastics.  Silgan
Containers includes our metal food container operations and our metal, composite
and plastic vacuum closure operations,  and Silgan Plastics includes our plastic
container, tube and closure operations.

Metal Food Containers--76 percent of our consolidated net sales in 2004

     We are the largest  manufacturer of metal food containers in North America,
with a unit volume  market share in the United  States in 2004 of  approximately
half of the market, and one of the largest manufacturers of metal, composite and
plastic  vacuum  closures in North America for food and beverage  products.  Our
metal food container  business is engaged in the  manufacture  and sale of steel
and aluminum  containers that are used primarily by processors and packagers for
food products,  such as soup,  vegetables,  fruit,  meat, tomato based products,
coffee, seafood, adult nutritional drinks, pet food and other miscellaneous food
products.  For 2004, our metal food  container  business had net sales of $1.842
billion (approximately 76 percent of our consolidated net sales) and income from
operations  of $154.7  million  (approximately  75 percent  of our  consolidated
income  from  operations   excluding  corporate   expense).   We  estimate  that
approximately  90 percent of our projected  metal food  container  sales in 2005
will be pursuant to multi-year customer supply arrangements.

     Although metal containers face competition from plastic,  paper,  glass and
composite containers, we believe metal containers are superior to plastic, paper
and  composite  containers in  applications  where the contents are processed at
high temperatures,  or packaged in larger consumer or institutional  quantities,
or where the long-term storage of the product is desirable while maintaining the
product's  quality.  We also believe that metal  containers  are generally  more
desirable than glass  containers  because metal  containers are more durable and
less  costly to  transport.  Additionally,  while  the  market  for  metal  food
containers  in the United  States has  experienced  little or no growth over the
last ten years,  we have increased our market share of metal food  containers in
the United States primarily through acquisitions, and have enhanced our business
by focusing on providing  customers with high quality and high levels of service
and value-added features such as our family of Quick Top(TM) easy-open ends.

     Through Silgan Closures,  we also manufacture metal,  composite and plastic
vacuum closures for food and beverage products, such as juices and juice drinks,
ready-to-drink tea, sports drinks,  ketchup, salsa, pickles, tomato sauce, soup,
cooking sauces,  gravies, beer and liquor, fruit,  vegetables,  preserves,  baby
food, baby juice,  infant formula and dairy products.  We also provide customers
with  sealing/capping  equipment to complement our closure product  offering for
food  and  beverage  products.  As a result  of our  extensive  range of  metal,
composite and plastic vacuum  closures and our geographic  presence,  we believe
that we are uniquely positioned to serve food and beverage product companies for
their closure needs.

Plastic Containers--24 percent of our consolidated net sales in 2004

     We are one of the leading  manufacturers  of custom  designed  high density
polyethylene,  or HDPE, and polyethylene  terephthalate,  or PET, containers for
the personal care market in North America.  We produce plastic containers from a
full range of resin  materials  and offer a  comprehensive  array of molding and
decorating  capabilities.  For  2004,  Silgan  Plastics  had net sales of $578.4
million (approximately 24 percent of our consolidated net sales) and income from
operations of $52.1 million (approximately 25 percent of our consolidated income
from operations  excluding corporate expense).  Since 1987, we have improved our
market position for our plastic  container  business,  with net sales increasing
more than sixfold.



                                      -5-


     We manufacture  custom designed and stock HDPE containers for personal care
and health care products, including containers for shampoos,  conditioners, hand
creams,  lotions,  cosmetics and toiletries;  household and industrial  chemical
products,  including containers for scouring cleaners,  cleaning agents and lawn
and garden chemicals;  and  pharmaceutical  products,  including  containers for
tablets, antacids and eye cleaning solutions. We manufacture custom designed and
stock PET containers  for mouthwash,  shampoos,  conditioners,  respiratory  and
gastrointestinal  products, liquid soap, skin care lotions, peanut butter, salad
dressings,  condiments and liquor.  Additionally,  we manufacture  plastic tubes
primarily for personal  care  products  such as skin lotions and hair  treatment
products.  We also manufacture plastic containers,  closures,  caps, sifters and
fitments for food,  household and pet care products,  including salad dressings,
peanut butter,  spices, liquid margarine,  powdered drink mixes, arts and crafts
supplies and kitty  litter,  as well as  thermoformed  plastic tubs for personal
care and household  products,  including  soft fabric wipes,  and our innovative
Omni plastic container (a multi-layer microwaveable and retortable plastic bowl)
for food products.

     Our leading  position in the plastic  container market is largely driven by
our rapid response to our customers' design,  development and technology support
needs and our value-added, diverse product line. This product line is the result
of our  ability  to  produce  plastic  containers  from a full  range  of  resin
materials  using  a  broad  array  of  manufacturing,   molding  and  decorating
capabilities.  We also have the ability to manufacture  decorated  plastic tubes
for our  customers,  providing our customers with the ability to satisfy more of
their plastic  packaging  needs through one supplier.  We benefit from our large
scale and nationwide presence, as significant consolidation is occurring in many
of our customers' markets. Through these capabilities, we are well-positioned to
serve our customers,  who demand  customized  solutions as they continue to seek
innovative  means to  differentiate  their  products  in the  marketplace  using
packaging.

Manufacturing and Production

     As is the practice in the industry,  most of our customers  provide us with
quarterly  or annual  estimates  of products  and  quantities  pursuant to which
periodic  commitments are given. These estimates enable us to effectively manage
production and control working capital requirements.  We schedule our production
to meet customers' requirements. Because the production time for our products is
short, the backlog of customer orders in relation to our sales is not material.

     As  of  March  1,  2005,   we   operated   61   manufacturing   facilities,
geographically dispersed throughout the United States and Canada, that serve the
distribution needs of our customers.

Metal Food Container Business

     The manufacturing  operations of our metal food container  business include
cutting, coating, lithographing,  fabricating, assembling and packaging finished
cans. We use three basic processes to produce cans. The traditional  three-piece
method  requires  three pieces of flat metal to form a  cylindrical  body with a
welded side seam, a bottom and a top. High integrity of the side seam is assured
by the use of  sophisticated  electronic weld monitors and organic coatings that
are thermally cured by induction and convection processes. The other two methods
of  producing  cans start by forming a shallow  cup that is then formed into the
desired  height  using  either the draw and iron  process or the draw and redraw
process.  Using the draw and redraw process,  we manufacture  steel and aluminum
two-piece cans, the height of which generally does not exceed the diameter.  For
cans the height of which is greater  than the  diameter,  we  manufacture  steel
two-piece cans by using a drawing and ironing process.  Quality and stackability
of these cans are  comparable to that of the shallow  two-piece  cans  described
above.  We  manufacture  can bodies and ends from thin,  high-strength  aluminum
alloys and steels by utilizing proprietary tool and die designs and selected can
making equipment. We also manufacture our Quick Top(TM) easy-open ends from both
steel and aluminum alloys in a sophisticated  precision progressive die process.
We regularly review our Quick Top(TM) easy-open end designs for improvements for
optimum consumer preference.



                                      -6-


     The manufacturing  operations for metal closures include cutting,  coating,
lithographing,  fabricating and lining closures.  We manufacture lug style steel
closures and aluminum roll-on closures for glass and plastic containers, ranging
in size from 18 to 110  millimeters  in  diameter.  We  employ  state-of-the-art
multi-die  presses to  manufacture  metal  closures,  offering a low-cost,  high
quality  means of  production.  Plastic  closures  are  manufactured  using both
injection and compression  molded  processes.  In the injection  molded process,
pellets of plastic resin are heated and injected into a mold,  forming a plastic
closure shell. In the compression  molded process,  pellets of plastic resin are
heated and extruded,  and then  compressed to form a plastic  closure shell.  In
both processes,  the shell is then lined,  slit and printed depending on its end
use.  For  composite  closures,  a metal  panel is  manufactured  using the same
manufacturing process for metal closures, and then it is inserted into a plastic
closure shell and then lined.

Plastic Container Business

     We utilize  two basic  processes  to  produce  plastic  containers.  In the
extrusion blowmolding process,  pellets of plastic resin are heated and extruded
into a tube of plastic. A two-piece metal mold is then closed around the plastic
tube and high  pressure  air is blown  into it  causing  a bottle to form in the
mold's shape.  In the injection and  injection  stretch  blowmolding  processes,
pellets of plastic resin are heated and injected into a mold,  forming a plastic
preform.  The  plastic  preform is then blown into a  bottle-shaped  metal mold,
creating a plastic bottle.

     In our  proprietary  plastic tube  manufacturing  process,  we  continually
extrude a plastic tube in various  diameters  from pellets of plastic  resin.  A
neck finish is then  compression  molded onto the plastic tube. The plastic tube
is then  decorated,  and a cap or closure is put on the  decorated  plastic tube
before it is shipped to the customer.

     We also  manufacture  plastic  closures,  caps,  sifters and fitments using
runnerless  injection molding  technology.  In this process,  pellets of plastic
resin are melted  and forced  under  pressure  into a mold,  where they take the
mold's shape. Our thermoformed  plastic tubs are manufactured by melting pellets
of plastic resin into a plastic  sheet.  The plastic  sheets are then stamped by
hot molds to form plastic tubs.  Our Omni plastic  containers  are  manufactured
using a plastic  injection  blowmolding  process  where  dissimilar  pellets  of
plastic are heated and co-injected in a proprietary process to form a five-layer
preform,  which is immediately  transferred to a blowmold for final shaping.  We
designed  the  equipment  for  this  manufacturing  process,  and the  equipment
utilizes a variety of  proprietary  processes to make rigid  plastic  containers
capable of holding  processed  foods for extended  shelf lives in  aesthetically
pleasing contoured designs, such as for Campbell's Soup at Hand(TM) product.

     We have  state-of-the-art  decorating  equipment,  including several of the
largest  sophisticated  decorating  facilities  in the country.  Our  decorating
methods for plastic  containers  are in-mold  labeling,  which applies a plastic
film label to the bottle during the blowing process,  and post-mold  decoration.
For plastic tubes,  we offer all  commercially  available  post-mold  decoration
technologies. Post-mold decoration includes:

      o   silk screen  decoration  which enables the  applications  of images in
          multiple colors to the bottle;

      o   pressure sensitive decoration which uses a plastic film or paper label
          with an adhesive;

      o   heat transfer  decoration which uses a plastic coated label applied by
          heat; and

      o   hot  stamping  decoration  which  transfers  images  from a die  using
          metallic foils.



                                      -7-


Raw Materials

     Based upon our existing  arrangements  with  suppliers  and our current and
anticipated  requirements,  we believe that we have made adequate provisions for
acquiring  our raw  materials.  As a  result  of  significant  consolidation  of
suppliers, we are, however, dependent upon a limited number of suppliers for our
steel, aluminum, coatings and compound raw materials. Increases in the prices of
raw materials  have  generally  been passed along to our customers in accordance
with our  multi-year  customer  supply  arrangements  and through  general price
increases.

Metal Food Container Business

     We use tin plated and chromium plated steel, aluminum, copper wire, organic
coatings,  lining  compound and inks in the  manufacture  and  decoration of our
metal food  container  products.  We use tin plated and chromium  plated  steel,
aluminum, organic coatings, low-metallic inks and pulpboard, plastic and organic
lining  materials in the manufacture of metal closures.  We use resins in pellet
form,  such as homopolymer,  polypropylene,  copolymer  polypropylene  and HDPE,
thermoplastic elastomer lining materials,  processing additives and colorants in
the  manufacture  of  plastic  closures.  Although  there  has been  significant
consolidation of suppliers,  we believe that we have made adequate  provision to
purchase  sufficient  quantities  of these  raw  materials  for the  foreseeable
future.

     Over the last few  years,  there  has  been  significant  consolidation  of
suppliers of steel.  Additionally,  tariffs and court cases in the United States
have  negatively  impacted  the ability of certain  foreign  steel  suppliers to
competitively  supply steel in the United  States.  In 2004,  the steel industry
claimed to have raw material supply  difficulties and increased worldwide demand
which resulted in a tighter than normal supply situation and adversely  affected
their ability to timely deliver steel. In response, the steel industry announced
significant price increases for steel during 2004. Nevertheless,  as a result of
our  contracts  and other  arrangements  with steel  suppliers,  we were able to
obtain  sufficient  quantities  of  steel  in 2004  to  timely  meet  all of our
customers'  requirements.  Although no assurances can be given,  we expect to be
able to  purchase  sufficient  quantities  of  steel to  timely  meet all of our
customers'  requirements  in 2005 as  well.  Our  metal  food  container  supply
arrangements  with our customers  provide for the pass through of changes in our
metal costs. For non-contract customers,  subject to market conditions,  we also
increase  their metal food  container  prices to pass  through  increases in our
metal costs.

     Our material  requirements  are supplied  through  agreements  and purchase
orders  with  suppliers  with  whom  we  have  long-term  relationships.  If our
suppliers  fail to  deliver  under  their  arrangements,  we would be  forced to
purchase raw materials on the open market,  and no assurances  can be given that
we would be able to purchase such raw materials at comparable prices or terms.

Plastic Container Business

     The raw  materials we use in our plastic  container  business are primarily
resins in pellet form such as virgin HDPE, virgin PET,  recycled HDPE,  recycled
PET,   polypropylene  and,  to  a  lesser  extent,   polystyrene,   low  density
polyethylene,  polyethylene  terephthalate glycol, polyvinyl chloride and medium
density  polyethylene.  Our resin  requirements are acquired through  multi-year
arrangements  for specific  quantities of resins with several major suppliers of
resins.  The  price  that we pay for  resin  raw  materials  is not fixed and is
subject to market  pricing,  which has increased  significantly  in the past few
years.  Our  plastic  container  business  has  generally  passed  along  to our
customers  changes in the prices of our resin raw materials in  accordance  with
customer supply arrangements. We believe that we have made adequate provision to
purchase sufficient quantities of resins for the foreseeable future.

Sales and Marketing

     Our  philosophy has been to develop  long-term  customer  relationships  by
acting  in  partnership  with our  customers,  providing  reliable  quality  and
service. We market our products in most areas of


                                      -8-



North  America  primarily by a direct sales force and for our plastic  container
business,  in part, through a network of distributors.  Because of the high cost
of transporting  empty  containers,  our metal food business  generally sells to
customers within a 300 mile radius of its manufacturing plants.

     In 2004,  2003,  and 2002,  approximately  11 percent,  11 percent,  and 13
percent,  respectively,  of our net  sales  were  to  Nestle;  approximately  11
percent, 11 percent, and 10 percent,  respectively, of our net sales were to Del
Monte; and approximately 13 percent, 12 percent,  and 12 percent,  respectively,
of our net sales were to Campbell.  No other customer accounted for more than 10
percent of our total net sales during those years.

Metal Food Container Business

     We are the largest  manufacturer of metal food containers in North America,
with a unit volume  market share in the United  States in 2004 of  approximately
half of the market.  Our largest  customers for these products include Campbell,
ConAgra Foods Inc., Del Monte, Dial, General Mills, Inc., Hormel Foods Corp., or
Hormel, Nestle, Pacific Coast, Seneca Foods L.L.C., and Signature Fruit Company.

     We have  entered  into  multi-year  supply  arrangements  with  many of our
customers,  including Nestle, Del Monte,  Campbell and other food producers.  We
estimate that  approximately  90 percent of our projected  metal food  container
sales in 2005 will be  pursuant  to  multi-year  customer  supply  arrangements.
Historically,  we have been successful in continuing these  multi-year  customer
supply arrangements.

     Since our inception in 1987, we have supplied Nestle with substantially all
of  its  U.S.   metal   container   requirements   purchased  from  third  party
manufacturers.  In 2004, our total net sales of metal  containers to Nestle were
$230.2 million.

     We  currently  have supply  agreements  with  Nestle  under which we supply
Nestle with a large  majority of its U.S.  metal  container  requirements.  With
respect to approximately  half of the metal containers  supplied to Nestle under
these  agreements,  we recently  extended the terms of such supply agreements to
the end of 2009.  These  agreements  automatically  renew for  successive 3 year
periods  unless  either party elects not to renew them.  The terms of the Nestle
supply agreements for the remaining metal containers supplied to Nestle pursuant
to  these  agreements  continue  through  2008.  Net  sales to  Nestle  of metal
containers  in 2004  under all supply  agreements  represented  approximately  7
percent of our consolidated net sales.

     The Nestle supply  agreements  provide for certain  prices and specify that
those prices will be increased  or  decreased  based upon cost change  formulas.
These  agreements  contain  provisions  that  require us to  maintain  levels of
product  quality,  service and delivery in order to retain the business.  In the
event we breach any one of the agreements, Nestle may terminate that agreement.

     In connection with our acquisition of Del Monte's U.S. metal food container
manufacturing  operations in December  1993, we entered into a long-term  supply
agreement with Del Monte. We recently extended the term of this supply agreement
to the end of 2011.  Additionally,  we have a supply  agreement  with DLM  Foods
Inc.,  a  subsidiary  of Del  Monte,  that  continues  through  2011  for  metal
containers  for food  products  acquired  by DLM  Foods  Inc.  from H. J.  Heinz
Company,  or Heinz, in 2002. Under these supply agreements,  we supply Del Monte
and  its  subsidiary  with a  large  majority  of  their  U.S.  metal  container
requirements for food and beverage products. These supply agreements provide for
certain  prices for our metal  containers  and specify that those prices will be
increased or decreased based upon specified cost change  formulas.  In 2004, our
net sales of metal containers to Del Monte and its subsidiary amounted to $252.1
million.

     In  connection  with our  June  1998  acquisition  of the  steel  container
manufacturing business of Campbell, or CS Can, we entered into a ten-year supply
agreement  with  Campbell for the purchase of  substantially  all of  Campbell's
steel container requirements to be used for the packaging of foods and


                                      -9-


beverages  in the United  States.  In 2004,  we extended the term of this supply
agreement  to the end of 2013.  In 2004,  our net sales of metal  containers  to
Campbell were $296.0 million.

     The Campbell agreement  provides certain prices for containers  supplied by
us to Campbell  and  specifies  that those prices will be increased or decreased
based upon  specified  cost change  formulas.  The  Campbell  agreement  permits
Campbell to receive proposals from independent  commercial can manufacturers for
the supply of containers of a type and quality  similar to the metal  containers
that we supply to Campbell.  The proposals must be for the remainder of the term
of the Campbell agreement and for 100 percent of the annual volume of containers
at one or more of Campbell's food processing plants. We have the right to retain
the business  subject to the terms and conditions of the  competitive  proposal.
Upon any  material  breach  by us,  Campbell  has the  right to  terminate  this
agreement.  In addition,  Campbell has the right,  at the end of the term of the
Campbell  agreement or upon the occurrence of specified  material defaults under
other  agreements  with  Campbell,  to  purchase  from  us the  assets  used  to
manufacture containers for Campbell.  These assets are located at the facilities
we lease from Campbell. The purchase price for the assets would be determined at
the time of purchase in  accordance  with an agreed upon formula that is related
to the net book value of the assets.

     Our metal food  container  business'  sales and income from  operations are
dependent,  in part,  upon the vegetable  and fruit  harvests in the midwest and
western  regions of the United  States.  The size and quality of these  harvests
varies from year to year, depending in large part upon the weather conditions in
those regions.  Because of the seasonality of the harvests, we have historically
experienced higher unit sales volume in the third quarter of our fiscal year and
generated a disproportionate  amount of our annual income from operations during
that quarter.

     We are also a leading  manufacturer of metal,  composite and plastic vacuum
closures in North America for food and beverage products.  The largest customers
for these products  include  Anheuser- Busch Companies Inc.,  Campbell,  Cadbury
Schweppes plc, Cliffstar Corporation, The Coca-Cola Company, Dean Foods Company,
Heinz, Pepsico Inc.,  Unilever,  N.V., and Welch's Foods Inc. We have multi-year
supply arrangements with many customers for these products.

Plastic Container Business

     We are one of the leading  manufacturers  of custom designed and stock HDPE
and PET  containers  sold in North  America.  We market our plastic  containers,
tubes and closures in most areas of North America  through a direct sales force,
through a large network of distributors and, more recently, through e-commerce.

     We are a leading  manufacturer  of plastic  containers in North America for
personal care products. Our largest customers for these products include Alberto
Culver USA, Inc., Avon Products Inc., Dial, Johnson & Johnson,  L'Oreal,  Pfizer
Inc.,  The Procter & Gamble  Company,  and Unilever Home and Personal Care North
America (a unit of Unilever, N.V.). We also manufacture decorated plastic tubes,
primarily  for personal care  products.  Customers  for these  products  include
Alticor Inc.,  Avon  Products  Inc.,  Bristol-Myers  Squibb  Company,  Johnson &
Johnson and L'Oreal.

     We  manufacture  plastic  containers  for food and  beverage,  pet care and
household and industrial  chemical  products.  Customers for these product lines
include The Clorox  Company,  Kraft Foods Inc.,  Nestle's  Purina Pet Care,  The
Procter  & Gamble  Company,  and S.C.  Johnson  & Sons,  Inc.  In  addition,  we
manufacture plastic closures, caps, sifters and fitments for food, household and
pet care products,  as well as  thermoformed  plastic tubs for personal care and
household  products and Omni plastic  bowls for  microwaveable  prepared  foods.
Customers for these product lines include Campbell,  Hormel, The Kroger Company,
McCormick & Company,  Incorporated,  Nestle's Nesquik,  Nice-Pak Products, Inc.,
and Unilever Best Foods (a unit of Unilever, N.V.).

     We have arrangements to sell some of our plastic containers and closures to
distributors, who in turn resell those products primarily to regional customers.
Plastic containers sold to distributors are



                                      -10-


manufactured by using generic and custom molds with decoration added to meet the
end users' requirements.  The distributors' warehouses and their sales personnel
enable us to market and  inventory a wide range of such products to a variety of
customers.

     We have written  purchase  orders or contracts for the supply of containers
with the  majority of our  customers.  In  general,  these  purchase  orders and
contracts are for containers made from proprietary  molds and are for a duration
of one to seven years.

Competition

     The packaging industry is highly  competitive.  We compete in this industry
with manufacturers of similar and other types of packaging,  as well as fillers,
food processors and packers who manufacture containers for their own use and for
sale to others.  We attempt to compete  effectively  through  the quality of our
products,  competitive pricing and our ability to meet customer requirements for
delivery, performance and technical assistance.

     Because of the high cost of transporting  empty containers,  our metal food
container  business generally sells to customers within a 300 mile radius of its
manufacturing plants. Strategically located existing plants give us an advantage
over competitors from other areas, but we could be potentially  disadvantaged by
the relocation of a major customer.

Metal Food Container Business

     Of the commercial metal food container manufacturers,  Ball Corporation and
Crown  Holdings,  Inc.  are our most  significant  national  competitors.  As an
alternative  to  purchasing   containers  from  commercial  can   manufacturers,
customers  have the ability to invest in  equipment  to  self-manufacture  their
containers.

     Although metal containers face competition from plastic,  paper,  glass and
composite containers,  we believe that metal containers are superior to plastic,
composite and paper containers in applications, where the contents are processed
at high temperatures or packaged in larger consumer or institutional  quantities
or where  long-term  storage of the product is desirable  while  maintaining the
product's  quality.  We also believe that metal  containers  are more  desirable
generally than glass  containers  because metal  containers are more durable and
less costly to transport.

     Our metal, composite and plastic vacuum closure business competes primarily
with  Crown  Holdings,   Inc.,  Alcoa  Closure  Systems   International,   Inc.,
Owens-Illinois, Inc. and Kerr Group, Inc.

Plastic Container Business

     Our plastic  container  business  competes with a number of large  national
producers of 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.   These
competitors include Graham Packaging Company L.P., Alpla-Werke Alwin Lehner GmbH
& Co.,  Plastipak  Packaging Inc.,  Consolidated  Container Company LLC, Constar
International,  Inc., Amcor PET Packaging,  Rexam plc, CCL Industries Inc., Kerr
Group,  Inc.  and Cebal  Americas.  To  compete  effectively  in the  constantly
changing  market for  plastic  containers,  tubes and  closures,  we must remain
current with, and to some extent  anticipate,  innovations in resin  composition
and applications and changes in the technology for the  manufacturing of plastic
containers, tubes and closures.

Employees

     As of December 31, 2004, we employed approximately 1,700 salaried and 6,200
hourly  employees on a full-time  basis.  Approximately 52 percent of our hourly
plant  employees  as of that date were  represented  by a variety of unions.  In
addition, as of December 31, 2004, in connection with our


                                      -11-


acquisition  of Campbell's  steel  container  manufacturing  business,  Campbell
provided us with  approximately 160 hourly employees on a full-time basis at one
of the facilities that we lease from Campbell.

     Our labor  contracts  expire at various  times between 2005 and 2012. As of
December  31, 2004,  contracts  covering  approximately  9 percent of our hourly
employees  will expire  during  2005.  We expect no  significant  changes in our
relations with these unions.

Regulation

     We  are  subject  to  federal,  state  and  local  environmental  laws  and
regulations.  In general,  these laws and  regulations  limit the  discharge  of
pollutants  into the  environment  and establish  standards  for the  treatment,
storage,  and disposal of solid and hazardous  waste. We believe that all of our
facilities are either in compliance in all material  respects with all presently
applicable  environmental  laws and  regulations  or are operating in accordance
with appropriate variances, delayed compliance orders or similar arrangements.

     In addition to costs associated with regulatory compliance,  we may be held
liable for alleged  environmental  damage  associated  with the past disposal of
hazardous substances. Those that generate hazardous substances that are disposed
of at sites at which environmental problems are alleged to exist, as well as the
owners of those sites and other classes of persons,  are subject to claims under
the Comprehensive  Environmental  Response,  Compensation,  and Liability Act of
1980, or CERCLA,  regardless of fault or the legality of the original  disposal.
CERCLA and many similar state  statutes may hold a responsible  party liable for
the entire cleanup cost at a particular site even though that party may not have
caused the entire problem.  Other state statutes may impose proportionate rather
than joint and several liability. The federal Environmental Protection Agency or
a state agency may also issue orders requiring  responsible parties to undertake
removal or remedial actions at sites.

     We are also  subject  to the  Occupational  Safety and Health Act and other
laws  regulating  noise exposure  levels and other safety and health concerns in
the production areas of our plants.

     Our  management  does  not  believe  that  any  of the  regulatory  matters
described above,  individually or in the aggregate,  will have a material effect
on  our  capital  expenditures,  earnings,  financial  position  or  competitive
position.

Research and Product Development

     Our research,  product development and product engineering efforts relating
to our metal food container  business are conducted at our research  facility in
Oconomowoc,  Wisconsin,  and  our  research,  product  development  and  product
engineering efforts relating to our metal, composite and plastic vacuum closures
business for food and beverage  products are conducted at our research  facility
in Downers  Grove,  Illinois.  Our  research,  product  development  and product
engineering efforts with respect to our plastic container business are performed
by our manufacturing and engineering personnel located at our Norcross,  Georgia
facility. In addition to research,  product development and product engineering,
these sites also provide technical support to our customers. The amounts we have
spent on research  and  development  during the last three  fiscal years are not
material.

Available Information

     We file  annual  reports on Form 10-K,  quarterly  reports on Form 10-Q and
current  reports on Form 8-K, proxy  statements and other  information  with the
Securities  and  Exchange  Commission,  or the  SEC.  You may  read and copy any
materials we file with the SEC at the SEC's Public  Reference  Room at 450 Fifth
Street,  Washington,  D.C. 20549. You may obtain information on the operation of
the SEC's Public  Reference Room by calling the SEC at  1-800-SEC-0330.  The SEC
maintains a website that contains annual,  quarterly and current reports,  proxy
statements and other information that issuers


                                      -12-


(including the Company) file  electronically  with the SEC. The internet address
of the SEC's website is http://www.sec.gov.

     We maintain a website,  the  internet  address of which is  www.silgan.com.
Information  contained on our website is not part of this Annual Report. We make
available  free of charge on or through our  website our annual  reports on Form
10-K,  quarterly  reports on Form 10-Q and  current  reports on Form 8-K (or any
amendments  to  those  reports)  and  Forms 3, 4 and 5 filed  on  behalf  of our
directors and executive  officers as soon as reasonably  practicable  after such
documents are electronically filed or furnished to the SEC.




















                                      -13-



Item 2.  Properties.

     Our principal  executive  offices are located at 4 Landmark  Square,  Suite
400, Stamford,  Connecticut 06901. The administrative headquarters and principal
places of business for our metal food container and plastic container businesses
are located at 21800 Oxnard Street,  Woodland Hills,  California 91367 and 14515
N. Outer Forty,  Chesterfield,  Missouri  63017,  respectively.  We lease all of
these offices.

     We own and lease properties for use in the ordinary course of business. The
properties  consist  primarily  of 37  operating  facilities  for the metal food
container  business  and 24  operating  facilities  for  the  plastic  container
business.  We own 27 of these  facilities  and lease 34.  The  leases  expire at
various times through 2020. Some of these leases provide renewal options as well
as various purchase options.

     Below is a list of our operating facilities, including attached warehouses,
as of March 1, 2005 for our metal food container business:


                                                   Approximate Building Area
     Location                                            (square feet)
     --------                                      -------------------------
     Tarrant, AL ................................      89,100
     Antioch, CA ................................     144,500 (leased)
     Kingsburg, CA ..............................      35,600 (leased)
     Modesto, CA ................................      37,800 (leased)
     Modesto, CA ................................     128,000 (leased)
     Modesto, CA ................................     150,000 (leased)
     Riverbank, CA ..............................     167,000
     Sacramento, CA .............................     284,900 (leased)
     Stockton, CA ...............................     243,500
     Athens, GA .................................     113,000 (leased)
     Champaign, IL ..............................     119,000 (leased)
     Hoopeston, IL ..............................     323,000
     Rochelle, IL ...............................     175,000
     Waukegan, IL ...............................      40,000 (leased)
     Evansville, IN .............................     186,000
     Hammond, IN ................................     158,000 (leased)
     Laporte, IN ................................     144,000 (leased)
     Richmond, IN ...............................     462,700
     Ft. Dodge, IA ..............................     155,200 (leased)
     Fort Madison, IA ...........................     121,000 (56,000 leased)
     Savage, MN .................................     160,000
     St. Paul, MN ...............................     470,000
     Mt. Vernon, MO .............................     100,000
     St. Joseph, MO .............................     173,700
     Maxton, NC .................................     231,800 (leased)
     Edison, NJ .................................     265,500
     Lyons, NY ..................................     149,700
     Napoleon, OH ...............................     339,600 (leased)
     West Hazleton, PA ..........................     151,500 (leased)
     Crystal City, TX ...........................      26,000 (leased)
     Paris, TX ..................................     266,300 (leased)
     Toppenish, WA ..............................     105,000
     Menomonee Falls, WI ........................     116,000
     Menomonie, WI ..............................     129,400 (leased)
     Oconomowoc, WI .............................     105,200
     Plover, WI .................................      91,400 (leased)
     Waupun, WI .................................     212,000



                                      -14-


     Below is a list of our operating facilities, including attached warehouses,
as of March 1, 2005 for our plastic container business:


                                                   Approximate Building Area
     Location                                            (square feet)
     --------                                      -------------------------
     Valencia, CA................................    122,500 (leased)
     Deep River, CT..............................    140,000
     Monroe, GA..................................    139,600
     Flora, IL...................................     56,400
     Woodstock, IL...............................    186,700 (leased)
     Woodstock, IL...............................    129,800 (leased)
     Ligonier, IN................................    469,000 (276,000 leased)
     Plainfield, IN..............................    105,700 (leased)
     Seymour, IN.................................    400,600
     Franklin, KY................................    122,000 (leased)
     Cape Girardeau, MO..........................     71,700 (leased)
     Penn Yan, NY................................    100,000
     Ottawa, OH..................................    267,000
     Port Clinton, OH............................    401,400 (leased)
     Breinigsville, PA...........................     70,000 (leased)
     Langhorne, PA...............................    172,600 (leased)
     Houston, TX.................................    335,200
     Richmond, VA................................     70,000 (leased)
     Triadelphia, WV.............................    168,400
     Mississauga, Ontario........................     75,000 (leased)
     Mississauga, Ontario........................     62,600 (leased)
     Scarborough, Ontario........................    117,000
     Lachine, Quebec.............................    113,300 (leased)
     Lachine, Quebec.............................     77,800 (leased)

     We lease our research facilities in Oconomowoc,  Wisconsin,  Downers Grove,
Illinois and Norcross, Georgia. We also own and lease other warehouse facilities
that are detached from our manufacturing facilities.  Additionally,  we sublease
or plan to sell other facilities that we previously operated.

     We believe that our plants,  warehouses  and other  facilities  are in good
operating  condition,  adequately  maintained,  and suitable to meet our present
needs and future plans. We believe that we have  sufficient  capacity to satisfy
the demand for our  products in the  foreseeable  future.  To the extent that we
need additional  capacity,  we believe that we can convert certain facilities to
continuous  operation or make the appropriate  capital  expenditures to increase
capacity.

     Substantially  all of our  facilities  are subject to liens in favor of the
lenders under our senior secured credit facility,  or the Credit  Agreement,  to
which we and our subsidiaries are parties.

Item 3.  Legal Proceedings.

     We are a party to routine legal proceedings  arising in the ordinary course
of our business.  We are not a party to, and none of our  properties are subject
to, any pending legal  proceedings which could have a material adverse effect on
our business or financial condition.

Item 4.  Submission of Matters to a Vote of Security Holders.

     None.



                                      -15-


                                     PART II

Item 5. Market for Registrant's  Common Equity,  Related Stockholder Matters and
Issuer Purchases of Equity Securities.

     Our common stock is quoted on the Nasdaq  National  Market System under the
symbol SLGN. As of February 28, 2005, we had  approximately 58 holders of record
of our common stock.

     We began paying  quarterly cash dividends on our common stock in the second
quarter of 2004. In each of the second,  third and fourth  quarters of 2004, our
Board of  Directors  declared a cash  dividend on our common  stock of $0.15 per
share.  In February  2005,  our Board of Directors  increased  the amount of our
quarterly  cash  dividend  payable  on our  common  stock to $0.20 per share and
declared a cash dividend on our common stock of $0.20 per share  payable  during
the first quarter of 2005. The payment of future  dividends is at the discretion
of our Board of Directors and will be dependent upon our consolidated results of
operations and financial  condition,  applicable  contractual  restrictions  and
other factors deemed  relevant by our Board of Directors.  We are allowed to pay
cash  dividends  on our common  stock up to  specified  limits  under the Credit
Agreement and our indenture for our 6 3/4% Senior  Subordinated  Notes due 2013,
or the 6 3/4% Notes.

     The table  below sets forth the high and low  closing  sales  prices of our
common stock as reported by the Nasdaq  National  Market  System for the periods
indicated below and the cash dividends paid per share of our common stock in the
periods indicated below.


                                        Closing Sales Prices
                                        --------------------     Cash Dividends
                                        High             Low       Per Share
                                        ----             ---       ---------
     2004
     ----
     First Quarter.................    $47.46          $39.92          --
     Second Quarter................     47.60           39.50        $0.15
     Third Quarter.................     49.31           39.50        $0.15
     Fourth Quarter................     61.35           45.67        $0.15


                                        Closing Sales Prices
                                        --------------------     Cash Dividends
                                        High             Low       Per Share
                                        ----             ---       ---------
     2003
     ----
     First Quarter.................    $25.95          $19.50          --
     Second Quarter................     31.56           22.43          --
     Third Quarter.................     33.91           27.60          --
     Fourth Quarter................     43.79           31.00          --

Item 6.  Selected Financial Data.

     In the table that follows,  we provide you with selected  financial data of
Silgan Holdings Inc. We have derived this data from our  consolidated  financial
statements  for the  five  years  ended  December  31,  2004.  Our  consolidated
financial  statements  for the five  years  ended  December  31,  2004 have been
audited by Ernst & Young LLP, our independent registered public accounting firm.

     You should read this selected  financial  data along with the  consolidated
financial  statements and accompanying  notes included  elsewhere in this Annual
Report,  as well as the  section  of this  Annual  Report  titled  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."




                                      -16-







                                                          Selected Financial Data

                                                                           Year Ended December 31,
                                                        -------------------------------------------------------------
                                                          2004        2003(a)       2002         2001        2000(b)
                                                          ----        -------       ----         ----        -------
                                                                (Dollars in millions, except per share data)

                                                                                             
Operating Data:
Net sales ..........................................    $2,420.5     $2,312.2     $1,988.3     $1,941.0     $1,877.5
Cost of goods sold .................................     2,110.1      2,026.7      1,749.7      1,700.7      1,648.3
                                                        --------     --------     --------     --------     --------
Gross profit .......................................       310.4        285.5        238.6        240.3        229.2
Selling, general and administrative expenses .......       108.7        108.4         76.2         78.6         72.1
Rationalization charges (credits) ..................         2.1          9.0         (5.6)         9.3         --
                                                        --------     --------     --------     --------     --------
Income from operations .............................       199.6        168.1        168.0        152.4        157.1
Interest and other debt expense before loss
   on early extinguishment of debt .................        55.6         78.8         73.8         81.2         91.2
Loss on early extinguishment of debt ...............         1.6         19.2          1.0         --            6.9
                                                        --------     --------     --------     --------     --------
Interest and other debt expense ....................        57.2         98.0         74.8         81.2         98.1
                                                        --------     --------     --------     --------     --------
Gain on assets contributed to affiliate ............        --           --           --            4.9         --
Income before income taxes and equity in
   losses of affiliates ............................       142.4         70.1         93.2         76.1         59.0
Provision for income taxes .........................        58.2         27.8         36.8         30.2         23.1
                                                        --------     --------     --------     --------     --------
Income before equity in losses of affiliates .......        84.2         42.3         56.4         45.9         35.9
Equity in losses of affiliates .....................        --           (0.3)        (2.6)        (4.1)        (4.6)
                                                        --------     --------     --------     --------     --------
Net income .........................................    $   84.2     $   42.0     $   53.8     $   41.8     $   31.3
                                                        ========     ========     ========     ========     ========

Per Share Data:
Basic net income per share..........................       $4.58        $2.30        $2.97        $2.35        $1.77
                                                           =====        =====        =====        =====        =====

Diluted net income per share........................       $4.52        $2.28        $2.93        $2.31        $1.74
                                                           =====        =====        =====        =====        =====

Dividends per share.................................       $0.45        $ --         $ --         $ --         $ --
                                                           =====        =====        =====        =====        =====

Selected Segment Data: (c)

Net sales:
   Metal food containers............................    $1,842.1     $1,750.5     $1,487.0     $1,447.4     $1,478.5
   Plastic containers...............................       578.4        561.7        501.3        493.6        399.0
Income from operations:
   Metal food containers (d)........................       154.7        126.0        120.6        111.6        123.9
   Plastic containers (e)...........................        52.1         48.0         52.9         46.0         36.9

                                                                                                (continued)




                                                            -17-






                                                          Selected Financial Data

                                                                           Year Ended December 31,
                                                        -------------------------------------------------------------
                                                          2004        2003(a)       2002         2001        2000(b)
                                                          ----        -------       ----         ----        -------
                                                                (Dollars in millions, except per share data)

                                                                                             
Other Data:
Capital expenditures................................    $  102.9     $  105.9      $ 119.2     $   93.0     $   89.2
Depreciation and amortization (f)...................       118.5        111.3         95.7         95.5         89.0
Net cash provided by operating activities (g).......       277.7        223.8        149.7        175.0         80.8
Net cash used in investing activities...............       (92.9)      (310.0)      (117.2)       (59.8)      (218.5)
Net cash (used in) provided by financing
   activities (g)...................................      (161.5)        39.9          7.8       (117.3)       155.3

Balance Sheet Data (at end of period):
Goodwill, net.......................................    $  198.3     $  202.4     $  141.5     $  141.5     $  153.0
Total assets........................................     1,597.2      1,621.1      1,404.0      1,311.8      1,383.8
Total debt..........................................       841.7      1,002.6        956.8        944.8      1,031.5
Stockholders' equity (deficiency)...................       207.4        120.8         63.1         15.1        (20.4)



                        Notes to Selected Financial Data

(a)  In January 2003, we acquired Thatcher Tubes. In March 2003, we acquired the
     remaining 65 percent  equity  interest in Silgan  Closures  that we did not
     already own. In April 2003, we acquired  Pacific Coast's can  manufacturing
     business.
(b)  In October 2000, we acquired RXI Holdings, Inc.
(c)  In 2001, we contributed our metal closure business to Amcor White Cap, LLC,
     a joint  venture of which we owned 35 percent.  Prior to this,  we reported
     the results of our metal  closure  business  separately.  In March 2003, we
     acquired this joint  venture and renamed it Silgan  Closures LLC. We report
     the  results  of  Silgan  Closures  as part  of our  metal  food  container
     business.  As a result,  for 2001 and 2000 we have  included the results of
     the metal  closures  business with our metal food container  business.  The
     metal  closures  business had net sales of $46.3  million and $90.8 million
     and income from  operations  of $3.3  million and $3.7  million in 2001 and
     2000, respectively.
(d)  Income  from  operations  of the metal  food  container  business  includes
     rationalization  charges of $1.8 million and $1.2 million in 2004 and 2003,
     respectively,  rationalization  credits of $5.4  million  in 2002,  and net
     rationalization charges of $5.8 million in 2001.
(e)  Income  from  operations  of  the  plastic   container   business  includes
     rationalization  charges of $0.3 million and $7.8 million in 2004 and 2003,
     respectively,  a  rationalization  credit  of $0.2  million  in 2002  and a
     rationalization charge of $3.5 million in 2001.
(f)  Depreciation and amortization excludes amortization of debt issuance costs.
     Depreciation  and  amortization  includes  goodwill  amortization  of  $5.0
     million and $4.2 million in 2001 and 2000, respectively.
(g)  Changes in outstanding  checks were reclassified from operating  activities
     to financing  activities  to treat them as, in  substance,  cash  advances.
     Amounts reclassified were $11.1 million, $13.6 million, ($32.0) million and
     $14.3 million, respectively, in each of 2003, 2002, 2001 and 2000.




                                      -18-




Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

     The  following  discussion  and  analysis  is  intended  to  assist  you in
understanding our consolidated financial condition and results of operations for
the  three-year  period  ended  December 31, 2004.  Our  consolidated  financial
statements and the accompanying  notes included  elsewhere in this Annual Report
contain  detailed  information  that you should refer to in conjunction with the
following discussion and analysis.

General

     We are a leading North American  manufacturer of metal and plastic consumer
goods packaging products. We currently produce steel and aluminum containers for
human and pet food;  metal,  composite and plastic vacuum  closures for food and
beverage products;  and custom designed plastic  containers,  tubes and closures
for  personal  care,  health  care,  pharmaceutical,  household  and  industrial
chemical, food, pet care, agricultural chemical,  automotive and marine chemical
products.  We are the largest  manufacturer  of metal food  containers  in North
America, with a unit volume market share for the year ended December 31, 2004 of
approximately half of the market in the United States, a leading manufacturer of
plastic  containers  in North  America for a variety of markets,  including  the
personal  care,  health care,  household  and  industrial  chemical and pet care
markets,  and a leading  manufacturer  of metal,  composite  and plastic  vacuum
closures in North America for food and beverage products.

     Our objective is to increase  shareholder  value by  efficiently  deploying
capital and management  resources to grow our business,  reduce operating costs,
build  sustainable  competitive  positions,  or  franchises,   and  to  complete
acquisitions that generate  attractive cash returns. We have grown our net sales
and income from  operations at compounded  annual rates of 14.1 percent and 16.9
percent, respectively, over the past ten years, largely through acquisitions but
also  through  internal  growth,   and  we  continue  to  evaluate   acquisition
opportunities in the consumer goods packaging market. However, in the absence of
such acquisition opportunities,  we expect to use our cash flow to repay debt or
for other permitted purposes.

Sales Growth

     We have  increased  net sales and market share in our metal food  container
and plastic container  businesses through both acquisitions and internal growth.
As a result,  we have expanded and  diversified  our customer  base,  geographic
presence and product lines.

     During  the past  seventeen  years,  the metal  food  container  market has
experienced  significant  consolidation  primarily  due to the  desire  by  food
processors to reduce costs and focus resources on their core  operations  rather
than self-manufacture their metal food containers. Our acquisitions of the metal
food container  manufacturing  operations of Nestle, Dial, Del Monte, Birds Eye,
Campbell and most recently  Pacific  Coast reflect this trend.  We estimate that
approximately  8 percent of the market for metal food containers is still served
by self-manufacturers.

     The metal food container market in North America was relatively flat during
this period,  despite  losing market share as a result of more dining out, fresh
produce and competing  materials.  However, we increased our share of the market
for metal food containers in the United States primarily  through  acquisitions,
and we have enhanced our business by focusing on providing  customers  with high
levels of quality and service and value-added features such as our Quick Top(TM)
easy-open  ends.  We  anticipate  that the market will  decline  slightly in the
future, but will continue to increase in areas of consumer  convenience products
such as single-serve  sizes and easy-open ends. In 2004, 54 percent of our metal
food containers sold had a Quick Top(TM) easy-open end, representing an increase
in unit sales of this value-added feature of 33 percent since 2002.




                                      -19-


     We have  improved  the market  position of our plastic  container  business
since 1987,  with net sales  increasing  more than sixfold to $578.4  million in
2004. We achieved this improved  market  position  primarily  through  strategic
acquisitions as well as through internal growth.  The plastic container business
of the consumer goods packaging  industry is a highly  fragmented  business with
growth rates in excess of population  expansion due to  substitution  of plastic
for other  materials.  We have  focused on the part of this market  where custom
design and decoration  allows customers to differentiate  their products such as
in personal  care.  We intend to pursue  further  acquisition  opportunities  in
markets  where we believe that we can  successfully  apply our  acquisition  and
value-added  operating  expertise  and  strategy.  We extended our business into
decorated  plastic tubes  primarily for personal care products to complement our
plastic container business.

Operating Performance

     We operate in a competitive  industry where it is necessary to realize cost
reduction  opportunities to offset continued  competitive  pricing pressure.  We
have  improved the operating  performance  of our plant  facilities  through the
investment  of capital for  productivity  improvements  and  manufacturing  cost
reductions. Our acquisitions have enabled us to rationalize plant operations and
decrease  overhead costs through plant closings and  downsizings  and to realize
manufacturing  efficiencies as a result of optimizing production scheduling. For
example,  following  our  acquisition  in  March  2003 of  Silgan  Closures,  we
implemented   rationalization  and  integration  plans  to  consolidate  certain
administrative functions of this business with our metal food container business
and to close a higher cost manufacturing  facility.  We substantially  completed
these  plans  in 2004  and  significantly  improved  the  profitability  of this
business.   Additionally,  with  our  acquisition  in  April  2003  of  the  can
manufacturing   business  of  Pacific  Coast,   we  were  able  to  successfully
rationalize and consolidate this business into our existing metal food container
facilities  and realize cost  reductions  and  manufacturing  efficiencies  as a
result.

     We have also  invested  substantial  capital  in the past few years for new
market  opportunities  and  value-added  products  such  as  new  Quick  Top(TM)
easy-open  ends for metal food  containers.  Over the past five  years,  we have
invested $510.2 million in capital to maintain our market position,  improve our
productivity,   reduce  our  manufacturing   costs  and  invest  in  new  market
opportunities.

     We  estimate  that  approximately  90 percent of our  projected  metal food
container sales in 2005 and a majority of our projected  plastic container sales
in 2005 will be under multi-year  arrangements.  Many of these multi-year supply
arrangements  generally provide for the pass through of changes in raw material,
labor and other manufacturing costs, thereby significantly reducing the exposure
of our results of operations to the volatility of these costs.

     Historically,  we have been  successful in renewing our  multi-year  supply
arrangements with our customers.  For example, our metal food container business
recently extended its supply agreements with our three largest customers, Nestle
(through 2009 for approximately half of our sales under these  agreements),  Del
Monte (through 2011) and Campbell (through 2013). In the fourth quarter of 2004,
our metal food  container  business  did not retain low margin  business  upon a
contract  renewal  with a  customer.  This loss of low  margin  business  is not
expected to have a material effect on our results of operations in 2005.

     Over the last couple of years,  our  plastic  container  business  began to
experience increased  competitive  pressures from new market entrants focused on
larger  customers in value-added  markets.  As a result,  our plastic  container
business  extended  the term of several  major  supply  agreements  with various
customers,  but at lower prices,  and elected not to meet  competitive  bids for
some products.

     Our metal food  container  business'  sales and income from  operations are
dependent,  in part,  upon the vegetable  and fruit  harvests in the midwest and
western  regions of the United  States.  The size and quality of these  harvests
varies from year to year, depending in large part upon the weather conditions in
those regions.  Because of the seasonality of the harvests, we have historically
experienced


                                      -20-



higher unit sales volume in the third quarter of our fiscal year and generated a
disproportionate  amount  of our  annual  income  from  operations  during  that
quarter.

Use of Capital

     Historically,  we have used  leverage  to support  our growth and  increase
shareholder  returns. Our stable and predictable cash flow, generated largely as
a  result  of our  long-term  customer  relationships  and  generally  recession
resistant business, supports our financial strategy. We intend to continue using
reasonable leverage, supported by our stable cash flows, to make value enhancing
acquisitions.  In  determining  reasonable  leverage,  we  evaluate  our cost of
capital  and manage  our level of debt to  maintain  an optimal  cost of capital
based  on  current  market  conditions.  In  the  absence  of  such  acquisition
opportunities,  we  intend  to use our  cash  flow to  repay  debt or for  other
permitted purposes.

     In 2003,  we announced  that in the absence of compelling  acquisitions  we
intended to focus on reducing our debt and expected to repay  $200-$300  million
of debt over the period from 2004  through  2006.  In 2004,  we paid down $160.9
million of debt, making significant progress toward this debt reduction goal. As
a result, we believe that over the next two years we can meet our debt reduction
goal and still  complete  some  complementary  acquisitions  should  they become
available.  Although  no  assurances  can  be  given,  we  expect  to  pay  down
approximately  $100 million of debt during 2005 in the absence of  acquisitions.
As a result of the debt  reduction in the fourth  quarter of 2004, we recorded a
loss on early  extinguishment  of debt of $1.6 million to write-off a portion of
unamortized debt issuance costs.

     To the extent we utilize debt for acquisitions or other permitted  purposes
in future  periods,  our  interest  expense  may  increase.  Further,  since the
revolving loan and term loan borrowings under the Credit Agreement bear interest
at floating  rates,  our interest  expense is sensitive to changes in prevailing
rates of interest and, accordingly, our interest expense may vary from period to
period.  After taking into account interest rate swap agreements that we entered
into to mitigate the effect of interest rate fluctuations,  at December 31, 2004
we had $188.7 million of indebtedness which bore interest at floating rates.

     In light of our strategy to use leverage to support our growth and optimize
shareholder  returns,  we have incurred and will  continue to incur  significant
interest  expense.  For 2004, our aggregate  interest and other debt expense was
28.7 percent of our income from  operations,  significantly  lower than historic
levels,  primarily  as a result  of  lower  average  borrowings  due to our debt
reduction program and a lower average cost of borrowings. Our aggregate interest
and other debt  expense  was 58.3  percent  and 44.5  percent of our income from
operations for 2003 and 2002, respectively.

     In 2003, we took  advantage of favorable  debt markets and  refinanced  all
$500  million  principal  amount  of  our  outstanding  9%  Senior  Subordinated
Debentures  due  2009,  or the 9%  Debentures,  with  lower  cost 6 3/4%  Notes,
incremental  term loans and revolving loans under the Credit Agreement and funds
from operations.  Due to this  refinancing,  in 2003 we recorded a loss on early
extinguishment  of debt of $19.2 million for the premium paid in connection with
the redemption of the 9% Debentures  and for the write-off of  unamortized  debt
issuance costs and unamortized premium related to the 9% Debentures.

Acquisitions

     In January  2003, we acquired  substantially  all of the assets of 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 and extends our  personal  care  business  into
decorated plastic tubes.



                                      -21-


     In March 2003,  we acquired  the  remaining 65 percent  equity  interest in
Silgan  Closures  that we did not already own for  approximately  $37 million in
cash.  Additionally,  we  refinanced  debt of Silgan  Closures  in the amount of
approximately $88 million and purchased equipment subject to a third party lease
for approximately $5 million.  The business is a leading  manufacturer of metal,
composite  and plastic  vacuum  closures in North  America for food and beverage
products. The 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,  which  self-manufactured  a majority of its
metal food container requirements.  This acquisition continued the trend of food
processors  selling their metal food  container  manufacturing  businesses.  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.

Results of Operations

     The following table sets forth certain income statement data expressed as a
percentage of net sales for each of the periods presented.  You should read this
table in conjunction  with our  Consolidated  Financial  Statements for the year
ended December 31, 2004 and the  accompanying  notes included  elsewhere in this
Annual Report.


                                                      Year Ended December 31,
                                                    ----------------------------
                                                     2004       2003       2002
                                                     ----       ----       ----
Operating Data:
Net sales:
  Metal food containers..........................    76.1%      75.7%      74.8%
  Plastic containers.............................    23.9       24.3       25.2
                                                    -----      -----      -----
     Consolidated................................   100.0      100.0      100.0
Cost of goods sold...............................    87.2       87.6       88.0
                                                    -----      -----      -----
Gross profit.....................................    12.8       12.4       12.0
Selling, general and administrative expenses.....     4.5        4.7        3.8
Rationalization charges (credits)................     0.1        0.4       (0.2)
                                                    -----      -----      -----
Income from operations...........................     8.2        7.3        8.4
Interest and other debt expense..................     2.3        4.3        3.8
                                                    -----      -----      -----
Income before income taxes and equity in
  losses of affiliate ...........................     5.9        3.0        4.6
Provision for income taxes.......................     2.4        1.2        1.8
                                                    -----      -----      -----
Income before equity in losses of affiliate......     3.5        1.8        2.8
Equity in losses of affiliate, net of
  income taxes...................................     --         --        (0.1)
                                                    -----      -----      -----
Net income.......................................     3.5%       1.8%       2.7%
                                                    =====      =====      =====




                                      -22-



     Summary results for our business  segments for the years ended December 31,
2004, 2003 and 2002 are provided below.

                                                 Year Ended December 31,
                                           ----------------------------------
                                             2004         2003         2002
                                             ----         ----         ----
                                                  (Dollars in millions)

Net sales:
  Metal food containers..............      $1,842.1     $1,750.5     $1,487.0
  Plastic containers.................         578.4        561.7        501.3
                                           --------     --------     --------
     Consolidated....................      $2,420.5     $2,312.2     $1,988.3
                                           ========     ========     ========

Income from operations:
  Metal food containers(1)...........      $  154.7     $  126.0     $  120.6
  Plastic containers(2)..............          52.1         48.0         52.9
  Corporate..........................          (7.2)        (5.9)        (5.6)
                                           --------     --------     --------
     Consolidated....................      $  199.6     $  168.1     $  167.9
                                           ========     ========     ========
- ------------

(1)  Includes  rationalization  charges of $1.8 million and $1.2 million in 2004
     and 2003,  respectively,  and  rationalization  credits of $5.4  million in
     2002. You should also read Note 3 to our Consolidated  Financial Statements
     for the year ended  December  31, 2004  included  elsewhere  in this Annual
     Report.

(2)  Includes  rationalization  charges of $0.3 million and $7.8 million in 2004
     and 2003,  respectively,  and a  rationalization  credit of $0.2 million in
     2002. You should also read Note 3 to our Consolidated  Financial Statements
     for the year ended  December  31, 2004  included  elsewhere  in this Annual
     Report.

Year Ended December 31, 2004 Compared with Year Ended December 31, 2003

     Overview.  Consolidated net sales were $2.421 billion in 2004, representing
a 4.7 percent  increase as  compared to 2003  primarily  as a result of the full
year  inclusion  of Silgan  Closures  which was  acquired  in March 2003 and the
effect of higher  average  selling  prices  resulting  from the pass  through of
higher raw material  costs.  Income from  operations in 2004  increased by $31.5
million  as  compared  to 2003 and  operating  margin in 2004  increased  by 0.9
percentage points as compared to 2003. These increases  resulted  primarily from
the   post-rationalization   performance  of  Silgan  Closures,   the  continued
conversion to Quick Top(TM) easy-open ends and the incurrence of rationalization
charges of $9.0 million in 2003.  Net income in 2004 of $84.2 million  increased
by  $42.2  million  as  compared  to 2003  primarily  as a result  of the  above
referenced  improvements  in  income  from  operations,   significantly  reduced
interest  expense  attributable to the debt refinancing in late 2003 and a lower
average cost of borrowings,  and a pre-tax loss on early  extinguishment of debt
of $19.2 million in 2003.  We used strong cash flows from  operations in 2004 to
pay down $160.9  million of debt during the year,  making  significant  progress
toward  our debt  reduction  goal of $200 to $300  million  for the  years  2004
through 2006.

     Net Sales. The $108.3 million increase in consolidated net sales in 2004 as
compared  to 2003 was  largely  the result of higher net sales of the metal food
container  business due to the  acquisition of Silgan Closures in March 2003 and
the effect of higher average  selling prices  resulting from the pass through of
higher raw material costs in both the metal food container and plastic container
businesses.

     Net sales for the metal food container business increased $91.6 million, or
5.2  percent,  in  2004  as  compared  to  2003.  This  increase  was  primarily
attributable  to the  performance and full year inclusion of the Silgan Closures
business,  as well as higher  average  selling prices due to the pass through of
increased metal costs and continued  customer  conversion to higher  value-added
products.




                                      -23-


     Net  sales for the  plastic  container  business  in 2004  increased  $16.7
million,  or 3.0 percent,  as compared to 2003.  This  increase was  primarily a
result of higher  average  selling  prices due to the pass  through of increased
resin costs,  partially offset by the effect of prior year price concessions and
a less  favorable mix of products sold due primarily to weak demand from certain
customers in the personal care market.

     Gross  Profit.  The increase in gross profit margin for 2004 as compared to
2003 was principally due to the strong  post-rationalization  performance of the
Silgan Closures  business and increased  sales of Quick Top(TM)  easy-open ends,
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 increased slightly as compared to 2003. As a percentage
of consolidated net sales, selling, general and administrative expenses were 0.2
percent  lower as compared to 2003,  primarily  as a result of a benefit of $3.0
million from a litigation  settlement reached with an equipment supplier and the
benefits of  integrating  the  administrative  functions of the Silgan  Closures
operations into our metal food container business.

     Income from Operations.  Income from operations for 2004 increased by $31.5
million as compared to 2003 and operating  margin  increased to 8.2 percent from
7.3 percent over the same periods. We recorded  rationalization charges totaling
$2.1 million in 2004 and $9.0 million in 2003.

     Income  from  operations  of the metal  food  container  business  for 2004
increased $28.7 million,  or 22.8 percent,  as compared to 2003, while operating
margin  increased to 8.4 percent from 7.2 percent.  The increases in income from
operations   and   operating   margin  were   principally   due  to  the  strong
post-rationalization  performance  and full year inclusion of the results of the
Silgan Closures business and increased sales of Quick Top(TM) easy-open ends for
which we had made  significant  capital  investment over the past several years.
These positive factors were partially offset by higher depreciation  expense and
increases in other manufacturing costs.

     Income from operations of the plastic container business for 2004 increased
$4.1  million,  or 8.5  percent,  as  compared  to 2003,  and  operating  margin
increased  to 9.0  percent  from 8.5  percent.  The  increases  in  income  from
operations and operating  margin were primarily a result of the  rationalization
charge of $7.8  million  incurred in 2003 and the 2004  benefit of $3.0  million
from a litigation  settlement.  These benefits were  partially  offset by higher
manufacturing  costs,  the  effect of prior year  price  concessions  and a less
favorable mix of products sold.

     Interest  and Other Debt  Expense.  Interest and other debt expense in 2004
decreased  $40.8  million to $57.2  million as compared to 2003.  This  decrease
resulted primarily from lower average borrowings  resulting from debt reduction,
a lower average cost of borrowings  and the inclusion in 2003 of a $19.2 million
loss on early  extinguishment  of debt as a result of a  late-year  refinancing.
These favorable  comparisons  were partially  offset by a $1.6 million charge in
the fourth quarter of 2004 to write-off a portion of  unamortized  debt issuance
costs as a result of our debt reduction program.

     Income Taxes.  Our effective tax rate for 2004 was 40.9 percent as compared
to 39.6 percent in 2003. The increase in the effective tax rate was  principally
due to valuation  allowances  established  for certain state net operating  loss
carryovers and credits.

Year Ended December 31, 2003 Compared with Year Ended December 31, 2002

     Overview.  Consolidated net sales were $2.312 billion in 2003, representing
a 16.3  percent  increase  as  compared  to 2002  primarily  as a result  of the
inclusion of three  businesses  acquired during early 2003.  These  acquisitions
represent a continued strengthening of our franchise market positions,



                                      -24-



bringing our unit volume market share in the United States metal food can market
to approximately half of the market,  putting us in a leadership position in the
metal,  composite  and  plastic  vacuum  closure  market  for food and  beverage
products  and  further  extending  our  product  line to  plastic  tubes for the
personal care market.  Income from operations in 2003 also increased as compared
to 2002,  despite the  inclusion of $9.0 million of  rationalization  charges in
2003 and $5.6 million of  rationalization  credits in 2002.  Operating margin in
2003  declined  by 1.1  percentage  points  as  compared  to 2002 as a result of
rationalization  charges in 2003 as compared to rationalization  credits in 2002
and the inclusion of the acquired  Silgan  Closures  business.  In 2003,  Silgan
Closures had lower  operating  margins than the rest of the metal food container
business as it  continued  to execute a major  restructuring  program  initiated
prior to our  acquisition  of the business.  Net income in 2003 of $42.0 million
declined  by  $11.8  million  as  compared  to  2002  as  a  result  of  pre-tax
rationalization   charges  of  $9.0   million  and  a  pre-tax   loss  on  early
extinguishment of debt of $19.2 million.

     Net Sales. The $323.9 million increase in consolidated net sales in 2003 as
compared  to 2002 was  largely  the result of higher net sales of the metal food
container business due to businesses acquired in 2003.

     Net sales for the metal food container  business  increased $263.5 million,
or 17.7  percent,  in 2003 as  compared to 2002.  This  increase  was  primarily
attributable  to the  inclusion of net sales of the Silgan  Closures and Pacific
Coast Can businesses.

     Net  sales for the  plastic  container  business  in 2003  increased  $60.4
million,  or 12.0  percent,  as compared to 2002.  This increase was primarily a
result of higher unit volume due largely to the  acquisition  of Thatcher  Tubes
and higher  average  selling  prices due to the pass through of increased  resin
costs.

     Gross  Profit.  The increase in gross profit margin for 2003 as compared to
2002 was  principally due to increased  sales of value-added  products,  largely
offset by heightened  competitive  activities in the plastic container business,
inflation in employee benefit costs and higher depreciation expense.

     Selling,  General and  Administrative  Expenses.  The  increase in selling,
general and  administrative  expenses as a percentage of consolidated  net sales
for 2003 as compared to 2002 was largely due to higher  levels of such  expenses
in the Silgan  Closures and  Thatcher  Tubes  businesses,  inflation in employee
benefits costs and the favorable  impact in 2002 of net payments of $2.8 million
received in settlement for certain litigation.

     Income from  Operations.  Income from operations for 2003 increased by $0.2
million as compared to 2002 while operating margin decreased to 7.3 percent from
8.4  percent.  The  increase  in income  from  operations  would have been $14.6
million  higher were it not for  rationalization  charges in 2003 as compared to
rationalization  credits  in 2002.  During  2003,  we  recorded  rationalization
charges  totaling $9.0 million  (including  the non-cash  write-down in carrying
value of assets of  approximately  $5.3 million)  related to closing two plastic
container manufacturing facilities and one metal closure manufacturing facility.
We recorded rationalization credits in 2002 totaling $5.6 million.

     Income  from  operations  of the metal  food  container  business  for 2003
increased $5.4 million,  or 4.5 percent,  as compared to 2002,  while  operating
margin  decreased to 7.2 percent  from 8.1 percent.  The increase in income from
operations was  principally  due to the inclusion of the results of the recently
acquired  businesses,  increased  sales  of  Quick  Top(TM)  easy-open  ends and
improved operating efficiencies,  partially offset by rationalization charges in
2003 as compared to rationalization credits in 2002, higher depreciation expense
and inflation in employee  benefit costs.  The decrease in operating  margin was
due primarily to rationalization  charges in 2003 as compared to rationalization
credits in 2002 and the inclusion of the results of Silgan Closures.



                                      -25-


     Income from operations of the plastic container business for 2003 decreased
$4.9  million,  or 9.3  percent,  as  compared  to 2002,  and  operating  margin
decreased  to 8.5  percent  from 10.6  percent.  The  decreases  in income  from
operations  and  operating  margin were  primarily  a result of  rationalization
charges  in 2003 as  compared  to a  rationalization  credit in 2002,  increased
pricing pressures due to heightened competitive activities,  higher depreciation
expense and inflation in employee  benefits  costs,  partially  offset by higher
unit volume and improved productivity.  Operating margin was negatively impacted
as  higher  sales  associated  with  higher  resin  costs  did not  result  in a
corresponding increase in income from operations.

     Interest  and Other Debt  Expense.  Interest and other debt expense in 2003
increased  $23.2  million to $98.0  million as compared to 2002.  This  increase
resulted primarily from a $19.2 million loss on early  extinguishment of debt as
a result of refinancing all $500 million of the 9% Debentures and higher average
borrowings  during the year due to three  acquisitions  completed in early 2003,
partially  offset by a lower average  interest rate in 2003.  Interest and other
debt expense for 2002  included a $1.0 million loss on early  extinguishment  of
debt related to refinancing of our previous senior secured credit facility.

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.

     In the fourth quarter of 2004, we utilized cash flow from operations to pay
scheduled  installments  of $23.7 million and  voluntarily  prepay an additional
$112.2  million  of term  loans  under the Credit  Agreement.  Additionally,  at
December 31, 2004,  there were no revolving loans  outstanding  under the Credit
Agreement,  as compared to $25.0 million  outstanding  at December 31, 2003. The
prepayment of our term loans generated a loss on early extinguishment of debt of
$1.6 million for the  write-off of a portion of our  unamortized  debt  issuance
costs.

     In March 2003, we completed a $150 million  incremental term loan borrowing
under  the  Credit  Agreement  and used the  proceeds  largely  to  finance  the
acquisitions of Silgan  Closures and Thatcher  Tubes.  Later in 2003, we amended
the Credit Agreement to increase the uncommitted  incremental term loan facility
under the Credit Agreement by $200 million,  and then we completed an additional
$200 million incremental term loan borrowing under the Credit Agreement and used
the proceeds and other funds to redeem outstanding 9% Debentures.

     In November 2003, we issued $200 million  aggregate  principal  amount of 6
3/4%  Notes.  The issue  price for the 6 3/4% Notes was 100% of their  principal
amount.  The 6 3/4% Notes are  general  unsecured  obligations  of the  Company,
subordinate  in right of payment to obligations  under the Credit  Agreement and
effectively  subordinate to all obligations of the  subsidiaries of the Company.
Interest on the 6 3/4% Notes is payable semi-annually in cash on the 15th day of
each May and November.  The net cash proceeds from this issuance and other funds
were used to redeem our 9% Debentures.

     During 2003, we redeemed all $500 million of our outstanding 9% Debentures.
The redemption  price was 103.375% of the principal  amount,  or $516.9 million,
plus  accrued  and  unpaid  interest  to the  redemption  date.  We funded  this
redemption with the proceeds from the issuance of the 6 3/4% Notes,  incremental
term  loans and  revolving  loans  under the  Credit  Agreement  and funds  from
operations.  We recorded a loss on early extinguishment of debt of $19.2 million
in 2003 for the premium  paid in  connection  with this  redemption  and for the
write-off of unamortized debt issuance costs and unamortized  premium related to
the redeemed 9% Debentures.



                                      -26-


     In 2004,  we used cash from  operations  of $277.7  million,  proceeds from
asset sales of $10.0  million,  proceeds  from stock  option  exercises  of $2.3
million and  increases  in  outstanding  checks of $6.1  million to fund capital
expenditures of $102.9  million,  net repayments of long-term debt and revolving
loans of $160.9 million, dividends paid on common stock of $8.3 million and debt
issuance costs of $0.7 million and to increase cash balances by $23.3 million.

     In 2004, trade accounts receivable,  net decreased $11.2 million due to the
timing of cash collections from our customers.  Trade accounts payable increased
$32.5 million due to the timing of payments and price  increases of raw material
purchases.

     In 2003,  we used  cash  from  incremental  term  loan  borrowings  of $350
million,  cash from operations of $223.8 million,  proceeds from the issuance of
the 6 3/4% Notes of $200 million, cash balances of $46.2 million, net borrowings
of revolving  loans of $25.0 million,  increases in outstanding  checks of $11.1
million,  proceeds  from asset  sales of $3.7  million and  proceeds  from stock
option exercises of $0.6 million to redeem the 9% Debentures for $516.9 million,
purchase  businesses for $207.8  million,  fund capital  expenditures  of $105.9
million,  repay term loans under the Credit  Agreement of $23.6  million and pay
debt issuance costs of $6.2 million.

     In 2003,  trade accounts  receivable,  net,  inventories and trade accounts
payable increased primarily due to acquisitions  completed in 2003. The increase
in inventories  was partially  offset by a successful  finished goods  inventory
reduction program in our metal food container business.

     In 2002, we used proceeds of $206.0  million from an add-on  issuance of 9%
Debentures,  cash  generated  from  operations of $149.7  million,  increases in
outstanding  checks of $13.6  million,  proceeds from stock option  exercises of
$4.3  million  and  proceeds  from asset sales of $1.9  million to fund  capital
expenditures of $119.2 million,  net repayments of revolving loans and long-term
debt of $193.6  million and debt issuance costs of $22.4 million and to increase
cash balances by $40.3 million.

     In 2004,  our Board of  Directors  initiated  a  quarterly  dividend on our
common stock and in April,  July and November of 2004 approved a $0.15 per share
quarterly  cash  dividend.  The cash payments for dividends in 2004 totaled $8.3
million.

     In February 2005, our Board of Directors declared a quarterly cash dividend
on our common stock of $0.20 per share, payable on March 15, 2005 to the holders
of  record of our  common  stock on March 1,  2005.  The cash  payment  for this
dividend is expected to approximate $3.7 million.

     As of December 31, 2004,  there were no revolving loans  outstanding  under
the Credit  Agreement,  and,  after taking into account  outstanding  letters of
credit,  the available  portion of the revolving  loan facility under the Credit
Agreement was $368.6 million.  Revolving loans under the Credit Agreement may be
borrowed, repaid and reborrowed until their final maturity on June 28, 2008.

     The Credit  Agreement  also  provided us with A term loans  ($63.7  million
outstanding at December 31, 2004) and B term loans ($575.0  million  outstanding
at December 31,  2004),  which are required to be repaid in annual  installments
through June 28, 2008 and November 30, 2008, respectively. At December 31, 2004,
the uncommitted  incremental  term loan facility was $125.0 million.  You should
also read Note 8 to our  Consolidated  Financial  Statements  for the year ended
December 31, 2004 included elsewhere in this Annual Report.





                                      -27-


     Under the Credit Agreement,  the interest rate for all loans will be either
the  Eurodollar  rate plus a margin or the prime  lending rate of Deutsche  Bank
Trust  Company  Americas  plus a margin.  The margins are subject to  adjustment
quarterly based upon financial ratios set forth in the Credit Agreement.  During
2004, we completed an amendment to the Credit  Agreement 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.

     Because we sell metal  containers  used in the fruit and vegetable  packing
process,  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.

     For 2005, we estimate that we will utilize  approximately  $250-300 million
of revolving  loans under our Credit  Agreement  for our peak  seasonal  working
capital  requirements.  We may use the available  portion of our revolving  loan
facilities, after taking into account our seasonal needs and outstanding letters
of credit, for acquisitions and other permitted purposes.

     In addition to our operating cash needs,  we believe our cash  requirements
over the next few years will consist primarily of:

      o   annual capital expenditures of $90 to $110 million;

      o   annual  principal  amortization  payments of bank term loans under the
          Credit Agreement of $21.8 million;

      o   quarterly common stock dividend payments of approximately $3.7 million
          (assuming our Board of Directors continues to approve dividends at the
          same level);

      o   our interest requirements,  including interest on revolving loans (the
          principal   amount  of  which  will  vary   depending   upon  seasonal
          requirements)  and bank term loans under the Credit  Agreement,  which
          bear fluctuating rates of interest, and the 6 3/4% Notes; and

      o   payments of  approximately  $30 to $40 million for federal,  state and
          foreign  tax  liabilities  in 2005,  which  represents  a  significant
          increase  from prior  years as we fully  utilize  certain  alternative
          minimum  tax and other  credit  carryforwards  and which may  increase
          annually  thereafter.  These  amounts do not reflect the impact of any
          potential  repatriation  of earnings  under the American Jobs Creation
          Act of 2004, or the AJCA,  which we are still evaluating or the impact
          of the  resolution of issues  arising from tax audits with various tax
          authorities.

     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.  We continue to evaluate
acquisition  opportunities  in the consumer goods packaging market and may incur
additional  indebtedness,  including indebtedness under the Credit Agreement, to
finance any such acquisition.

     The Credit  Agreement  and the  indenture  with respect to the 6 3/4% Notes
contain  restrictive  covenants that,  among other things,  limit our ability to
incur debt, sell assets, pay dividends and engage in certain transactions. We do
not expect these  limitations  to have a material  effect on our business or our
results of  operations.  We are in  compliance  with all financial and operating
covenants  contained  in our  financing  agreements  and  believe  that  we will
continue to be in compliance during 2005 with all of these covenants.




                                      -28-


Contractual Obligations

     Our contractual cash obligations at December 31, 2004 are provided below:




                                                             Payment due by period
                                             -----------------------------------------------------
                                                         Less than      1-3       3-5    More than
                                               Total       1 year      years     years    5 years
                                               -----     ---------     -----     -----   ---------
                                                             (Dollars in millions)
                                                                            
Long-term debt obligations (1) ........      $  841.7      $ 21.8     $ 43.6    $576.3     $200.0
Interest on fixed rate debt (2) .......         121.5        14.0       28.0      27.2       52.3
Interest on variable rate debt (3) ....         105.0        28.1       56.4      20.5        --
Operating lease obligations ...........         114.2        23.5       38.1      20.4       32.2
Purchase obligations (4) ..............          11.7        11.7        --        --         --
Other postretirement benefit
   obligations (5) ....................          57.4         4.8       10.8      11.6       30.2
                                             --------      ------     ------    ------     ------
Total (6) .............................      $1,251.5      $103.9     $176.9    $656.0     $314.7
                                             ========      ======     ======    ======     ======



(1)  These amounts represent expected cash payments of our long-term debt.
(2)  These  amounts  represent  expected  cash payments of our interest on fixed
     rate long-term debt.
(3)  These amounts represent  expected cash payments of our interest on variable
     rate long-term debt, after taking into consideration our interest rate swap
     agreements, at prevailing interest rates at December 31, 2004.
(4)  Purchase  obligations  consist of  commitments  for  capital  expenditures.
     Obligations that are cancelable without penalty are excluded.
(5)  Other postretirement  benefit obligations have been actuarially  determined
     through the year 2014.
(6)  Based on current tax law, there are no minimum  required  contributions  to
     our  pension  plans in 2005.  However,  this is subject to change  based on
     current  tax  proposals  before  Congress,  as  well as  asset  performance
     significantly  above or below the assumed  long-term rate of return on plan
     assets.  During 2004, we made pension  contributions of approximately $36.8
     million,  of which  approximately $2.4 million  represented minimum funding
     requirements.

     At December 31, 2004,  we also had  outstanding  letters of credit of $31.4
million that were issued under the Credit Agreement.

     You  should  also  read  Notes  9 and  11  to  our  Consolidated  Financial
Statements  for the year ended  December  31, 2004  included  elsewhere  in this
Annual Report.

Off-Balance Sheet Arrangements

     We do not have any off-balance sheet arrangements.

Effect of Inflation and Interest Rate Fluctuations

     Historically,  inflation has not had a material effect on us, other than to
increase our cost of  borrowing.  In general,  we have been able to increase the
sales  prices of our  products  to reflect  any  increases  in the prices of raw
materials and to significantly  reduce the exposure of our results of operations
to increases in other costs, such as labor and other manufacturing costs.

     Because we have  indebtedness  which bears interest at floating rates,  our
financial  results will be sensitive  to changes in  prevailing  market rates of
interest.  As of  December  31,  2004,  we had $841.7  million  of  indebtedness
outstanding,  of which $188.7  million bore  interest at floating  rates,  after
taking  into  account  interest  rate swap  agreements  that we entered  into to
mitigate  the effect of interest  rate  fluctuations.  Under  these  agreements,
floating  rate  interest  based on the three month LIBOR rate was  exchanged for
fixed rates of interest ranging from 1.3 percent to 3.3 percent. At December 31,
2004, the



                                      -29-


aggregate notional principal amounts of these agreements was $450 million,  with
$100 million aggregate  notional principal amount maturing in 2005, $150 million
aggregate  notional principal amount maturing in 2006 and $100 million aggregate
notional  principal  amount  maturing in each of 2007 and 2008.  Depending  upon
market  conditions,  we may enter into  additional  interest  rate swap or hedge
agreements  (with  counterparties   that,  in  our  judgment,   have  sufficient
creditworthiness) to hedge our exposure against interest rate volatility.

Rationalization Charges (Credits) and Acquisition Reserves

     During  2004,  we approved  and  announced  to employees a plan to exit our
Benton Harbor,  Michigan metal food container manufacturing facility and another
operation.  This decision  resulted in a charge to earnings  during 2004 of $0.7
million, of which $0.2 million was for the non-cash write-down in carrying value
of assets.  Through  December  31, 2004,  we made cash  payments  totaling  $0.5
million  related  to these  plans.  All  actions  under  these  plans  have been
completed.

     During 2003, we  established  acquisition  reserves in connection  with our
purchases of Thatcher  Tubes,  Silgan Closures and Pacific Coast Can aggregating
approximately  $6.0 million,  recorded pursuant to plans that we began to assess
and formulate at the date of the  acquisitions.  During 2004, we finalized these
plans and  reduced  the  related  acquisition  reserves  by  approximately  $0.5
million.  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.  Through  December  31, 2004,  we made cash  payments
totaling  $5.3  million  related to these plans.  At December  31,  2004,  these
reserves had an aggregate  balance of $0.2  million.  Cash  payments  related to
these plans are expected to continue through the second quarter of 2005.

     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 Silgan Closures
business.  These plans  included  the  termination  of  approximately  120 plant
employees and other related exit costs.  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  consisted of
$5.3  million for the  non-cash  write-down  in carrying  value of assets,  $2.1
million for employee  severance  and  benefits  costs and $1.6 million for plant
exit costs. During 2004, additional rationalization charges of $1.3 million were
recorded  related to these  plans  ($1.0  million  for the metal food  container
business and $0.3 million for the plastic container business).  Since inception,
a total  of $2.3  million  and  $1.3  million  has been  expended  for  employee
severance and benefits and plant exit costs, respectively,  and $6.0 million has
been  recorded  for the  non-cash  write-down  in carrying  value of assets.  At
December 31, 2004, these reserves had an aggregate balance of $0.7 million.  The
timing of certain cash payments  related to these reserves is dependent upon the
expiration of a lease  obligation.  Accordingly,  cash payments related to these
reserves are expected through 2010.

     We recorded  rationalization  credits in 2002 totaling $5.6 million.  These
rationalization  credits included $2.4 million related primarily to the decision
to support new business  requirements  by continuing  to operate our  Kingsburg,
California  metal food  container  facility that was  previously  expected to be
closed, $3.0 million related primarily to certain previously written down assets
of the metal food  container  business  that were placed back in service to meet
business  requirements  and  $0.2  million  related  to  certain  aspects  of  a
rationalization  plan to close a plastic container  manufacturing  facility that
were completed at amounts less than originally estimated.

     Under our  rationalization  and acquisition plans, we made cash payments of
$6.0 million,  $6.0 million and $5.9 million,  respectively,  in 2004,  2003 and
2002.  Additional  cash spending is expected in




                                      -30-



2005 under our 2003 acquisition  plans, 2003  rationalization  plans and a prior
rationalization plan.

     You should also read Note 3 to our  Consolidated  Financial  Statements for
the year ended December 31, 2004 included elsewhere in this Annual Report.

Critical Accounting Policies

     U.S.  generally  accepted  accounting   principles  require  estimates  and
assumptions  that  affect the  reported  amounts in our  consolidated  financial
statements and the accompanying  notes.  Some of these estimates and assumptions
require  difficult,  subjective and/or complex  judgments.  Critical  accounting
policies  cover  accounting  matters that are inherently  uncertain  because the
future  resolution  of such matters is unknown.  We believe that our  accounting
policies  for  deferred   income  taxes,   pension   expense  and   obligations,
rationalization  charges (credits) and acquisition reserves and testing goodwill
for  impairment  reflect the more  significant  judgments  and  estimates in our
consolidated  financial  statements.  You  should  also  read  our  Consolidated
Financial  Statements for the year ended December 31, 2004 and the  accompanying
notes included elsewhere in this Annual Report.

     At December 31, 2004,  CS Can had  approximately  $11.3 million of deferred
tax  assets   relating  to  $32.2   million  of  federal  net   operating   loss
carryforwards,  or NOLs,  that  expire  between  2020  and  2022,  for  which no
valuation  allowance  has been  established.  These NOLs are available to offset
future taxable income of CS Can. We believe that it is more likely than not that
these NOLs will be available to reduce  future income tax  liabilities  based on
estimated  future  taxable  income and the reversal of temporary  differences in
future  periods.  Current  levels of CS Can pre-tax  earnings are  sufficient to
generate the taxable  income  required to realize our  deferred  tax assets.  We
would reduce our deferred tax assets by a valuation  allowance if it became more
likely  than not that a  portion  of these  NOLs  would  not be  utilized.  If a
valuation  allowance  were  established,  additional  expense  would be recorded
within the provision for income taxes in our  Consolidated  Statements of Income
in the period in which that determination was made. Silgan Equipment Company, or
Silgan Equipment, had approximately $6.8 million of deferred tax assets relating
to $19.5  million of  federal  NOLs that  expire in 2023,  which have been fully
reserved for through purchase accounting.

     Our  pension   expense  and   obligations   are  developed  from  actuarial
valuations.   Two  critical  assumptions  in  determining  pension  expense  and
obligations are the discount rate and expected  long-term return on plan assets.
We evaluate  these  assumptions at least  annually.  Other  assumptions  reflect
demographic factors such as retirement, mortality and turnover and are evaluated
periodically  and updated to reflect our actual  experience.  Actual results may
differ from actuarial assumptions.  The discount rate represents the market rate
for high-quality  fixed income  investments and is used to calculate the present
value of the  expected  future  cash  flows for  benefit  obligations  under our
pension  plans.  A decrease in the discount rate  increases the present value of
benefit  obligations and increases pension expense. A 25 basis point decrease in
the discount  rate would  increase  our pension  expense by  approximately  $1.2
million. For 2005, we reduced our discount rate from 6.25 percent to 6.0 percent
to reflect market interest rate conditions. We consider the current and expected
asset  allocations  of our pension  plans,  as well as  historical  and expected
long-term  rates of return on those types of plan  assets,  in  determining  the
expected  long-term rate of return on plan assets.  A 50 basis point decrease in
the expected  long-term return on plan assets would increase our pension expense
by approximately $1.5 million.  For 2004, we assumed that the expected return on
our pension plan assets was 9.0 percent.

     Historically,  we have  maintained a strategy of acquiring  businesses  and
enhancing  profitability through productivity and cost reduction  opportunities.
Acquisitions  require us to estimate  the fair value of the assets  acquired and
liabilities assumed in the transactions. These estimates of fair value are based
on our business  plans for the acquired  entities,  which  includes  eliminating
operating  redundancies,  facility closings and rationalizations and assumptions
as to the  ultimate  resolution  of  liabilities  assumed.  We also  continually
evaluate the operating  performance of our existing  facilities and our business
requirements  and,  when deemed  appropriate,  we exit or  rationalize  existing
operating facilities.


                                      -31-


Establishing  reserves  for  acquisition  plans  and  facility  rationalizations
requires  the  use of  estimates.  Although  we  believe  that  these  estimates
accurately  reflect the costs of these plans,  actual costs  incurred may differ
from these estimates.

     Statement  of Financial  Accounting  Standards,  or SFAS,  No. 142 requires
goodwill and other  intangible  assets with indefinite  lives to be reviewed for
impairment  each year and more frequently if  circumstances  indicate a possible
impairment.  Our tests for impairment  require us to make assumptions  regarding
the expected  earnings and cash flows of our reporting units.  These assumptions
are based on our internal forecasts.  Developing these assumptions  requires the
use of significant judgment and estimates.  Actual results may differ from these
forecasts. If an impairment were to be identified, it could result in additional
expense recorded in our Consolidated Statements of Income.

New Accounting Pronouncements

     In November 2004, the Financial  Accounting  Standards  Board, or the FASB,
issued SFAS No. 151,  "Inventory  Costs, an amendment of ARB No. 43, Chapter 4."
SFAS No. 151 clarifies that abnormal amounts of idle facility expense,  freight,
handling  costs and wasted  materials  should be  recognized  as current  period
charges in all  circumstances.  SFAS No. 151 will be effective  for us beginning
January  1,  2006.  We do not  expect  the  adoption  of SFAS No.  151 to have a
significant  effect on our  financial  position,  results of  operations or cash
flows.

     In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based  Payment."
SFAS No. 123(R) requires that public companies recognize compensation expense in
an amount equal to the fair value of the share-based payment. SFAS No. 123(R) is
effective  for us  beginning  with the third  quarter of 2005.  SFAS No.  123(R)
permits  companies  to  adopt  its  requirements   using  either  the  "modified
prospective"  method  or the  "modified  retrospective"  method.  We  are  still
assessing which transition  method to utilize.  As permitted by SFAS No. 123, we
currently  account  for  share-based  payments  to  employees  using  Accounting
Principles  Board, or APB, Opinion No. 25's intrinsic value method and, as such,
recognize no compensation expense for employee stock options.  Accordingly,  the
adoption  of SFAS No.  123(R)'s  fair  value  method  will have an impact on our
results of operations,  although it will have no impact on our overall financial
position.  The impact of adoption of SFAS No. 123(R) cannot be predicted at this
time  because it will depend on levels of  share-based  payments  granted in the
future.  However, had we adopted SFAS No. 123(R) in prior periods, the impact of
that standard would have approximated the impact of SFAS No. 123 as described in
the  disclosure of pro forma net income and diluted net income per share in Note
1 to our Consolidated  Financial Statements for the year ended December 31, 2004
included  elsewhere in this Annual  Report.  SFAS No.  123(R) also  requires the
benefits of tax  deductions in excess of recognized  compensation  expense to be
reported as a financing  cash flow  activity,  rather than as an operating  cash
flow activity as required under current literature. This requirement will reduce
net operating  cash flows and increase net financing cash flows in periods after
adoption.  While we cannot  estimate  what those  amounts  will be in the future
(because  they depend on, among other  things,  when  employees  exercise  stock
options),  the amounts of operating  cash flows  recognized in prior periods for
such excess tax deductions  were $1.7 million,  $0.2 million and $2.3 million in
2004, 2003 and 2002, respectively.

     On October  22,  2004,  the AJCA was signed into law.  The AJCA  includes a
deduction of 85 percent on certain foreign earnings that are repatriated  during
the  calendar  years of 2004 and 2005.  We may elect to apply this  provision to
qualifying  earnings  repatriated  in 2005. We have started an evaluation of the
effects of the repatriation  provision;  however, we do not expect to be able to
complete  this  evaluation  until  after  Congress  or the  Treasury  Department
provides  additional  clarifying  language on key elements of the provision.  We
expect  to  complete  our  evaluation  of the  repatriation  provision  within a
reasonable period of time following the publication of the additional clarifying
language.  The range of possible amounts that we are evaluating for repatriation
under this  provision is between zero and $42.6 million.  The related  potential
range of income tax cannot be evaluated at this time.



                                      -32-


Forward-Looking Statements

     The  statements we have made in  "Management's  Discussion  and Analysis of
Results of  Operations  and  Financial  Condition"  and elsewhere in this Annual
Report 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 the  Securities  Exchange Act of 1934, as amended.  These
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. Therefore,  the actual results of our operations or our
financial  condition could differ  materially from those expressed or implied in
these forward-looking statements.  Important factors that could cause the actual
results  of our  operations  or our  financial  condition  to differ  from those
expressed or implied in these  forward-looking  statements include,  but are not
necessarily limited to:

      o   our ability to effect cost reduction  initiatives and realize benefits
          from capital investments;

      o   our ability to locate or acquire  suitable  acquisition  candidates on
          acceptable terms;

      o   our ability to integrate  the  operations  of our acquired  businesses
          into our existing operations;

      o   our ability to generate sufficient cash flow to invest in our business
          and service our indebtedness;

      o   limitations  and   restrictions   contained  in  our  instruments  and
          agreements governing our indebtedness;

      o   our ability to retain sales with our major customers or to satisfy our
          obligations under our contracts;

      o   the size and  quality  of the  vegetable  and  fruit  harvests  in the
          midwest  and west  regions  of the  United  States or our  ability  to
          collect our seasonal receivables;

      o   our ability to obtain  sufficient  quantities  of raw  materials or to
          maintain the ability to pass raw material price  increases  through to
          our customers;

      o   compliance by our suppliers  with the terms of our  arrangements  with
          them;

      o   changes in consumer preferences for different packaging products;

      o   competitive  pressures,  including new product developments or changes
          in competitors' pricing for products;

      o   changes in governmental regulations or enforcement practices;

      o   changes  in  general  economic  conditions,  such as  fluctuations  in
          interest  rates and  changes in energy  costs (such as natural gas and
          electricity);

      o   changes in labor relations and costs;

      o   the  performance  of the  investments in our pension plans against the
          level expected;

      o   changes in our  evaluation  of goodwill  recorded on our  consolidated
          balance sheets;

      o   our ability to refinance the Credit Agreement prior to its maturity in
          2008,  which  will  depend  on,  among  other  things,  our  financial
          condition at the time, the  restrictions in the instruments  governing
          our then outstanding  indebtedness and other factors  including market
          conditions; and




                                      -33-


      o   other  factors  described  elsewhere  in this Annual  Report or in our
          other filings with the Securities and Exchange Commission.

Item 7A.  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 primarily with our Canadian operations 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.

Interest Rate Risk

     Our  interest  rate risk  management  objective  is to limit the  impact of
interest  rate  changes on our net income and cash flow and to lower our overall
borrowing  cost. To achieve our objective,  we regularly  evaluate the amount of
our variable rate debt as a percentage of our  aggregate  debt.  During 2004 and
2003, our average outstanding  variable rate debt, after taking into account the
average outstanding notional amount of our interest rate swap agreements, was 33
percent and 31 percent of our total debt, respectively.  We manage a significant
portion of our exposure to interest rate  fluctuations in our variable rate debt
through interest rate swap  agreements.  These  agreements  effectively  convert
interest rate exposure from variable  rates to fixed rates of interest.  We have
entered into these  agreements  with banks under the Credit  Agreement,  and our
obligations  under these  agreements  are guaranteed and secured on a pari passu
basis with our  obligations  under the Credit  Agreement.  You should  also read
Notes 4, 8 and 9 to our Consolidated  Financial Statements included elsewhere in
this Annual Report which outline the  principal and notional  amounts,  interest
rates,  fair values and other terms required to evaluate the expected cash flows
from these agreements.

     Based on the average  outstanding  amount of our variable rate indebtedness
in 2004, a one  percentage  point change in the interest  rates for our variable
rate  indebtedness  would have impacted 2004 interest expense by an aggregate of
approximately  $3.7 million,  after taking into account the average  outstanding
notional amount of our interest rate swap agreements during 2004.

Foreign Currency Exchange Rate Risk

     We do not  conduct a  significant  portion  of our  manufacturing  or sales
activity in foreign  markets.  Presently,  our foreign  activities are conducted
primarily in Canada. Since we do not have significant foreign operations,  we do
not believe it is necessary to enter into any derivative  financial  instruments
to reduce our exposure to foreign currency exchange rate risk.

Commodity Pricing Risk

     We purchase  commodities  for our products such as metal and resins.  These
commodities  are generally  purchased  pursuant to contracts or at market prices
established with the vendor. In general,  we do not engage in hedging activities
for  these  commodities  due to our  ability  to pass on  price  changes  to our
customers.

     We also purchase other  commodities,  such as natural gas and  electricity,
and are subject to risks on the  pricing of these  commodities.  In general,  we
purchase these commodities  pursuant to contracts or at market prices. We manage
a portion of our exposure to natural gas price fluctuations  through natural gas
swap  agreements.  During  2004 and  2003,  we  entered  into  natural  gas swap
agreements to hedge  approximately 25 percent and 40 percent,  respectively,  of
our exposure to fluctuations in natural gas prices. At December 31, 2004, we had
entered into natural gas swap agreements to hedge approximately



                                      -34-




20 percent of our expected 2005 exposure to  fluctuations in natural gas prices.
These  agreements  effectively  convert  pricing  exposure  for natural gas from
market  pricing  to a fixed  price.  You  should  also read Notes 4 and 9 to our
Consolidated Financial Statements included elsewhere in this Annual Report which
outlines the terms necessary to evaluate these transactions.

     Based on our natural gas usage in 2004, a ten percent change in natural gas
costs  would have  impacted  our 2004 cost of goods sold by  approximately  $1.9
million, after taking into account our natural gas swap agreements.

Item 8.  Financial Statements and Supplementary Data.

     We refer you to Item 15,  "Exhibits  and  Financial  Statement  Schedules,"
below for a listing of  financial  statements  and  schedules  included  in this
Annual  Report  which  are  incorporated  here in  this  Annual  Report  by this
reference.

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

     Not applicable.

Item 9A.  Controls and Procedures.

Disclosure Controls and Procedures.

     We  carried  out  an  evaluation,   under  the  supervision  and  with  the
participation of our 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)  promulgated  under the  Securities
Exchange Act of 1934, as amended). Based upon that evaluation,  as of the end of
the period  covered by this Annual  Report our Co-Chief  Executive  Officers and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
are effective in ensuring that all material information required to be disclosed
in this Annual 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 Annual Report that have  materially  affected,
or are reasonably likely to materially affect, these internal controls.

Management's Report on Internal Control Over Financial Reporting.

     Our management is responsible for  establishing  and  maintaining  adequate
internal control over financial  reporting.  Our internal control over financial
reporting is designed to provide reasonable  assurance regarding the reliability
of financial reporting and the preparation of financial statements in accordance
with generally accepted accounting principles.  Because of inherent limitations,
internal   control  over   financial   reporting   may  not  prevent  or  detect
misstatements.

     Management   assessed  the  effectiveness  of  our  internal  control  over
financial  reporting  as of  December  31,  2004.  In  making  this  assessment,
management   used  the  criteria  set  forth  by  the  Committee  of  Sponsoring
Organizations of the Treadway Commission (COSO) in Internal Control - Integrated
Framework. Based on this assessment and those criteria, management believes that
we maintained effective internal control over financial reporting as of December
31, 2004.

     Our  management's  assessment of the  effectiveness of our internal control
over  financial  reporting  as of December  31, 2004 has been audited by Ernst &
Young LLP, our independent registered public accounting firm, as stated in their
report which appears on page F-1.




                                      -35-


Item 9B.  Other Information.

     None.

















                                      -36-




                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

     The  information  required by this Item is set forth in our Proxy Statement
for our  annual  meeting  of  stockholders  to be  held  on May 23,  2005 in the
sections  entitled  "Election of Directors",  "Executive  Officers" and "Section
16(a) Beneficial  Ownership  Reporting  Compliance," and is incorporated here in
this Annual Report by this reference.

Item 11.  Executive Compensation.

     The  information  required by this Item is set forth in our Proxy Statement
for our  annual  meeting  of  stockholders  to be  held  on May 23,  2005 in the
sections entitled "Election of Directors--Compensation of Directors", "Executive
Compensation" and "Compensation Committee Interlocks and Insider Participation,"
and is incorporated here in this Annual Report by this reference.

Item 12.  Security  Ownership of Certain  Beneficial  Owners and  Management and
Related Stockholder Matters.

     The  information  required by this Item is set forth in our Proxy Statement
for our  annual  meeting  of  stockholders  to be  held  on May 23,  2005 in the
sections entitled  "Executive  Compensation" and "Security  Ownership of Certain
Beneficial  Owners and  Management,"  and is  incorporated  here in this  Annual
Report by this reference.

Item 13.  Certain Relationships and Related Transactions.

     The  information  required by this Item is set forth in our Proxy Statement
for our annual meeting of stockholders to be held on May 23, 2005 in the section
entitled "Certain  Relationships and Related  Transactions," and is incorporated
here in this Annual Report by this reference.

Item 14.  Principal Accountant Fees and Services.

     The  information  required by this item is set forth in our Proxy Statement
for our annual meeting of stockholders to be held on May 23, 2005 in the section
entitled   "Ratification  of  Appointment  of  Independent   Registered   Public
Accounting  Firm"  and is  incorporated  here  in  this  Annual  Report  by this
reference.



                                      -37-





                                     PART IV

Item 15.  Exhibits and Financial Statement Schedules.

                                                                                                           
Financial Statements:

Report of Independent Registered Public Accounting Firm on Internal Control Over
     Financial Reporting...........................................................................           F-1

Report of Independent Registered Public Accounting Firm............................................           F-3

Consolidated Balance Sheets at December 31, 2004 and 2003..........................................           F-4

Consolidated Statements of Income for the years ended December 31, 2004, 2003
     and 2002......................................................................................           F-5

Consolidated Statements of Stockholders' Equity for the years ended December 31,
     2004, 2003 and 2002...........................................................................           F-6

Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003
     and 2002......................................................................................           F-7

Notes to Consolidated Financial Statements.........................................................           F-8


Schedules:

I. Condensed Financial Information of Registrant:
         Condensed Balance Sheets of Silgan Holdings Inc. (Parent Company) at
             December 31, 2004 and 2003............................................................           F-49

         Condensed Statements of Income of Silgan Holdings Inc. (Parent Company)
             for the years ended December 31, 2004, 2003 and 2002..................................           F-50

         Condensed Statements of Cash Flows of Silgan Holdings Inc. (Parent
             Company) for the years ended December 31, 2004, 2003 and 2002.........................           F-51

         Notes to Condensed Financial Statements...................................................           F-52

II. Valuation and Qualifying Accounts for the years ended December 31,
         2004, 2003 and 2002.......................................................................           F-54



All other  financial  statement  schedules not listed have been omitted  because
they are not applicable or not required,  or because the required information is
included in the consolidated financial statements or notes thereto.



                                      -38-




Exhibits:


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

   3.1    Restated Certificate of Incorporation of Silgan Holdings (incorporated
          by reference to Exhibit 3.1 filed with our Annual  Report on Form 10-K
          for the year ended December 31, 1996, Commission File No. 000-22117).

   3.2    Amended  and  Restated  By-laws of Silgan  Holdings  (incorporated  by
          reference to Exhibit 3.2 filed with our Annual Report on Form 10-K for
          the year ended December 31, 1996, Commission File No. 000-22117).

   4.1    Indenture,  dated as of November 14, 2003, between Silgan Holdings and
          National  City Bank,  N.A.,  as  trustee,  with  respect to the 6 3/4%
          Senior  Subordinated  Notes due 2013  (incorporated  by  reference  to
          Exhibit 4.1 filed with our  Registration  Statement on Form S-4, dated
          January 13, 2004, Registration Statement No. 333-11893).

   4.2    Form of Silgan  Holdings  6 3/4%  Senior  Subordinated  Notes due 2013
          (incorporated  by reference to Exhibit 4.2 filed with our Registration
          Statement on Form S-4, dated January 13, 2004,  Registration Statement
          No. 333-11893).

   4.3    Registration  Rights  Agreement  dated as of October 30, 2003  between
          Silgan Holdings and Morgan Stanley & Co.  Incorporated,  Deutsche Bank
          Securities Inc. and Banc of America  Securities LLC  (incorporated  by
          reference to Exhibit 4.3 filed with our Registration Statement on Form
          S-4, dated January 13, 2004, Registration Statement No. 333-11893).

  10.1    Amended and Restated Stockholders  Agreement,  dated as of November 6,
          2001,  among R. Philip  Silver,  D. Greg Horrigan and Silgan  Holdings
          (incorporated  by  reference  to  Exhibit  10.1  filed with our Annual
          Report on Form 10-K for the year ended  December 31, 2001,  Commission
          File No. 000-22117).

  10.2    Credit  Agreement,  dated as of June 28, 2002,  among Silgan Holdings,
          Silgan Containers,  Silgan Plastics,  Silgan Containers  Manufacturing
          Corporation,  Silgan Can Company,  each other Revolving Borrower party
          thereto from time to time, each other  Incremental  Term Loan Borrower
          party  thereto from time to time,  the lenders from time to time party
          thereto,  Deutsche  Bank Trust  Company  Americas,  as  Administrative
          Agent, Bank of America, N.A. and Citicorp USA, Inc., as Co-Syndication
          Agents,  Morgan Stanley Senior Funding,  Inc. and Fleet National Bank,
          as Co-Documentation  Agents, Deutsche Bank Securities Inc. and Banc of
          America  Securities  LLC, as Joint Lead  Arrangers,  and Deutsche Bank
          Securities  Inc.,  Banc of America  Securities  LLC and Salomon  Smith
          Barney  Inc.,  as Joint Book  Managers  (incorporated  by reference to
          Exhibit 99.1 filed with our Current Report on Form 8-K, dated July 12,
          2002, Commission File No. 000-22117).

  10.3    First  Amendment to the Credit  Agreement dated as of November 4, 2003
          among Silgan Holdings,  Silgan  Containers,  Silgan  Plastics,  Silgan
          Containers Manufacturing Corporation, Silgan Can Company, the Lenders,
          and Deutsche  Bank Trust Company  Americas,  as  Administrative  Agent
          (incorporated by reference to Exhibit 10.4 filed with our Registration
          Statement on Form S-4, dated January 13, 2004,  Registration Statement
          No. 333-11893).




                                      -39-


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

  10.4    Second  Amendment  to the Credit  Agreement  dated as of July 15, 2004
          among Silgan Holdings,  Silgan  Containers,  Silgan  Plastics,  Silgan
          Containers Manufacturing Corporation, Silgan Can Company, the Lenders,
          and Deutsche  Bank Trust Company  Americas,  as  Administrative  Agent
          (incorporated  by  reference  to Exhibit  10 filed with our  Quarterly
          Report  Form  10-Q for the  quarterly  period  ended  June  30,  2004,
          Commission File No. 000-22117).

  10.5    US  Security  Agreement,  dated  as of June  28,  2002,  among  Silgan
          Holdings,  Silgan  Containers,   Silgan  Plastics,  Silgan  Containers
          Manufacturing  Corporation,  Silgan Can Company,  Silgan  Corporation,
          Silgan LLC, RXI Plastics,  Inc., Silgan Vacuum Closure Holding Company
          and  Deutsche  Bank  Trust  Company  Americas,   as  Collateral  Agent
          (incorporated  by  reference  to Exhibit  99.2 filed with our  Current
          Report  on  Form  8-K,  dated  July  12,  2002,  Commission  File  No.
          000-22117).

  10.6    US Pledge Agreement, dated as of June 28, 2002, among Silgan Holdings,
          Silgan Containers,  Silgan Plastics,  Silgan Containers  Manufacturing
          Corporation,  Silgan Can Company, Silgan Corporation,  Silgan LLC, RXI
          Plastics,  Inc.,  Silgan Vacuum Closure  Holding  Company and Deutsche
          Bank Trust Company  Americas,  as Collateral  Agent  (incorporated  by
          reference to Exhibit  99.3 filed with our Current  Report on Form 8-K,
          dated July 12, 2002, Commission File No. 000-22117).

  10.7    US Borrower/Subsidiaries  Guaranty, dated as of June 28, 2002, made by
          each of Silgan Holdings,  Silgan Containers,  Silgan Plastics,  Silgan
          Containers Manufacturing Corporation,  Silgan Corporation, Silgan LLC,
          RXI Plastics,  Inc. and Silgan Vacuum Closure Holding Company in favor
          of the creditors thereunder (incorporated by reference to Exhibit 99.4
          filed  with our  Current  Report on Form  8-K,  dated  July 12,  2002,
          Commission File No. 000-22117).

  10.8    Asset Purchase  Agreement,  dated as of June 2, 1995, between American
          National Can Company and Silgan Containers  (incorporated by reference
          to Exhibit 1 filed with our  Current  Report on Form 8-K dated  August
          14, 1995, Commission File No. 33-28409).

  10.9    Purchase  Agreement,  dated as of June 1, 1998, by and among Campbell,
          Silgan Can Company and Silgan Containers (incorporated by reference to
          Exhibit 2 filed  with our  Current  Report on Form 8-K dated  June 15,
          1998, Commission File No. 000-22117).

  10.10   Equity  Underwriting  Agreement,  dated November 6, 2001, among Silgan
          Holdings,  The Morgan  Stanley  Leveraged  Equity Fund II,  L.P.,  and
          Deutsche Banc Alex.  Brown Inc. and Morgan Stanley & Co.  Incorporated
          as  representatives of the several  underwriters  listed on Schedule I
          thereto  (incorporated  by reference  to Exhibit  10.17 filed with our
          Annual  Report  on Form 10-K for the year  ended  December  31,  2001,
          Commission File No. 000-22117).

 +10.11   Employment  Agreement,  dated April 12, 2004,  between Silgan Holdings
          Inc.  and Anthony J. Allott  (incorporated  by reference to Exhibit 10
          filed with our Quarterly  Report on Form 10-Q for the quarterly period
          ended March 31, 2004, Commission File No. 000-22117).




                                      -40-



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


*+10.12   Employment  Agreement dated June 30, 2004 between Silgan Holdings Inc.
          and Robert B. Lewis.

 +10.13   Employment  Agreement,  dated as of September 14, 1987,  between James
          Beam and  Canaco  Corporation  (Silgan  Containers)  (incorporated  by
          reference   to  Exhibit   10(vi)   filed  with  Silgan   Corporation's
          Registration   Statement  on  Form  S-1,   dated   January  11,  1988,
          Registration Statement No. 33-18719).

 +10.14   Employment  Agreement,  dated as of September 1, 1989,  between Silgan
          Corporation,  InnoPak Plastics Corporation (Silgan Plastics),  Russell
          F.  Gervais and Aim  Packaging,  Inc.  (incorporated  by  reference to
          Exhibit 5 filed with Silgan  Corporation's  Report on Form 8-K,  dated
          March 15, 1989, Commission File No. 33-18719).

 +10.15   Employment  Agreement  dated  as of  August  1,  1995  between  Silgan
          Containers (as assignee of Silgan  Holdings) and Glenn A. Paulson,  as
          amended pursuant to an amendment dated March 1, 1997  (incorporated by
          reference to Exhibit  10.19 filed with our Annual  Report on Form 10-K
          for the year ended December 31, 1999, Commission File No. 000-22117).

 +10.16   InnoPak  Plastics  Corporation  (Plastics)  Pension  Plan for Salaried
          Employees  (incorporated  by  reference  to Exhibit  10.32  filed with
          Silgan  Corporation's  Annual  Report on Form 10-K for the year  ended
          December 31, 1988, Commission File No. 33-18719).

 +10.17   Containers  Pension  Plan  for  Salaried  Employees  (incorporated  by
          reference  to Exhibit  10.34  filed with Silgan  Corporation's  Annual
          Report on Form 10-K for the year ended  December 31, 1988,  Commission
          File No. 33-18719).

 +10.18   Silgan  Holdings  Inc.  Fourth  Amended and Restated 1989 Stock Option
          Plan (incorporated by reference to Exhibit 10.21 filed with our Annual
          Report on Form 10-K for the year ended  December 31, 1996,  Commission
          File No. 000-22117).

 +10.19   Form  of  Silgan   Holdings   Nonstatutory   Stock  Option   Agreement
          (incorporated  by  reference  to Exhibit  10.22  filed with our Annual
          Report on Form 10-K for the year ended  December 31, 1996,  Commission
          File No. 000-22117).

  10.20   Silgan  Holdings Inc. 2002  Non-Employee  Directors  Stock Option Plan
          (incorporated  by  reference  to Exhibit  10.23  filed with our Annual
          Report on Form 10-K for the year ended  December 31, 2002,  Commission
          File No. 000-22117).

 +10.21   Silgan Holdings Inc. Senior Executive  Performance Plan  (incorporated
          by  reference  to Exhibit  10.19 filed with our Annual  Report on Form
          10-K  for the  year  ended  December  31,  2003,  Commission  File No.
          000-22117).

*+10.22   Silgan Holdings Inc. 2004 Stock Incentive Plan.




                                      -41-



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


*+10.23   Form of Option  Agreement  (Employee)  under the Silgan  Holdings Inc.
          2004 Stock Incentive Plan.

*+10.24   Form of Restricted  Stock Unit Agreement  (Employee)  under the Silgan
          Holdings 2004 Stock Incentive Plan.

*+10.25   Form of Restricted Stock Unit Agreement  (Outside  Director) under the
          Silgan Holdings Inc. 2004 Stock Incentive Plan.

 *12      Computation  of Ratio of Earnings to Fixed Charges for the years ended
          December 31, 2004, 2003, 2002, 2001 and 2000.

  14      Code of Ethics  applicable  to Silgan  Holdings'  principal  executive
          officers, principal financial officer, principal accounting officer or
          controller or persons  performing  similar functions  (incorporated by
          reference to Exhibit 14 filed with our Annual  Report on Form 10-K for
          the year ended December 31, 2003, Commission File No. 000-22117).

  21      Subsidiaries of the Registrant  (incorporated  by reference to Exhibit
          21 filed  with  our  Annual  Report  on Form  10-K for the year  ended
          December 31, 2003, Commission File No. 000-22117).

 *23      Consent of Ernst & Young LLP.

 *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.

- -----------------
*Filed herewith.
+Management contract or compensatory plan or arrangement.



                                      -42-


                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.




                                         SILGAN HOLDINGS INC.



Date:  March 7, 2005                     By  /s/ R. Philip Silver
                                             --------------------------
                                             R. Philip Silver
                                             Co-Chairman of the Board and
                                             Co-Chief Executive Officer

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.



Signature                              Title                         Date
- ---------                              -----                         ----
                             Co-Chairman of the Board and
                             Co-Chief Executive Officer
/s/ R. Philip Silver         (Principal Executive Officer)       March 7, 2005
- -----------------------
(R. Philip Silver)

                             Co-Chairman of the Board and
                             Co-Chief Executive Officer
/s/ D. Greg Horrigan         (Principal Executive Officer)       March 7, 2005
- -----------------------
(D. Greg Horrigan)

/s/ John W. Alden                    Director                    March 7, 2005
- -----------------------
(John W. Alden)

/s/ Jeffrey C. Crowe                 Director                    March 7, 2005
- -----------------------
(Jeffrey C. Crowe)

/s/ William C. Jennings              Director                    March 7, 2005
- -----------------------
(William C. Jennings)

/s/ Edward A. Lapekas                Director                    March 7, 2005
- -----------------------
(Edward A. Lapekas)

                             Executive Vice President and
                               Chief Financial Officer
                               (Principal Financial and
/s/ Robert B. Lewis              (Accounting Officer)            March 7, 2005
- -----------------------
(Robert B. Lewis)


                                      -43-




           Report of Independent Registered Public Accounting Firm on
                    Internal Control Over Financial Reporting


The Board of Directors and Stockholders of Silgan Holdings Inc.

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal Control Over Financial  Reporting,  that Silgan
Holdings Inc. maintained  effective internal control over financial reporting as
of   December   31,   2004   based   on   criteria   established   in   Internal
Control--Integrated   Framework   issued   by  the   Committee   of   Sponsoring
Organizations  of the Treadway  Commission (the COSO criteria).  Silgan Holdings
Inc.'s management is responsible for maintaining effective internal control over
financial  reporting  and for its  assessment of the  effectiveness  of internal
control over financial reporting. Our responsibility is to express an opinion on
management's  assessment  and an opinion on the  effectiveness  of the Company's
internal control over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion,  management's  assessment that Silgan  Holdings Inc.  maintained
effective internal control over financial  reporting as of December 31, 2004, is
fairly stated, in all material  respects,  based on the COSO criteria.  Also, in
our  opinion,  Silgan  Holdings  Inc.  maintained,  in  all  material  respects,
effective  internal  control over  financial  reporting as of December 31, 2004,
based on the COSO criteria.




                                      F-1


We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
Silgan  Holdings  Inc.  as of  December  31,  2004  and  2003,  and the  related
consolidated statements of income, stockholders' equity, and cash flows for each
of the three years in the period  ended  December  31, 2004 and our report dated
March 2, 2005 expressed an unqualified opinion thereon.

                                                          /s/ Ernst & Young LLP


Stamford, Connecticut
March 2, 2005

















                                      F-2






             Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholders of Silgan Holdings Inc.

We have audited the accompanying  consolidated balance sheets of Silgan Holdings
Inc. as of December 31, 2004 and 2003, and the related  consolidated  statements
of income,  stockholders'  equity, and cash flows for each of the three years in
the period  ended  December  31, 2004.  Our audits also  included the  financial
statement  schedules listed in the Index at Item 15. These financial  statements
and  schedules  are  the  responsibility  of  the  Company's   management.   Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedules based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial position of Silgan Holdings
Inc.  at  December  31,  2004 and  2003,  and the  consolidated  results  of its
operations  and its cash flows for each of the three  years in the period  ended
December  31,  2004,  in  conformity  with U.S.  generally  accepted  accounting
principles.  Also, in our opinion,  the related financial  statement  schedules,
when considered in relation to the basic financial  statements taken as a whole,
present fairly in all material respects the information set forth therein.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States), the effectiveness of Silgan Holdings
Inc.'s internal control over financial  reporting as of December 31, 2004, based
on criteria established in Internal Control--Integrated  Framework issued by the
Committee of Sponsoring  Organizations of the Treadway Commission and our report
dated March 2, 2005 expressed an unqualified opinion thereon.

                                                          /s/ Ernst & Young LLP


Stamford, Connecticut
March 2, 2005



                                      F-3




                              SILGAN HOLDINGS INC.
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 2004 and 2003
                  (Dollars in thousands, except per share data)

                                                           2004          2003
                                                           ----          ----
Assets
Current assets:
     Cash and cash equivalents ......................  $   35,416    $   12,100
     Trade accounts receivable, less allowances
        of $2,827 and $3,086 respectively ...........     148,073       159,273
     Inventories ....................................     318,665       320,194
     Prepaid expenses and other current assets ......      53,776        53,731
                                                       ----------    ----------
         Total current assets .......................     555,930       545,298

Property, plant and equipment, net ..................     792,936       817,850
Goodwill, net .......................................     198,346       202,421
Other assets, net ...................................      49,947        55,515
                                                       ----------    ----------
                                                       $1,597,159    $1,621,084
                                                       ==========    ==========

Liabilities and Stockholders' Equity
Current liabilities:
     Current portion of long-term debt ..............  $   21,804    $   48,670
     Trade accounts payable .........................     244,116       211,639
     Accrued payroll and related costs ..............      57,364        65,940
     Accrued liabilities ............................      21,152        24,518
                                                       ----------    ----------
         Total current liabilities ..................     344,436       350,767

Long-term debt ......................................     819,864       953,910
Other liabilities ...................................     225,423       195,602

Commitments and contingencies

Stockholders' equity:
     Common stock ($0.01 par value per share;
       100,000,000 shares authorized,
       21,108,367 and 20,958,517 shares issued
       and 18,422,891 and 18,273,041 shares
       outstanding, respectively) ...................         211           210
     Paid-in capital ................................     131,685       125,758
     Retained earnings ..............................     136,768        60,905
     Accumulated other comprehensive income (loss)...         859        (5,675)
     Unamortized stock compensation .................      (1,694)         --
     Treasury stock at cost (2,685,476 shares) ......     (60,393)      (60,393)
                                                       ----------    ----------
         Total stockholders' equity .................     207,436       120,805
                                                       ----------    ----------
                                                       $1,597,159    $1,621,084
                                                       ==========    ==========


                 See notes to consolidated financial statements.



                                      F-4




                                                  SILGAN HOLDINGS INC.
                                            CONSOLIDATED STATEMENTS OF INCOME
                                  For the years ended December 31, 2004, 2003 and 2002
                                      (Dollars in thousands, except per share data)



                                                                  2004             2003           2002
                                                                  ----             ----           ----
                                                                                     
Net sales ..............................................      $2,420,445       $2,312,165     $1,988,284

Cost of goods sold .....................................       2,110,059        2,026,687      1,749,731
                                                              ----------       ----------     ----------
     Gross profit ......................................         310,386          285,478        238,553

Selling, general and administrative expenses ...........         108,716          108,393         76,216

Rationalization charges (credits) ......................           2,089            8,993         (5,603)
                                                              ----------       ----------     ----------

     Income from operations ............................         199,581          168,092        167,940

Interest and other debt expense before loss on
    early extinguishment of debt .......................          55,632           78,861         73,789

Loss on early extinguishment of debt ...................           1,590           19,173            983
                                                              ----------       ----------     ----------

     Interest and other debt expense ...................          57,222           98,034         74,772

     Income before income taxes and equity
         in losses of affiliate ........................         142,359           70,058         93,168

Provision for income taxes .............................          58,214           27,743         36,806
                                                              ----------       ----------     ----------

     Income before equity in losses of affiliate .......          84,145           42,315         56,362

Equity in losses of affiliate, net of income taxes .....            --               (281)        (2,554)
                                                              ----------       ----------     ----------

     Net income ........................................      $   84,145       $   42,034     $   53,808
                                                              ==========       ==========     ==========

Basic net income per share .............................           $4.58            $2.30          $2.97
                                                                   =====            =====          =====

Diluted net income per share ...........................           $4.52            $2.28          $2.93
                                                                   =====            =====          =====

Dividends per share ....................................           $0.45            $ --           $ --
                                                                   =====            =====          =====



                                 See notes to consolidated financial statements.




                                                      F-5



                                                          SILGAN HOLDINGS INC.
                                                      CONSOLIDATED STATEMENTS OF
                                                          STOCKHOLDERS' EQUITY
                                           For the years ended December 31, 2004, 2003 and 2002
                                                    (Dollars and shares in thousands)


                                             Common Stock             Retained     Accumulated
                                             -------------   Paid-    Earnings        Other     Unamortized               Total
                                                      Par     in    (Accumulated  Comprehensive    Stock     Treasury  Stockholders'
                                             Shares  Value  Capital   Deficit)    Income (Loss) Compensation   Stock      Equity
                                             ------  -----  -------- -----------  ------------- ------------ --------  -------------
                                                                                                 
Balance at January 1, 2002 ...............   17,854   $205  $118,319  $(34,937)     $ (8,046)      $ --      $(60,393)   $ 15,148

Comprehensive income:

   Net income ............................     --      --       --      53,808          --           --          --        53,808

   Minimum pension liability, net of
     tax benefit of $8,336 ...............     --      --       --        --         (12,792)        --          --       (12,792)

   Change in fair value of derivatives,
     net of tax provision of $314 ........     --      --       --        --             453         --          --           453

   Foreign currency translation ..........     --      --       --        --             (82)        --          --           (82)
                                                                                                                         --------
   Comprehensive income ..................                                                                                 41,387
                                                                                                                         --------
Stock option exercises, including
  tax benefit of $2,254 ..................      377      4     6,553      --            --           --          --         6,557
                                             ------   ----  --------  --------      --------      -------    --------    --------
Balance at December 31, 2002 .............   18,231    209   124,872    18,871       (20,467)        --       (60,393)     63,092

Comprehensive income:

   Net income ............................     --      --       --      42,034          --           --          --        42,034

   Minimum pension liability, net of
     tax provision of $3,961 .............     --      --       --        --           6,106         --          --         6,106

   Change in fair value of derivatives,
     net of tax provision of $1,338 ......     --      --       --        --           2,053         --          --         2,053

   Foreign currency translation ..........     --      --       --        --           6,633         --          --         6,633
                                                                                                                         --------
   Comprehensive income ..................                                                                                 56,826
                                                                                                                         --------
Stock option exercises, including
  tax benefit of $240 ....................       42      1       886      --            --           --          --           887
                                             ------   ----  --------  --------      --------      -------    --------    --------

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

Comprehensive income:

   Net income ............................     --      --       --      84,145          --           --          --        84,145

   Minimum pension liability, net of
     tax benefit of $1,406 ...............     --      --       --        --          (2,154)        --          --        (2,154)

   Change in fair value of derivatives,
    net of tax provision of $2,409 .......     --      --       --        --           3,686         --          --         3,686

   Foreign currency translation ..........     --      --       --        --           5,002         --          --         5,002
                                                                                                                         --------
   Comprehensive income ..................                                                                                 90,679
                                                                                                                         --------
Dividends declared on common stock .......     --      --       --      (8,282)         --           --          --        (8,282)

Issuance of restricted stock units .......     --      --      1,929      --            --         (1,929)       --          --

Amortization of stock compensation .......     --      --       --        --            --            235        --           235

Stock option exercises and other awards,
  including tax benefit of $1,736 ........      150      1     3,998      --            --           --          --         3,999
                                             ------   ----  --------  --------      --------      -------    --------    --------
Balance at December 31, 2004 .............   18,423   $211  $131,685  $136,768      $    859      $(1,694)   $(60,393)   $207,436
                                             ======   ====  ========  ========      ========      =======    ========    ========


                                             See notes to consolidated financial statements.




                                                               F-6



                                                  SILGAN HOLDINGS INC.
                                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  For the years ended December 31, 2004, 2003 and 2002
                                                 (Dollars in thousands)

                                                                                   2004              2003                2002
                                                                                   ----              ----                ----
                                                                                                           
Cash flows provided by (used in) operating activities:
     Net income ........................................................        $  84,145         $  42,034         $    53,808
     Adjustments to reconcile net income to net cash
         provided by operating activities:
          Depreciation .................................................          118,450           110,724              94,936
          Amortization of other intangibles ............................               23               590                 779
          Amortization of debt issuance costs ..........................            3,937             3,888               2,588
          Rationalization charges (credits) ............................            2,089             8,993              (5,603)
          Loss on early extinguishment of debt .........................            1,590            19,173                 983
          Equity in losses of affiliate ................................             --                 457               4,222
          Deferred income tax provision ................................           42,535            25,742              25,219
          Other changes that provided (used) cash, net of
             effects from acquisitions:
               Trade accounts receivable, net ..........................           11,200           (12,465)             20,246
               Inventories .............................................            1,449            28,109             (10,209)
               Trade accounts payable ..................................           26,420            14,244             (14,725)
               Accrued liabilities .....................................          (15,095)           (6,443)            (12,273)
               Other, net ..............................................              995           (11,224)            (10,255)
                                                                                ---------         ---------         -----------
          Net cash provided by operating activities ....................          277,738           223,822             149,716
                                                                                ---------         ---------         -----------

Cash flows provided by (used in) investing activities:
     Purchases of businesses, net of cash acquired .....................             --            (207,793)               --
     Capital expenditures ..............................................         (102,868)         (105,912)           (119,160)
     Proceeds from asset sales .........................................            9,983             3,739               1,915
                                                                                ---------         ---------         -----------
          Net cash used in investing activities ........................          (92,885)         (309,966)           (117,245)
                                                                                ---------         ---------         -----------

Cash flows provided by (used in) financing activities:
     Borrowings under revolving loans ..................................          954,325           905,800           1,163,580
     Repayments under revolving loans ..................................         (979,325)         (880,800)         (1,496,605)
     Proceeds from stock option exercises ..............................            2,262               647               4,303
     Changes in outstanding checks - principally vendors ...............            6,057            11,084              13,577
     Proceeds from issuance of long-term debt ..........................             --             550,000             656,000
     Repayments of long-term debt ......................................         (135,912)         (540,545)           (310,573)
     Dividends paid on common stock ....................................           (8,282)             --                  --
     Debt issuance costs ...............................................             (662)           (6,260)            (22,444)
                                                                                ---------         ---------         -----------
          Net cash (used in) provided by financing
              activities ...............................................         (161,537)           39,926               7,838
                                                                                ---------         ---------         -----------

Cash and cash equivalents:
     Net increase (decrease) ...........................................           23,316           (46,218)             40,309
     Balance at beginning of year ......................................           12,100            58,318              18,009
                                                                                ---------         ---------         -----------
     Balance at end of year ............................................        $  35,416         $  12,100         $    58,318
                                                                                =========         =========         ===========

Interest paid ..........................................................        $  55,494         $  93,514         $    73,251
Income taxes paid, net of refunds ......................................            5,008             2,803              14,374



                                      See notes to consolidated financial statements.




                                                           F-7




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Summary of Significant Accounting Policies

Nature of Business.  Silgan  Holdings  Inc., or Holdings,  conducts its business
through its wholly owned operating subsidiaries,  Silgan Containers Corporation,
or Containers,  and Silgan Plastics Corporation,  or Plastics. We are engaged in
the  manufacture  and sale of steel and  aluminum  containers  for human and pet
food;  metal,  composite  and  plastic  vacuum  closures  for food and  beverage
products;  and  custom  designed  plastic  containers,  tubes and  closures  for
personal care, health care,  pharmaceutical,  household and industrial chemical,
food, pet care, agricultural chemical,  automotive and marine chemical products.
Our businesses are principally based in the United States.

Basis  of  Presentation.  The  consolidated  financial  statements  include  the
accounts  of  Holdings  and  its  subsidiaries.   All  significant  intercompany
transactions  have been  eliminated.  The preparation of consolidated  financial
statements in conformity  with U.S.  generally  accepted  accounting  principles
requires  management to make estimates and  assumptions  that affect the amounts
reported in the financial  statements and accompanying notes. Actual results may
differ from those estimates.

The  principal  functional  currency for our foreign  operations is the Canadian
dollar.  Balance sheet  accounts of our foreign  subsidiaries  are translated at
exchange  rates in effect at the balance  sheet date,  while revenue and expense
accounts are translated at average rates prevailing during the year. Translation
adjustments  are  reported as a component  of  accumulated  other  comprehensive
income (loss).

Certain prior years' 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  totaling  approximately  $105.5
million at December 31, 2004 and $99.4 million at December 31, 2003 are included
in trade  accounts  payable  in our  Consolidated  Balance  Sheets.  Changes  in
outstanding  checks are included in  financing  activities  in our  Consolidated
Statements of Cash Flows to treat them as, in substance, cash advances.

Inventories.  Inventories  are  valued  at the  lower  of  cost or  market  (net
realizable  value)  and  the  cost is  principally  determined  on the  last-in,
first-out basis, or LIFO.




                                      F-8




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Summary of Significant Accounting Policies  (continued)

Property, Plant and Equipment, Net. Property, plant and equipment, net is stated
at historical cost less accumulated depreciation. Major renewals and betterments
that extend the life of an asset are  capitalized  and  repairs and  maintenance
expenditures  are charged to expense as incurred.  Design and development  costs
for  molds,  dies and  other  tools  that we do not own and that will be used to
produce  products  that will be sold under  long-term  supply  arrangements  are
capitalized.  Depreciation is computed using the  straight-line  method over the
estimated  useful lives of depreciable  assets.  The principal  estimated useful
lives are 35 years for  buildings  and range between 3 to 18 years for machinery
and equipment. Leasehold improvements are amortized over the shorter of the life
of the related asset or the life of the lease.

Interest  incurred on amounts  borrowed in connection  with the  installation of
major machinery and equipment acquisitions is capitalized.  Capitalized interest
of $0.7  million,  $1.0  million  and  $1.4  million  in 2004,  2003  and  2002,
respectively, was recorded as part of the cost of the assets to which it relates
and is amortized over the assets' estimated useful life.

Goodwill,  Net. We review  goodwill for impairment as of July 1 of each year and
more frequently if circumstances  indicate a possible impairment.  We determined
that goodwill was not impaired in our third quarter 2004 review.  Changes in the
carrying amount of goodwill, net are as follows:

                                          Metal Food    Plastic
                                          Containers   Containers     Total
                                          ----------   ----------     -----
                                                (Dollars in thousands)

     Balance at December 31, 2002 ...      $ 47,680     $ 93,801    $141,481
     Acquisitions ...................        55,350        5,050      60,400
     Currency translation ...........          --            540         540
                                           --------      --------   --------
     Balance at December 31, 2003 ...       103,030       99,391     202,421
     Adjustments ....................        (5,722)       1,413      (4,309)
     Currency translation ...........          --            234         234
                                           --------     --------    --------
     Balance at December 31, 2004 ...      $ 97,308     $101,038    $198,346
                                           ========     ========    ========

Goodwill,  net was  adjusted in 2004  primarily  for  deferred tax items and the
finalization of the valuation of assets for 2003 acquisitions.

Goodwill,  net  for our  metal  food  container  business  includes  accumulated
amortization of $14.7 million at both December 31, 2004 and 2003. Goodwill,  net
for our plastic container  business includes  accumulated  amortization of $11.1
million at both December 31, 2004 and 2003.






                                      F-9




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Summary of Significant Accounting Policies  (continued)

Impairment  of  Long-Lived  Assets.  We  assess  long-lived  assets,   including
intangible assets with definite lives, for impairment whenever events or changes
in  circumstances  indicate the  carrying  amount of the assets may not be fully
recoverable.  An impairment  exists if the estimate of future  undiscounted cash
flows generated by the assets is less than the carrying value of the assets.  If
impairment is determined to exist, any related  impairment loss is then measured
by comparing the fair value of the assets to their carrying amount.

Other Assets,  Net. Other assets, net consist principally of debt issuance costs
which are being amortized on a straight-line basis over the terms of the related
debt agreements (4 to 9 years) and an intangible pension asset.

Hedging  Instruments.  We account for  derivative  financial  instruments  under
Statement of Financial Accounting  Standards,  or SFAS, No. 133, "Accounting for
Derivative  Instruments  and Hedging  Activities,"  as amended and  interpreted,
which requires all derivatives to be recorded in the Consolidated Balance Sheets
at their fair values. Changes in fair values of derivatives are recorded in each
period in  earnings  or  comprehensive  income  (loss),  depending  on whether a
derivative is designated as part of a hedge  transaction and, if it is, the type
of hedge transaction.

We utilize certain derivative  financial  instruments to manage a portion of our
interest  rate and  natural gas cost  exposures.  We do not engage in trading or
other  speculative  uses  of  these  financial  instruments.   For  a  financial
instrument  to qualify as a hedge,  we must be exposed to interest rate or price
risk, and the financial instrument must reduce the exposure and be designated as
a hedge.  Financial instruments  qualifying for hedge accounting must maintain a
high correlation  between the hedging instrument and the item being hedged, both
at inception and throughout the hedged period.

Income  Taxes.  We  account  for  income  taxes  using the  liability  method in
accordance with SFAS No. 109, "Accounting for Income Taxes." Deferred tax assets
and liabilities are recognized for the future tax  consequences  attributable to
differences  between  the  financial  statement  carrying  amounts of assets and
liabilities  and their  respective  tax bases and operating  loss and tax credit
carryforwards.  The effect on deferred tax assets and liabilities of a change in
tax rates is  recognized  in income in the period of  enactment  of such change.
Income taxes are calculated for Holdings,  Silgan Equipment  Company,  or Silgan
Equipment,  and the acquired steel container  manufacturing business of Campbell
Soup Company,  or CS Can, on a separate return basis. U.S. income taxes have not
been provided on the accumulated  earnings of our foreign  subsidiaries as these
earnings are  expected to be  indefinitely  reinvested.  See Note 12 for further
discussion.

Revenue  Recognition.  Revenues  are  recognized  when goods are shipped and the
title and risk of loss pass to the  customer.  For those  sites where we operate
within the  customer's  facilities,  title and risk of loss pass to the customer
upon delivery of product to clearly delineated areas within the common facility,
at which  time we  recognize  revenues.  Shipping  and  handling  fees and costs
incurred in connection  with products sold are recorded in cost of goods sold in
our Consolidated Statements of Income.




                                      F-10




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Summary of Significant Accounting Policies  (continued)

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.  Under our current  stock-based  compensation  plan, we have
issued options and restricted  stock units to our officers,  other key employees
and outside  directors.  A restricted stock unit represents the right to receive
one share of our common stock at a future date.  Unvested restricted stock units
do not have dividend or voting rights and may not be disposed of or  transferred
during the  vesting  period.  See Note 13 for further  discussion.  We apply the
recognition and measurement  principles of Accounting  Principles Board, or APB,
Opinion  No.  25,  "Accounting  for Stock  Issued  to  Employees,"  and  related
interpretations  in  accounting  for stock  awards  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.  Restricted  stock units  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 ratably over the
respective vesting period. Compensation expense of $0.2 million was amortized in
2004.

If we had  applied  the fair  value  recognition  provisions  of SFAS  No.  123,
"Accounting  for  Stock-Based  Compensation,"  for the years ended  December 31,
2004, 2003 and 2002, net income and basic and diluted net income per share would
have been as follows:




                                                                 2004        2003        2002
                                                                 ----        ----        ----
                                                       (Dollars in thousands, except per share data)

                                                                              
         Net income, as reported ..........................    $84,145     $42,034     $53,808
         Add:  Stock based compensation expense
           included in reported net income, net of
           income taxes ...................................        135        --          --
         Deduct:  Total stock-based employee
           compensation expense determined under
           the fair value method for all awards, net
           of income taxes ................................      1,747       1,441       1,165
                                                               -------     -------     -------
         Pro forma net income .............................    $82,533     $40,593     $52,643
                                                               =======     =======     =======

         Earnings per share:
            Basic net income per share - as reported ......      $4.58       $2.30       $2.97
                                                                 =====       =====       =====
            Basic net income per share - pro forma ........       4.49        2.22        2.90
                                                                 =====       =====       =====
            Diluted net income per share - as reported ....      $4.52       $2.28       $2.93
                                                                 =====       =====       =====
            Diluted net income per share - pro forma ......       4.45        2.22        2.88
                                                                 =====       =====       =====




                                      F-11



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Summary of 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, as revised,  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.

Effective  January  1,  2003,  we  adopted  SFAS No.  145,  "Rescission  of FASB
Statements  No. 4, 44 and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections." Among other provisions, SFAS No. 145 requires that gains or losses
from  the   extinguishment   of  our  debt  will  no  longer  be  classified  as
extraordinary  items. Upon adoption in 2003, the extraordinary  item for loss on
early  extinguishment  of debt of $1.0  million  before  income  taxes  that was
recorded in the second  quarter of 2002, as a result of the  refinancing  of our
previous  senior  secured  credit  facility with our new senior  secured  credit
facility,  was  reclassified  to loss  on  early  extinguishment  of debt in our
Consolidated Statements of Income.

In  December  2003,  the  FASB  issued  a  revised  SFAS  No.  132,  "Employers'
Disclosures about Pensions and Other Postretirement  Benefits." The revised SFAS
No. 132 requires additional  disclosures about plan assets, benefit obligations,
expected cash flows and net periodic benefit costs for defined benefit plans. In
2003,  we adopted the  additional  disclosure  requirements,  except for certain
disclosures about estimated future benefit payments which were adopted in 2004.






                                      F-12




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Summary of Significant Accounting Policies  (continued)

Recently  Issued  Accounting  Pronouncements.  In November 2004, the FASB issued
SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4." SFAS No.
151 clarifies that abnormal amounts of idle facility expense,  freight, handling
costs and wasted materials should be recognized as current period charges in all
circumstances.  SFAS No. 151 will be effective for us beginning January 1, 2006.
We do not expect the  adoption of SFAS No. 151 to have a  significant  effect on
our financial position, results of operations or cash flows.

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based  Payment." SFAS
No. 123(R) requires that public companies recognize  compensation  expense in an
amount equal to the fair value of the  share-based  payment.  SFAS No. 123(R) is
effective  for us  beginning  with the third  quarter of 2005.  SFAS No.  123(R)
permits companies to adopt its requirements using one of two methods:

     1.   A  "modified   prospective"  method  in  which  compensation  cost  is
          recognized  beginning  with  the  effective  date  (a)  based  on  the
          requirements of SFAS No. 123(R) for all share-based  payments  granted
          after the effective date and (b) based on the requirements of SFAS No.
          123 for all awards granted to employees prior to the effective date of
          SFAS No. 123(R) that remain unvested on the effective date.

     2.   A "modified  retrospective"  method which includes the requirements of
          the modified  prospective  method  described  above,  but also permits
          entities to restate based on the amounts  previously  recognized under
          SFAS No.  123 for  purposes  of pro forma  disclosures  either (a) all
          prior periods  presented or (b) prior  interim  periods of the year of
          adoption.

We are still assessing which transition method to utilize.

As permitted by SFAS No. 123, we currently  account for share-based  payments to
employees using APB No. 25's intrinsic  value method and, as such,  recognize no
compensation  expense for employee stock options.  Accordingly,  the adoption of
SFAS No.  123(R)'s  fair  value  method  will have an impact on our  results  of
operations,  although it will have no impact on our overall financial  position.
The impact of  adoption  of SFAS No.  123(R)  cannot be  predicted  at this time
because it will depend on levels of share-based  payments granted in the future.
However,  had we adopted SFAS No.  123(R) in prior  periods,  the impact of that
standard would have  approximated the impact of SFAS No. 123 as described in the
disclosure of pro forma net income and diluted net income per share in Note 1 to
our  Consolidated  Financial  Statements.  SFAS No.  123(R)  also  requires  the
benefits of tax  deductions in excess of recognized  compensation  expense to be
reported as a financing  cash flow  activity,  rather than as an operating  cash
flow activity as required under current literature. This requirement will reduce
net operating  cash flows and increase net financing cash flows in periods after
adoption.  While we cannot  estimate  what those  amounts  will be in the future
(because  they depend on, among other  things,  when  employees  exercise  stock
options),  the amounts of operating  cash flows  recognized in prior periods for
such excess tax deductions  were $1.7 million,  $0.2 million and $2.3 million in
2004, 2003 and 2002, respectively.



                                      F-13


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


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 business  operates under the name Silgan Closures LLC, or Silgan  Closures,
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.

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 2004 when valuations and integration plans were completed.


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves

2004 Rationalization Plans
- --------------------------

During 2004,  we approved  and  announced to employees a plan to exit our Benton
Harbor,  Michigan  metal  food  container  manufacturing  facility  and  another
operation.  This decision  resulted in a charge to earnings  during 2004 of $0.7
million, of which $0.2 million was for the non-cash write-down in carrying value
of assets.  Through  December  31, 2004,  we made cash  payments  totaling  $0.5
million  related  to these  plans.  All  actions  under  these  plans  have been
completed.





                                      F-14



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves
              (continued)

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

During  2003,  we  established  acquisition  reserves  in  connection  with  our
purchases  of  Thatcher  Tubes,  White Cap and  Pacific  Coast  Can  aggregating
approximately  $6.0 million,  recorded pursuant to plans that we began to assess
and formulate at the date of the  acquisitions.  During 2004, we finalized these
plans and  reduced  the  related  acquisition  reserves  by  approximately  $0.5
million.  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.  These plans included the termination of  approximately
380 plant and administrative employees and other related plant exit costs. These
reserves  consisted of employee severance and benefits costs of $4.2 million and
plant  exit costs of $1.3  million  related  to the  closing  of the  previously
discussed acquired facilities. All of these facilities have ceased manufacturing
operations.  Through December 31, 2004, a total of $4.0 million and $1.3 million
has been  expended  for  employee  severance  and  benefits and plant exit costs
related to these plans,  respectively.  At December 31, 2004, these reserves had
an aggregate  balance of $0.2 million.  Cash payments  related to these reserves
are expected to continue through the second quarter of 2005.

Activity in our 2003 acquisition plan reserves is summarized as follows:




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

                                                                             
          Balance at December 31, 2002 .............      $  --         $ --          $  --
          2003 Reserves Established ................        4,451        1,559          6,010
          2003 Utilized ............................       (1,167)        (523)        (1,690)
                                                          -------       ------        -------
          Balance at December 31, 2003 .............        3,284        1,036          4,320
          Finalization of 2003 Acquisition
             Plan Reserves .........................         (268)        (239)          (507)
          2004 Utilized ............................       (2,856)        (751)        (3,607)
                                                          -------       ------        -------
          Balance at December 31, 2004 .............      $   160       $   46        $   206
                                                          =======       ======        =======









                                      F-15





                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves
              (continued)

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 Silgan Closures business.
These plans included the  termination of  approximately  120 plant employees and
other related exit costs.  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  consisted of $5.3
million for the non-cash  write-down in carrying  value of assets,  $2.1 million
for employee severance and benefits costs and $1.6 million for plant exit costs.
During 2004,  additional  rationalization  charges of $1.3 million were recorded
related to these plans ($1.0 million for the metal food  container  business and
$0.3 million for the plastic container  business).  Since inception,  a total of
$2.3 million and $1.3  million has been  expended  for  employee  severance  and
benefits and plant exit costs, respectively,  and $6.0 million has been recorded
for the non-cash  write-down in carrying value of assets.  At December 31, 2004,
these reserves had an aggregate  balance of $0.7 million.  The timing of certain
cash payments  related to these  reserves is dependent  upon the expiration of a
lease  obligation.  Accordingly,  cash  payments  related to these  reserves are
expected through 2010.

Activity in our 2003 rationalization plan reserves is summarized as follows:




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

                                                                                        
          Balance at December 31, 2002 ..........      $  --          $ --           $  --          $  --
          2003 Rationalization Charge ...........        2,097         1,588           5,308          8,993
          2003 Utilized .........................       (1,502)         (617)         (5,308)        (7,427)
                                                       -------        ------         -------        -------
          Balance at December 31, 2003 ..........          595           971            --            1,566
          2004 Rationalization Charge ...........          272           408             662          1,342
          2004 Utilized .........................         (830)         (689)           (662)        (2,181)
                                                       -------        ------         -------        -------
          Balance at December 31, 2004 ..........      $    37        $  690         $  --          $   727
                                                       =======        ======         =======        =======








                                      F-16




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves
              (continued)

Fairfield Rationalization Plan
- ------------------------------

During  2001,  we  approved  and  announced  to  employees  a plan to  exit  our
Fairfield, Ohio plastic container facility. The plan included the termination of
approximately 150 plant employees and other related plant exit costs,  including
equipment  dismantle  costs and  contractual  rent  obligations.  This  decision
resulted in a  rationalization  charge of $3.5 million,  which consisted of $0.9
million for  employee  severance  and  benefits  and $2.6 million for plant exit
costs.  During 2002,  all actions under this plan related to employee  severance
and benefits  were  completed at amounts less than  originally  estimated,  and,
accordingly,   we  reversed  $0.2  million  of  rationalization  reserves  as  a
rationalization  credit.  Through December 31, 2004, a total of $2.4 million has
been expended  relating to this plan.  At December 31, 2004,  this reserve had a
remaining balance of $0.9 million related to plant exit costs.  Although we have
closed the plant,  the timing of cash payments is dependent  upon the expiration
of a lease  obligation.  Accordingly,  cash  payments  related to  closing  this
facility are expected through 2009.

Activity in our Fairfield rationalization plan reserve is summarized as follows:




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

                                                                             
          Balance at December 31, 2001 .............      $ 237         $1,867        $2,104
          2002 Rationalization Credit ..............       (237)           --           (237)
          2002 Utilized ............................        --            (273)         (273)
                                                          -----         ------        ------
          Balance at December 31, 2002 .............        --           1,594         1,594
          2003 Utilized ............................        --            (321)         (321)
                                                          -----         ------        ------
          Balance at December 31, 2003 .............        --           1,273         1,273
          2004 Utilized ............................        --            (380)         (380)
                                                          -----         ------        ------
          Balance at December 31, 2004 .............      $ --          $  893        $  893
                                                          =====         ======        ======






                                      F-17



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves
              (continued)

AN Can Acquisition Plan
- -----------------------

Acquisition  reserves  established  in connection  with our purchase of the Food
Metal and  Specialty  Business of American  National Can Company,  or AN Can, in
1995  aggregating  approximately  $49.5 million were recorded  pursuant to plans
that we began to assess and formulate at the date of the  acquisition  and which
were  finalized in 1996.  These  reserves  consisted of employee  severance  and
benefits costs ($26.1 million) for the termination of  approximately  500 plant,
selling and administrative employees, plant exit costs ($6.6 million) related to
the planned  closure of the St. Louis,  Missouri  plant,  the  downsizing of the
Hoopeston,  Illinois and Savage,  Minnesota  facilities and the restructuring of
the St. Paul,  Minnesota plant and  liabilities  incurred in connection with the
acquisition ($16.8 million). Through December 31, 2003, a total of $49.5 million
has been expended  related to these plans,  which consisted of $26.1 million for
employee  severance  and benefits  costs,  $6.6 million for plant exit costs and
$16.8 million for payment of acquisition related  liabilities.  During 2003, all
actions under this plan were completed.

Activity in our AN Can acquisition plan reserve is summarized as follows:




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

                                                                                    
         Balance at December 31, 2001 .....       $1,491         $ 1,977        $ 2,000        $ 5,468
         2002 Utilized ....................         (744)           (858)        (2,000)        (3,602)
                                                  ------         -------        -------        -------
         Balance at December 31, 2002 .....          747           1,119           --            1,866
         2003 Utilized ....................         (747)         (1,119)          --           (1,866)
                                                  ------         -------        -------        -------
         Balance at December 31, 2003 .....       $ --           $  --          $  --          $  --
                                                  ======         =======        =======        =======





                                      F-18




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves
              (continued)

Northtown, Kingsburg and Waukegan Rationalization Plans
- -------------------------------------------------------

During 2001, we approved and announced to employees  separate  plans to exit our
Northtown,  Missouri and Kingsburg,  California metal food container  facilities
and to cease  operation of the composite  container  department at our Waukegan,
Illinois metal food container facility.

During 2002, in order to support new business, we decided to continue to operate
our Kingsburg  facility and to utilize  certain  Northtown  assets with carrying
values that were previously written down as part of this  restructuring  charge.
As a result, we recorded a $2.8 million  rationalization credit, which consisted
of $2.2  million  related to  certain  assets  with  carrying  values  that were
previously written down but were placed back in service and $0.6 million for the
reversal of rationalization  reserves related to employee severance and benefits
and plant exit costs.  The assets that  remained in service were recorded in our
Consolidated  Balance Sheets at their depreciated cost, which  approximated fair
value. Also, during 2002, all actions related to our  rationalization  plans for
our   Northtown,   Missouri  and  Waukegan,   Illinois   metal  food   container
manufacturing   facilities  were  completed  at  amounts  less  than  originally
estimated.  Accordingly, we reversed $0.2 million of rationalization reserves as
a rationalization credit.

Other Assets
- ------------

During 2002, we placed certain assets of our metal food container  business with
carrying values that were previously written down back in service.  As a result,
we recorded a $2.3 million  rationalization  credit and recorded those assets in
our Consolidated  Balance Sheets at their depreciated  cost, which  approximated
fair value.

Summary
- -------

Rationalization charges (credits) for the years ended December 31 are summarized
as follows:



                                                    2004       2003        2002
                                                    ----       ----        ----
                                                      (Dollars in thousands)

                                                                
     2004 Rationalization plans ................   $  747     $ --       $  --
     2003 Rationalization plans ................    1,342      8,993        --
     Fairfield plan ............................     --         --          (237)
     Northtown, Kingsburg and Waukegan plans ...     --         --        (3,041)
     Other assets ..............................     --         --        (2,325)
                                                   ------     ------     -------
                                                   $2,089     $8,993     $(5,603)
                                                   ======     ======     =======






                                      F-19




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   3.     Rationalization Charges (Credits) and Acquisition Reserves
              (continued)

Summary (continued)
- -------

At December 31,  rationalization  and acquisition  reserves were included in our
Consolidated Balance Sheets as follows:

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

       Accrued liabilities .............       $  877         $5,572
       Other liabilities ...............          949          1,587
                                               ------         ------
                                               $1,826         $7,159
                                               ======         ======


Note   4.     Accumulated Other Comprehensive Income (Loss)

Accumulated  other  comprehensive  income (loss) is reported in our Consolidated
Statements  of  Stockholders'  Equity.  Amounts  included in  accumulated  other
comprehensive income (loss) at December 31 are as follows:

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

       Foreign currency translation ...........    $  9,637      $ 4,635
       Change in fair value of derivatives ....       2,925         (761)
       Minimum pension liability ..............     (11,703)      (9,549)
                                                   --------      -------
         Accumulated other comprehensive
            income (loss) .....................    $    859      $(5,675)
                                                   ========      =======

The amount reclassified to earnings from the change in fair value of derivatives
component of accumulated other  comprehensive  income (loss) for the years ended
December 31, 2004,  2003 and 2002 was net losses of $3.4  million,  $2.2 million
and $5.0 million, net of income taxes, respectively.

We estimate that we will reclassify $0.9 million of income, net of income taxes,
of the  change in fair  value of  derivatives  component  of  accumulated  other
comprehensive  income  (loss) to  earnings  during the next twelve  months.  The
actual amount that will be  reclassified  to earnings will vary from this amount
as a result  of  changes  in  market  conditions.  See Note 9 which  includes  a
discussion of hedging activities.

For the year ended  December  31, 2002,  the foreign  currency  translation  and
minimum pension liability  components of accumulated other comprehensive  income
(loss)  included  $0.4 million and $5.6  million,  respectively,  related to our
equity  investment  in White Cap. See Note 7 which  includes a discussion of our
equity investment in White Cap.



                                      F-20




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   5.     Inventories

The components of inventories at December 31 are as follows:

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

       Raw materials ......................      $ 63,225       $ 36,732
       Work-in-process ....................        50,366         52,815
       Finished goods .....................       198,697        213,481
       Spare parts and other ..............        19,324         20,267
                                                 --------       --------
                                                  331,612        323,295
       Adjustment to value inventory
          at cost on the LIFO method ......       (12,947)        (3,101)
                                                 --------       --------
                                                 $318,665       $320,194
                                                 ========       ========

Inventories  include $33.2  million and $30.3 million  recorded on the first-in,
first-out method at December 31, 2004 and 2003, respectively.


Note   6.     Property, Plant and Equipment, Net

Property, plant and equipment, net, at December 31 is as follows:

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

       Land .....................................   $    8,984     $   10,060
       Buildings and improvements ...............      166,443        168,236
       Machinery and equipment ..................    1,395,481      1,309,756
       Construction in progress .................       55,428         60,068
                                                    ----------     ----------
                                                     1,626,336      1,548,120
       Accumulated depreciation .................     (833,400)      (730,270)
                                                    ----------     ----------
           Property, plant and equipment, net ...   $  792,936     $  817,850
                                                    ==========     ==========




                                      F-21




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   7.     Investment in Equity 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 vacuum  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.

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.  Prior to our  acquisition  of  White  Cap,  we
accounted  for our  investment  in the White Cap joint  venture using the equity
method.  During 2002, we recorded equity in losses of White Cap of $2.6 million,
net of income taxes,  which included our portion of White Cap's  rationalization
charge to close its Chicago,  Illinois metal closure  manufacturing  facility of
$2.0 million,  net of income taxes,  and $0.7 million,  net of income taxes, for
our  portion of White  Cap's  gain on the sale of  certain  assets at a price in
excess of book value.  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.


Note   8.     Long-Term Debt

Long-term debt at December 31 is as follows:

                                                         2004            2003
                                                         ----            ----
                                                        (Dollars in thousands)
       Bank debt:
          Bank revolving loans ................       $   --         $   25,000
          Bank A term loans ...................         63,669           83,330
          Bank B term loans ...................        574,999          691,250
                                                      --------       ----------
            Total bank debt ...................        638,668          799,580
                                                      --------       ----------

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

       Total debt .............................        841,668        1,002,580
          Less current portion ................         21,804           48,670
                                                      --------       ----------
                                                      $819,864       $  953,910
                                                      ========       ==========





                                      F-22


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   8.     Long-Term Debt  (continued)

The  aggregate  annual  maturities  of our  debt  are  as  follows  (dollars  in
thousands):

          2005 ............         $ 21,804
          2006 ............           21,804
          2007 ............           21,804
          2008 ............          576,256
          2009 ............             --
          Thereafter ......          200,000
                                    --------
                                    $841,668
                                    ========

Bank Credit Agreement
- ---------------------

On June 28, 2002,  we completed  the  refinancing  of our previous  U.S.  senior
secured credit facility, or the Previous U.S. Credit Agreement, by entering into
a new $850 million senior secured credit facility, or the Credit Agreement. As a
result of refinancing our Previous U.S. Credit Agreement,  we recorded a loss on
early  extinguishment  of debt of $1.0  million  in 2002  for the  write-off  of
unamortized  debt issuance costs related to the Previous U.S. Credit  Agreement.
The Credit Agreement initially provided us with $100 million of A term loans and
$350  million of B term loans and also  provides  us with up to $400  million of
revolving loans.

Pursuant  to the  Credit  Agreement,  we  also  had a $275  million  uncommitted
incremental term loan facility.  The uncommitted  incremental term loan facility
provides,  among other things, that any incremental term loan borrowing shall be
denominated  in a single  currency,  either  U.S.  dollars  or  certain  foreign
currencies;  have a maturity  date no earlier than the  maturity  date for the B
term  loans;  and be used  to  finance  permitted  acquisitions,  refinance  any
indebtedness assumed as part of a permitted acquisition, refinance or repurchase
subordinated debt and repay outstanding revolving loans.

On March 3, 2003, we completed a $150 million  incremental  term loan  borrowing
under the Credit  Agreement,  reducing  the  uncommitted  incremental  term loan
facility  to $125  million.  The  proceeds  were used  largely  to  finance  the
acquisitions of White Cap and Thatcher Tubes. The terms of this incremental term
loan  borrowing  are  the  same as  those  for B term  loans  under  the  Credit
Agreement.

On November 13, 2003,  we amended the Credit  Agreement  to, among other things,
increase  the  uncommitted  incremental  term loan  facility by $200 million and
provide us with greater ability to redeem our 9% Senior Subordinated  Debentures
due 2009, or the 9% Debentures,  or any other  subordinated  indebtedness.  This
increased  our  uncommitted  incremental  term loan  facility  under the  Credit
Agreement to $325  million.  On December  15, 2003,  we completed a $200 million
incremental  term loan borrowing under the Credit  Agreement.  The terms of this
incremental term loan borrowing are the same as those for B term loans under the
Credit Agreement. We used the proceeds from this incremental term loan to redeem
a portion of our  outstanding 9% Debentures.  Our uncommitted  incremental  term
loan facility under the Credit Agreement at December 31, 2004 was $125 million.


                                      F-23


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   8.         Long-Term Debt  (continued)

Bank Credit Agreement  (continued)
- ---------------------

The A term  loans and  revolving  loans  mature on June 28,  2008 and the B term
loans  mature on November  30,  2008.  Principal  on the A term loans and B term
loans is required to be repaid in scheduled annual installments.

The Credit  Agreement  requires us to prepay term loans with  proceeds  received
from the incurrence of  indebtedness,  except  proceeds used to refinance  other
existing  indebtedness;  with proceeds  received from certain assets sales; and,
under certain circumstances, with 50 percent of our excess cash flow, as defined
in the Credit Agreement. Generally,  prepayments are allocated pro rata to the A
term  loans and B term loans and  applied  first to the  scheduled  amortization
payments in the year of such  prepayments  and, to the extent in excess thereof,
pro rata to the remaining installments of term loans.

During 2004, we repaid  scheduled  installments of $16.7 million of A term loans
and $7.0 million of B term loans under the Credit Agreement. In addition, in the
fourth quarter of 2004, we utilized excess cash flows to voluntarily prepay $3.0
million  of A term loans and  $109.2  million  of B term loans  under the Credit
Agreement.  As a result of our 2004 prepayments under the Credit  Agreement,  we
recorded  a loss  on  early  extinguishment  of debt  of  $1.6  million  for the
write-off  of a portion  of our debt  issuance  costs.  During  2003,  we repaid
scheduled  installments  of $16.7  million of A term loans and $7.0 million of B
term  loans  under the  Credit  Agreement.  During  2002,  we  repaid  scheduled
installments of $1.8 million of B term loans under the Credit Agreement.  During
2002,  we repaid  $119.4  million of A term  loans and $186.6  million of B term
loans under the Previous U.S. Credit Agreement.

Revolving  loans  may be used  for  working  capital  needs  and  other  general
corporate  purposes,  including  acquisitions.  Revolving loans may be borrowed,
repaid and reborrowed  over the life of the Credit  Agreement  until their final
maturity. We are required to maintain, for at least one period of 30 consecutive
days  during  each  calendar  year,  total  average  unutilized  revolving  loan
commitments  of at least $90  million.  At  December  31,  2004,  there  were no
revolving  loans  outstanding,  as  compared  to $25.0  million  outstanding  at
December 31, 2003. After taking into account letters of credit of $31.4 million,
borrowings available under the revolving credit facility of the Credit Agreement
were $368.6 million on December 31, 2004.

On July 15, 2004, we completed an amendment to our Credit Agreement that lowered
the margin on our B term loans by twenty-five basis points to 1.75 percent.






                                      F-24




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   8.     Long-Term Debt  (continued)

Bank Credit Agreement  (continued)
- ---------------------

Borrowings  under  the  Credit  Agreement  may be  designated  as  base  rate or
Eurodollar  rate  borrowings.  The base rate is the higher of the prime  lending
rate of Deutsche Bank Trust Company  Americas or 1/2 of one percent in excess of
the overnight federal funds rate. Currently,  base rate borrowings bear interest
at the base rate plus a margin of 0.75 percent,  and Eurodollar  rate borrowings
bear  interest  at the  Eurodollar  rate  plus a  margin  of  1.75  percent.  In
accordance with the Credit Agreement,  the interest rate margin on base rate and
Eurodollar  rate  borrowings is reset  quarterly  based upon our total  leverage
ratio, as defined in the Credit Agreement. As of December 31, 2004, the interest
rate for Eurodollar  rate  borrowings was 4.33 percent.  There were no base rate
borrowings  outstanding  at December  31,  2004.  For 2004,  2003 and 2002,  the
weighted  average annual  interest rate paid on term loans was 3.5 percent,  3.4
percent and 4.0 percent,  respectively; and the weighted average annual interest
rate paid on  revolving  loans was 3.4  percent,  3.5 percent  and 3.3  percent,
respectively.  We have  entered  into  interest  rate  swap  agreements  with an
aggregate notional amount of $450 million to convert interest rate exposure from
variable  rates  to  fixed  rates  of  interest.  See  Note 9 which  includes  a
discussion of the interest rate swap agreements.

The Credit  Agreement  provides for the payment of a commitment fee ranging from
0.25 percent to 0.50 percent per annum on the daily  average  unused  portion of
commitments  available  under the  revolving  loan  facility  (0.50  percent  at
December 31, 2004).  The  commitment fee is reset  quarterly  based on our total
leverage ratio.

We may utilize up to a maximum of $50  million of our  revolving  loan  facility
under the Credit Agreement for letters of credit as long as the aggregate amount
of borrowings of revolving  loans and letters of credit do not exceed the amount
of the  commitment  under such revolving  loan  facility.  The Credit  Agreement
provides for payment to the  applicable  lenders of a letter of credit fee equal
to the applicable  margin in effect for revolving loans maintained as Eurodollar
rate loans (1.75  percent at December 31, 2004) and to the issuers of letters of
credit  of a facing  fee of 1/4 of one  percent  per  annum,  calculated  on the
aggregate stated amount of all letters of credit.





                                      F-25



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   8.     Long-Term Debt  (continued)

Bank Credit Agreement  (continued)
- ---------------------

The  indebtedness  under the Credit  Agreement  is  guaranteed  by Holdings  and
certain  of its U.S.  subsidiaries  and is secured  by a  security  interest  in
substantially all of our real and personal property. The stock of certain of our
subsidiaries  has also been pledged as security to the lenders  under the Credit
Agreement.  At December 31, 2004,  we had assets of a U.S.  subsidiary of $130.6
million which were  restricted  and could not be  transferred to Holdings or any
other subsidiary of Holdings.  The Credit Agreement  contains certain  financial
and operating  covenants  which limit,  among other things,  our ability and the
ability of our  subsidiaries  to grant  liens,  sell assets and use the proceeds
from certain asset sales,  make certain  payments  (including  dividends) on our
capital  stock,  incur  indebtedness  or  provide  guarantees,   make  loans  or
investments,  enter into  transactions  with  affiliates,  make certain  capital
expenditures,  engage in any business  other than the packaging  business,  and,
with respect to our subsidiaries,  issue stock. In addition,  we are required to
meet  specified  financial  covenants  including  interest  coverage  and  total
leverage ratios,  each as defined in the Credit  Agreement.  We are currently in
compliance with all covenants under the Credit Agreement.

Because  we sell  metal  containers  used in the  fruit  and  vegetable  packing
process,  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 packing season. Due to our seasonal requirements,  we incur
short-term  indebtedness to finance our working capital requirements.  For 2004,
2003 and 2002,  the average  amount of revolving  loans  outstanding,  including
seasonal  borrowings,  was $170.3  million,  $131.0 million and $258.8  million,
respectively;  and, after taking into account outstanding letters of credit, the
highest amount of such borrowings was $305.3 million,  $260.0 million and $485.3
million, respectively.

6 3/4% Senior Subordinated Notes
- --------------------------------

On  November 14, 2003,  we  issued $200 million  aggregate  principal  amount of
6 3/4% Senior Subordinated  Notes due 2013, or the 6 3/4% Notes. The issue price
for the 6 3/4% Notes was 100% of their principal amount.  Net cash proceeds from
this issuance were used to redeem a portion of our 9% Debentures.

The 6 3/4% Notes are general unsecured  obligations of Holdings,  subordinate in
right of  payment to  obligations  under the Credit  Agreement  and  effectively
subordinate to all obligations of the subsidiaries of Holdings.  Interest on the
6 3/4%  Notes is payable  semi-annually  in cash on the 15th day of each May and
November.



                                      F-26


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   8.     Long-Term Debt  (continued)

6 3/4% Senior Subordinated Notes  (continued)
- --------------------------------

The 6 3/4% Notes are redeemable, at the option of Holdings, in whole or in part,
at any  time  after  November  15,  2008  at  the  following  redemption  prices
(expressed in percentages of principal  amount) plus accrued and unpaid interest
thereon to the  redemption  date if  redeemed  during the  twelve  month  period
beginning November 15, of the years set forth below:

          Year                    Redemption Price
          ----                    ----------------

          2008 ............           103.375%
          2009 ............           102.250%
          2010 ............           101.125%
          Thereafter ......           100.000%

Upon the occurrence of a change of control, as defined in the indenture relating
to the 6 3/4%  Notes,  Holdings  is  required to make  an offer to purchase  the
6 3/4% Notes at a purchase price equal to 101% of their  principal  amount, plus
accrued interest to the date of purchase.

The  indenture  relating  to the 6  3/4%  Notes  contains  covenants  which  are
generally less restrictive than those under the Credit Agreement.

9% Senior Subordinated Debentures
- ---------------------------------

In 2003, we redeemed all $500 million  principal  amount of our  outstanding  9%
Debentures. The redemption price was 103.375% of the principal amount, or $516.9
million,  plus accrued and unpaid interest to the redemption  date. As permitted
under the Credit Agreement and the other documents  governing our  indebtedness,
we funded  the  redemption  with the 6 3/4%  Notes,  incremental  term loans and
revolving  loans  under the Credit  Agreement  and funds from  operations.  As a
result,  in 2003,  we recorded a loss on early  extinguishment  of debt of $19.2
million for the premium  paid in  connection  with this  redemption  and for the
write-off of unamortized debt issuance costs and unamortized  premium related to
the 9% Debentures.





                                      F-27



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   9.     Financial Instruments

The financial  instruments  recorded in our Consolidated  Balance Sheets include
cash and cash equivalents,  trade accounts  receivable,  trade accounts payable,
debt obligations and swap  agreements.  Due to their  short-term  maturity,  the
carrying  amounts of cash and cash  equivalents,  trade accounts  receivable and
trade accounts payable approximate their fair market values. The following table
summarizes the carrying amounts and estimated fair values of our other financial
instruments at December 31 (bracketed amounts represent assets):




                                                   2004                      2003
                                           ---------------------     ---------------------
                                           Carrying       Fair       Carrying       Fair
                                            Amount        Value       Amount        Value
                                            ------        -----       ------        -----
                                                        (Dollars in thousands)

                                                                      
     Bank debt .......................     $638,668     $638,668     $799,580     $799,580
     Subordinated debt ...............      200,000      208,000      200,000      199,250
     Interest rate swap agreements ...       (4,776)      (4,776)       3,679        3,679
     Natural gas swap agreements .....          188          188         (218)        (218)




Methods and assumptions used in estimating fair values are as follows:

Bank debt: The carrying  amounts of our variable rate bank  revolving  loans and
term loans approximate their fair values.

Subordinated  debt:  The fair  value of our 6 3/4% Notes is  estimated  based on
quoted market prices.

Interest  rate and natural gas swap  agreements:  The fair value of the interest
rate and natural gas swap  agreements  reflects  the  estimated  amounts that we
would pay or receive at  December  31, 2004 and 2003 in order to  terminate  the
contracts  based on the present value of expected cash flows derived from market
rates and prices.

Derivative Instruments and Hedging Activities
- ---------------------------------------------

We utilize certain derivative  financial  instruments to manage a portion of our
interest  rate and natural gas cost  exposures.  We limit our use of  derivative
financial  instruments to interest rate and natural gas swap  agreements.  We do
not utilize derivative financial instruments for speculative purposes.








                                      F-28




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   9.     Financial Instruments  (continued)

Derivative Instruments and Hedging Activities  (continued)
- ---------------------------------------------

Our interest rate and natural gas swap agreements are accounted for as cash flow
hedges.  To the extent these swap agreements are effective  pursuant to SFAS No.
133 in offsetting  the  variability  of the hedged cash flows,  changes in their
fair values are recorded in accumulated  other  comprehensive  income (loss),  a
component of  stockholders'  equity,  and  reclassified  into earnings in future
periods when  earnings are also affected by the  variability  of the hedged cash
flows. To the extent these swap agreements are not effective as hedges,  changes
in their fair values are  recorded in net income.  During  2004,  2003 and 2002,
ineffectiveness  for our hedges increased  (reduced) net income by $1.0 million,
($0.5) million and ($0.2) million,  respectively,  and was recorded primarily in
interest and other debt expense in our Consolidated Statements of Income.

The fair value of the outstanding swap agreements in effect at December 31, 2004
and 2003 was recorded in our Consolidated  Balance Sheets as a net asset of $4.6
million ($5.1 million in other assets,  $0.3 million in accrued interest payable
and $0.2 million in other liabilities) and a net liability of $3.5 million ($2.4
million in other liabilities,  $1.3 million in accrued interest payable and $0.2
million in other assets),  respectively.  See Note 4 which includes a discussion
of the effects of hedging activities on accumulated other  comprehensive  income
(loss).

Interest Rate Swap Agreements
- -----------------------------

We have entered into interest rate swap  agreements with major banks to manage a
portion of our exposure to interest  rate  fluctuations.  The interest rate swap
agreements  effectively  convert  interest rate exposure from variable  rates to
fixed rates of interest.  At December 31, 2004 and 2003, the aggregate  notional
principal  amount  of these  agreements  was  $450  million  and  $550  million,
respectively.  These  agreements  are  with  financial  institutions  which  are
expected to fully perform under the terms thereof.

Under these agreements,  we pay fixed rates of interest ranging from 1.3 percent
to 3.3  percent  and receive  floating  rates of  interest  based on three month
LIBOR.  These  agreements  mature as follows:  $100 million  aggregate  notional
principal amount in 2005, $150 million  aggregate  notional  principal amount in
2006 and $100 million  aggregate  notional  principal amount in each of 2007 and
2008.  The  difference  between  amounts to be paid or received on interest rate
swap agreements is recorded in interest  expense.  Net payments of $7.2 million,
$4.8  million  and $7.2  million  were  made  under  these  interest  rate  swap
agreements for the years ended December 31, 2004, 2003 and 2002, respectively.







                                      F-29




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   9.     Financial Instruments  (continued)

Natural Gas Swap Agreements
- ---------------------------

We  have  entered  into  natural  gas  swap   agreements  with  major  financial
institutions  to manage a portion of our exposure to fluctuations in natural gas
prices.  We entered into natural gas swap agreements to hedge  approximately  25
percent and 40 percent of our exposure to  fluctuations in natural gas prices in
2004 and 2003,  respectively.  At  December  31,  2004 and 2003,  the  aggregate
notional  principal  amount of these  agreements was 0.5 million  (including 0.2
million  that  became  effective  on January 1, 2005) and 0.7  million  MMBtu of
natural gas,  respectively.  These  agreements  are with  institutions  that are
expected to fully perform under the terms thereof.

Under these  agreements,  we pay fixed natural gas prices  ranging from $5.46 to
$6.90 per MMBtu and  receive a  NYMEX-based  natural  gas price.  These gas swap
agreements mature in 2005. Gains and losses on these natural gas swap agreements
are deferred and recognized when the related costs are recorded to cost of goods
sold.  Payments received under natural gas swap agreements were $0.5 million and
$1.2 million during 2004 and 2003, respectively. Payments made under natural gas
swap agreements were $1.2 million during 2002.

Concentration of Credit Risk
- ----------------------------

We derive a significant portion of our revenue from multi-year supply agreements
with many of our customers.  Aggregate revenues from our three largest customers
(Campbell Soup Company, Del Monte Corporation and Nestle Food Company) accounted
for approximately  34.6 percent,  33.0 percent and 34.9 percent of our net sales
in 2004,  2003 and  2002,  respectively.  The  receivable  balances  from  these
customers  collectively  represented  27.4 percent and 32.4 percent of our trade
accounts receivable at December 31, 2004 and 2003, respectively. As is common in
the  packaging  industry,  we  provide  extended  payment  terms  to some of our
customers due to the  seasonality  of the  vegetable and fruit packing  process.
Exposure  to losses is  dependent  on each  customer's  financial  position.  We
perform ongoing credit evaluations of our customers'  financial  condition,  and
our receivables are generally not  collateralized.  We maintain an allowance for
doubtful  accounts which we believe is adequate to cover potential credit losses
based on customer credit evaluations, collection history and other information.









                                      F-30




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   10.    Commitments and Contingencies

We have a  number  of  noncancelable  operating  leases  for  office  and  plant
facilities, equipment and automobiles that expire at various dates through 2020.
Certain  operating  leases  have  renewal  options as well as  various  purchase
options.  Minimum  future  rental  payments  under these leases are as set forth
below for each of the following years (dollars in thousands):

                         2005 ...........              $ 23,535
                         2006 ...........                21,041
                         2007 ...........                17,090
                         2008 ...........                11,467
                         2009 ...........                 8,897
                         Thereafter .....                32,191
                                                       --------
                                                       $114,221
                                                       ========

Rent expense was  approximately  $27.4 million,  $27.6 million and $23.5 million
for the years ended December 31, 2004, 2003 and 2002, respectively.

At  December  31,  2004,  we had  noncancelable  commitments  for  2005  capital
expenditures of $11.7 million.

We are a party to routine legal  proceedings  arising in the ordinary  course of
our business.  We are not a party to, and none of our properties are subject to,
any pending legal  proceedings which could have a material adverse effect on our
business or financial condition.

Note   11.    Retirement Benefits

We sponsor a number of defined  benefit and defined  contribution  pension plans
which cover  substantially all employees,  other than union employees covered by
multi-employer   defined  benefit  pension  plans  under  collective  bargaining
agreements.  Pension  benefits  are provided  based on either a career  average,
final pay or years of service formula. With respect to certain hourly employees,
pension benefits are provided based on stated amounts for each year of service.

We also sponsor other postretirement  benefits plans, including unfunded defined
benefit  health  care and life  insurance  plans,  that  provide  postretirement
benefits  to  certain  employees.  The  plans  are  contributory,  with  retiree
contributions  adjusted  annually,  and contain cost sharing features  including
deductibles  and  coinsurance.  Retiree health care benefits are paid as covered
expenses are incurred.

The measurement date for our retirement plans is December 31 of each year.



                                      F-31




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   11.    Retirement Benefits   (continued)

The changes in benefit  obligations and plan assets as well as the funded status
of our retirement plans at December 31 are as follows:



                                                                                                         Other
                                                                  Pension Benefits              Postretirement Benefits
                                                             -------------------------         -------------------------
                                                                2004             2003             2004             2003
                                                                ----             ----             ----             ----
                                                                                (Dollars in thousands)

                                                                                                    
Change in Benefit Obligation
Obligation at beginning of year .....................        $322,796         $156,295         $ 92,877         $ 53,755
   Service cost .....................................          11,590           10,047            1,419            2,264
   Interest cost ....................................          19,923           17,757            5,041            5,121
   Actuarial losses (gains) .........................          10,544           32,015           (7,401)          13,689
   Plan amendments ..................................           1,226           12,159             --               --
   Benefits paid ....................................         (16,798)         (15,252)          (5,596)          (4,869)
   Participants' contributions ......................            --               --              1,005              696
   Acquisitions .....................................            --            109,775             --             22,221
                                                             --------         --------         --------         --------
Obligation at end of year ...........................         349,281          322,796           87,345           92,877
                                                             --------         --------         --------         --------

Change in Plan Assets
Fair value of plan assets at beginning of year ......         254,558          112,795             --               --
   Actual return on plan assets .....................          27,483           40,913             --               --
   Employer contributions ...........................          37,029           42,584            4,591            4,173
   Participants' contributions ......................            --               --              1,005              696
   Benefits paid ....................................         (16,798)         (15,252)          (5,596)          (4,869)
   Acquisitions .....................................            --             74,763             --               --
   Expenses .........................................          (2,585)          (1,245)            --               --
                                                             --------         --------         --------         --------
Fair value of plan assets at end of year ............         299,687          254,558             --               --
                                                             --------         --------         --------         --------

Funded Status
Funded Status .......................................         (49,594)         (68,238)         (87,345)         (92,877)
   Unrecognized actuarial loss ......................          44,316           37,559           12,976           20,629
   Unrecognized prior service cost ..................          20,728           22,831               24               29
                                                             --------         --------         --------         --------
Net asset (liability) recognized ....................        $ 15,450         $ (7,848)        $(74,345)        $(72,219)
                                                             ========         ========         ========         ========

Amounts recognized in the Consolidated
Balance Sheets
   Prepaid benefit cost .............................        $ 28,735         $ 21,199         $   --           $   --
   Accrued benefit cost .............................         (46,961)         (61,273)         (74,345)         (72,219)
   Intangible asset .................................          14,306           16,416             --               --
   Accumulated other comprehensive loss .............          19,370           15,810             --               --
                                                             --------         --------         --------         --------
Net asset (liability) recognized ....................        $ 15,450         $ (7,848)        $(74,345)        $(72,219)
                                                             ========         ========         ========         ========





                                                            F-32




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   11.    Retirement Benefits  (continued)

The accumulated benefit obligation for all defined benefit plans at December 31,
2004 and 2003 was $322.1 million and $295.8 million,  respectively.  For pension
plans  with  accumulated  benefit  obligations  in  excess of plan  assets,  the
projected benefit  obligation,  accumulated benefit obligation and fair value of
plan  assets  were  $259.8   million,   $243.1   million  and  $218.6   million,
respectively, at December 31, 2004 and $263.2 million, $242.4 million and $200.4
million, respectively, at December 31, 2003.

The  benefits  expected  to be paid from our  pension  and other  postretirement
benefit plans, which reflect future years of services,  and the Medicare subsidy
expected to be received are as follows (dollars in thousands):

                                                                 Other
                                          Pension            Postretirement
                                          -------            --------------

           2005 ............             $ 17,215               $ 4,839
           2006 ............               18,112                 5,216
           2007 ............               19,039                 5,586
           2008 ............               20,014                 5,733
           2009 ............               21,108                 5,817
           2010 - 2014 .....              125,222                30,206
                                         --------               -------
                                         $220,710               $57,397
                                         ========               =======

Our principal pension and other postretirement  benefit plans used the following
weighted average actuarial  assumptions to determine the benefit  obligations at
December 31:

                                                       2004           2003
                                                       ----           ----

          Discount rate ......................         6.00%          6.25%
          Expected return on plan assets .....         9.00%          9.00%
          Rate of compensation increase ......         3.30%          3.30%
          Health care cost trend rate:
             Assumed for next year ...........           10%            10%
             Ultimate rate ...................            5%             5%
             Year that the ultimate rate
                is reached ...................           2010           2009

Our expected return on plan assets is determined by the plan assets'  historical
long-term  investment  performance,  current and expected  asset  allocation and
estimates of future long-term returns on those types of plan assets.




                                      F-33




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   11.    Retirement Benefits  (continued)

The  components  of the net  periodic  benefit  cost for each of the years ended
December 31 are as follows:




                                                                                                           Other
                                                                Pension Benefits                  Postretirement Benefits
                                                       ----------------------------------      ----------------------------
                                                          2004          2003        2002        2004       2003       2002
                                                          ----          ----        ----        ----       ----       ----
                                                                                (Dollars in thousands)

                                                                                                   
Service cost ....................................      $ 11,590      $ 10,047     $ 7,787      $1,419     $2,264     $1,385
Interest cost ...................................        19,923        17,757      10,018       5,041      5,121      3,584
Expected return on plan assets ..................       (22,249)      (15,337)     (9,144)       --         --         --
Amortization of prior service cost ..............         3,329         2,802       2,164           5          5          5
Amortization of actuarial losses ................         1,138         1,372          58         252        320         57
Settlement or curtailment loss ..................          --             149        --          --         --         --
                                                       --------      --------     -------      ------     ------     ------
Net periodic benefit cost .......................      $ 13,731      $ 16,790     $10,883      $6,717     $7,710     $5,031
                                                       ========      ========     =======      ======     ======     ======



Our principal pension and other postretirement  benefit plans used the following
weighted  average  actuarial  assumptions to determine net periodic benefit cost
for the years ended December 31:

                                                    2004       2003       2002
                                                    ----       ----       ----

          Discount rate ......................      6.25%      7.00%      7.25%
          Expected return on plan assets .....      9.00%      9.00%      9.00%
          Rate of compensation increase ......      3.30%      3.60%      3.60%
          Health care cost trend rate ........        10%        11%         9%

The  assumed  health  care cost  trend  rates have a  significant  effect on the
amounts  reported for the health care plan. A one percentage point change in the
assumed health care cost trend rates would have the following effects:





                                                               1-Percentage    1-Percentage
                                                              Point Increase  Point Decrease
                                                              --------------  --------------
                                                                  (Dollars in thousands)
                                                                           
          Effect on service and interest cost .............       $  720         $  (601)
          Effect on postretirement benefit obligation .....        7,990          (6,764)




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.



                                      F-34


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   11.    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
resulting from the federal subsidy 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.  We have  incorporated the
effects of this Act at our December  31, 2004  postretirement  plan  measurement
date and, accordingly, reduced our accumulated postretirement benefit obligation
by $2.5 million at December 31, 2004.

We participate  in several  multi-employer  pension plans which provide  defined
benefits to certain of our union employees.  Amounts  contributed to these plans
and  charged  to pension  cost in 2004,  2003 and 2002 were $6.1  million,  $5.7
million and $4.7 million, respectively.

We also sponsor defined  contribution  pension and profit sharing plans covering
substantially  all employees.  Our  contributions  to these plans are based upon
employee  contributions and operating  profitability.  Contributions  charged to
expense for these plans were $7.2 million in 2004, $7.7 million in 2003 and $6.4
million in 2002.

Plan Assets
- -----------

The  weighted-average  asset allocation for our pension plans at December 31 was
as follows:

                                                    2004         2003
                                                    ----         ----

           Equity securities .............           57%          57%
           Debt securities ...............           41%          40%
           Cash and cash equivalents .....            2%           3%
                                                    ----         ----
                                                    100%         100%




                                      F-35




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   11.    Retirement Benefits  (continued)

Plan Assets  (continued)
- -----------

Our investment  strategy is based on an expectation that equity  securities will
outperform debt securities over the long term.  Accordingly,  the composition of
our plan assets is broadly  characterized as a 58%/42% allocation between equity
and debt  securities.  This strategy  utilizes  indexed U.S.  equity  securities
(which constitutes  approximately 85 percent of equity securities) with a lesser
allocation to indexed  international  equity  securities and indexed  investment
grade U.S. debt securities.  We attempt to mitigate investment risk by regularly
rebalancing  between  equity and debt  securities as  contributions  and benefit
payments  are  made.  At  December  31,  2004 and 2003,  the  timing of our cash
contributions  resulted in a higher than  targeted  investment  in cash and cash
equivalents.

Based on current tax law,  there are no minimum  required  contributions  to our
pension plans in 2005.  However,  this is subject to change based on current tax
proposals before Congress,  as well as asset performance  significantly above or
below the assumed  long-term  rate of return on plan assets.  In order to reduce
our  unfunded  pension  liability,  it has  been  our  recent  practice  to make
contributions  in excess of the ERISA minimum  requirements,  to the extent they
are tax deductible.  Therefore, at our discretion, we may fund amounts in excess
of the minimum in 2005.


Note   12.    Income Taxes

The components of the provision for income taxes are as follows:


                                                                2004          2003         2002
                                                                ----          ----         ----
                                                                     (Dollars in thousands)
                                                                                
          Current:
               Federal .................................      $ 7,727       $(1,081)     $ 5,527
               State ...................................        4,620          (194)         843
               Foreign .................................        3,332         3,100        3,549
                                                              -------       -------      -------
                   Current income tax provision ........       15,679         1,825        9,919
                                                              -------       -------      -------


          Deferred:
               Federal .................................       39,724        22,885       22,825
               State ...................................        2,776         2,763        2,325
               Foreign .................................           35            94           69
                                                              -------       -------      -------
                   Deferred income tax provision .......       42,535        25,742       25,219
                                                              -------       -------      -------
                                                              $58,214       $27,567      $35,138
                                                              =======       =======      =======



                                      F-36



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   12.    Income Taxes  (continued)

The  provision  for income taxes is included in our  Consolidated  Statements of
Income as follows:




                                                                2004          2003         2002
                                                                ----          ----         ----
                                                                    (Dollars in thousands)
                                                                                

          Income before equity in losses of affiliate ....    $58,214       $27,743      $36,806
          Equity in losses of affiliate ..................       --            (176)      (1,668)
                                                              -------       -------      -------
                                                              $58,214       $27,567      $35,138
                                                              =======       =======      =======




The  provision  for income  taxes  varied  from  income  taxes  computed  at the
statutory U.S. federal income tax rate as a result of the following:



                                                                2004          2003         2002
                                                                ----          ----         ----
                                                                    (Dollars in thousands)
                                                                                
          Income taxes computed at the statutory
              U.S. federal income tax rate ...............    $49,825       $24,360      $31,131
          State income taxes, net of federal
              tax benefit ................................      6,028         3,174        3,148
          Tax liabilities no longer required .............       (464)       (2,420)        --
          Valuation allowance ............................      1,874         1,488         --
          Other ..........................................        951           965          859
                                                              -------       -------      -------
                                                              $58,214       $27,567      $35,138
                                                              =======       =======      =======

          Effective tax rate .............................       40.9%         39.6%        39.5%












                                      F-37




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   12.        Income Taxes  (continued)

Deferred  income  taxes  reflect  the net tax  effect of  temporary  differences
between the financial  statement  carrying amounts of assets and liabilities and
their  respective tax bases.  Significant  components of our deferred tax assets
and liabilities at December 31 are as follows:



                                                                       2004             2003
                                                                       ----             ----
                                                                      (Dollars in thousands)
                                                                              
     Deferred tax assets:
          Pension and postretirement liabilities ...........       $  32,721        $  35,421
          Rationalization and other accrued liabilities ....          16,133           22,247
          AMT and other credit carryforwards ...............          18,397           30,089
          Net operating loss carryforwards .................          26,353           27,251
          Other ............................................          12,631           27,334
                                                                   ---------        ---------
              Total deferred tax assets ....................         106,235          142,342
                                                                   ---------        ---------

     Deferred tax liabilities:
          Property, plant and equipment ....................        (148,107)        (134,588)
          Other ............................................          (7,015)          (9,838)
                                                                   ---------        ---------
              Total deferred tax liabilities ...............        (155,122)        (144,426)
                                                                   ---------        ---------

     Valuation allowance ...................................         (17,963)         (18,713)
                                                                   ---------        ---------
     Net deferred tax liability ............................       $ (66,850)       $ (20,797)
                                                                   =========        =========



At  December  31,  2004  and  2003,  the  net  deferred  tax  liability  in  our
Consolidated  Balance  Sheets was  comprised  of current  deferred tax assets of
$36.4  million and $39.7  million,  respectively,  and  long-term  deferred  tax
liabilities of $103.3 million and $60.5 million, respectively.

The  valuation  allowance in 2004  includes  deferred tax assets of $7.7 million
resulting from prior year acquired operations.  Subsequent  recognition of these
tax  benefits,  if any,  will be  allocated  to reduce  goodwill of the acquired
operations.  The valuation  allowance  also includes  losses of certain  foreign
operations of $2.0 million, capital loss carryforwards of $4.1 million and state
and local net operating loss and credit carryforwards totaling $4.1 million.

The  valuation  allowance  for  deferred  tax assets  decreased  in 2004 by $0.8
million.  This net change was  principally  comprised  of a decrease  related to
prior year acquired operations totaling $2.7 million, which was partially offset
by an  increase  related  to state and  local and  foreign  net  operating  loss
carryforwards, or NOLs, totaling $1.9 million.





                                      F-38




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   12.    Income Taxes  (continued)

We file a consolidated U.S. federal income tax return that includes all domestic
subsidiaries  except CS Can and Silgan  Equipment.  CS Can and Silgan  Equipment
file separate U.S. federal income tax returns.  At December 31, 2004, CS Can has
federal NOLs of  approximately  $32.2  million that are  available to offset its
future taxable income and that expire from 2020 through 2022.  Silgan  Equipment
has federal NOLs of  approximately  $19.5  million that expire in 2023 and which
have a full valuation allowance recorded against them in purchase accounting.

At December 31, 2004,  we had $13.4 million of  alternative  minimum tax credits
and CS Can had $0.7  million  of  alternative  minimum  tax  credits  which  are
available  indefinitely to reduce future income tax payments.  We also had state
tax NOLs of approximately $5.1 million,  net of any valuation  allowances,  that
are available to offset future taxable income and that expire from 2005 to 2023.

Pre-tax  income of our  Canadian  subsidiaries  was $9.8  million in 2004,  $9.4
million in 2003 and $11.1 million in 2002.  At December 31, 2004,  approximately
$42.6 million of accumulated earnings of our Canadian  subsidiaries are expected
to be indefinitely reinvested. Accordingly, applicable U.S. federal income taxes
have not been provided.  Determination  of the amount of  unrecognized  deferred
U.S. income tax liability and foreign tax credit  carryforwards  associated with
the  unremitted  foreign  earnings  is not  practicable  due  to the  complexity
associated with the hypothetical tax calculation.

On October 22, 2004,  the American Jobs  Creation  Act, or the AJCA,  was signed
into law.  The AJCA  includes a  deduction  of 85  percent  on  certain  foreign
earnings that are repatriated during the calendar years of 2004 and 2005. We may
elect to apply this  provision to qualifying  earnings  repatriated  in 2005. We
have  started  an  evaluation  of the  effects  of the  repatriation  provision;
however,  we do not expect to be able to complete  this  evaluation  until after
Congress or the Treasury Department  provides additional  clarifying language on
key  elements of the  provision.  We expect to complete  our  evaluation  of the
repatriation  provision  within  a  reasonable  period  of  time  following  the
publication of the additional clarifying language. The range of possible amounts
that we are evaluating for repatriation under this provision is between zero and
$42.6 million.  The related potential range of income tax cannot be evaluated at
this time.


Note   13.    Stock-Based Compensation

In May 2004, we adopted the Silgan  Holdings Inc. 2004 Stock  Incentive Plan, or
the Plan, which provides for awards of stock options, stock appreciation rights,
restricted stock, 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  except with  respect to stock
options granted thereunder prior to adoption of the Plan.


                                      F-39



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   13.    Stock-Based Compensation  (continued)

Shares of our  common  stock  issued  under  the Plan  shall be  authorized  but
unissued shares or treasury  shares.  The maximum  aggregate number of shares of
our common  stock that may be issued in  connection  with stock  options,  stock
appreciation rights, 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.  As of December  31,  2004,
800,000 shares were available for issuance under the Plan.


The following is a summary of stock option activity for years ended December 31,
2004, 2003 and 2002:


                                                                Weighted Average
                                                     Options     Exercise Price
                                                     -------    ----------------

  Options outstanding at December 31, 2001 .....    1,137,692        $14.20
                                                    =========

       Granted .................................      151,440        $37.89
       Exercised ...............................     (377,172)        11.41
       Canceled ................................     (144,600)        15.57
                                                    ---------
  Options outstanding at December 31, 2002 .....      767,360         19.99
                                                    =========

       Granted .................................      231,500        $29.18
       Exercised ...............................      (42,200)        15.33
       Canceled ................................      (29,800)        17.97
                                                    ---------
  Options outstanding at December 31, 2003 .....      926,860         22.56
                                                    =========

       Granted .................................       35,000        $45.14
       Exercised ...............................     (149,100)        15.18
       Canceled ................................      (10,000)         8.13
                                                    ---------
  Options outstanding at December 31, 2004 .....      802,760         25.10
                                                    =========


At December 31, 2004, 2003 and 2002, the remaining contractual life of options
outstanding was 5.8 years, 6.7 years and 7.4 years, respectively, and there were
396,041, 346,048 and 220,280 options exercisable with weighted average exercise
prices of $21.69, $18.71 and $17.88, respectively.




                                      F-40




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   13.    Stock-Based Compensation  (continued)

The following is a summary of stock options outstanding and exercisable at
December 31, 2004 by range of exercise price:



                                         Outstanding                                 Exercisable
                       -----------------------------------------------       ---------------------------
    Range of                           Remaining          Weighted                          Weighted
    Exercise                          Contractual          Average                           Average
     Prices            Number         Life (Years)      Exercise Price       Number       Exercise Price
    --------           ------         ------------      --------------       ------       --------------
                                                                               
$ 9.81 - $13.88         19,500            5.4               $10.52            10,300          $10.40
     14.09             265,320            5.1                14.09           175,040           14.09
 17.00 -  26.44        164,500            5.6                20.60           100,500           20.55
 28.88 -  33.08        182,500            6.1                32.74            49,525           32.57
 36.75 -  46.95        170,940            7.0                40.03            60,676           38.53
                       -------                                               -------
                       802,760                                               396,041
                       =======                                               =======



The weighted average fair value of options granted was $20.25, $16.08 and $25.49
for 2004, 2003 and 2002, respectively.

The fair value was calculated using the Black-Scholes option-pricing model based
on the following weighted average  assumptions for grants made in 2004, 2003 and
2002:

                                                  2004       2003       2002
                                                  ----       ----       ----

     Risk-free interest rate .............         3.4%       3.7%       5.4%
     Expected volatility .................        54.4%      56.7%      59.6%
     Dividend yield ......................         1.0%       --         --
     Expected option life (years) ........           5          6          8


In 2004, we granted 37,000 restricted stock units to certain of our officers and
key  employees.  The fair  value of  these  units at the date of grant  was $1.8
million.  These restricted stock units vest ratably over a five-year period from
the date of grant.

In May 2004, we granted 3,000 restricted stock units to the independent  members
of our Board of  Directors,  which  vested in full six  months  from the date of
grant. The fair value of these units at the date of grant was $0.1 million.






                                      F-41




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   14.    Capital Stock and Dividends

Our authorized capital stock consists of 100,000,000 shares of common stock, par
value $.01 per share,  and 10,000,000  shares of preferred stock, par value $.01
per share.

Our Board of  Directors  previously  authorized  the  repurchase  of up to $70.0
million  of our  common  stock  from  time to time in the open  market,  through
privately negotiated transactions or through block purchases. Our repurchases of
common  stock  are  recorded  as  treasury  stock  and  result  in a  charge  to
stockholders'  equity.  As of December 31, 2004,  we had  repurchased  2,708,976
shares of our common stock for $61.0 million.

In 2004,  our Board of  Directors  initiated a quarterly  dividend on our common
stock and in April,  July and November approved a $0.15 per share quarterly cash
dividend. The cash payments for dividends in 2004 totaled $8.3 million.

In February 2005, our Board of Directors  approved a 33 percent  increase to the
quarterly cash dividend and simultaneously declared a quarterly cash dividend on
our  common  stock of $0.20 per share,  payable on March 15,  2005 to holders of
record of our common stock on March 1, 2005.  The cash payment for this dividend
is expected to be approximately $3.7 million.


Note   15.    Earnings Per Share

The components of the calculation of earnings per share are as follows:




                                                                  2004         2003         2002
                                                                  ----         ----         ----
                                                                (Dollars and shares in thousands)

                                                                                 
     Net income ..........................................      $84,145      $42,034      $53,808
                                                                =======      =======      =======

     Weighted average number of shares used in:
         Basic earnings per share ........................       18,373       18,249       18,135
         Dilutive common stock equivalents:
            Stock options and restricted stock units .....          239          165          242
                                                                 ------       ------       ------
         Diluted earnings per share ......................       18,612       18,414       18,377
                                                                 ======       ======       ======






                                      F-42



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   15.    Earnings Per Share  (continued)

Options to purchase  10,000 to 15,000  shares of common stock at prices  ranging
from  $42.72 to $46.95 per share for 2004,  135,940 to 233,440  shares of common
stock at prices  ranging  from $22.13 to $42.22 per share for 2003 and 16,494 to
174,223 shares of common stock at prices ranging from $25.15 to $44.22 per share
for 2002 were  outstanding  but were  excluded from the  computation  of diluted
earnings  per share  because the  exercise  prices for such options were greater
than the average  market  price of the common stock and,  therefore,  the effect
would be  antidilutive.  In addition,  14,424  restricted  stock units issued at
values  ranging  from  $46.95  to  $47.25  were  also  excluded  from  the  2004
computation of diluted earnings per share because they were antidilutive.


Note   16.    Related Party Transactions

Prior to 2003,  pursuant to management  services  agreements,  or the Management
Agreements,  entered into between each of Holdings,  Containers and Plastics and
S&H Inc., or S&H, a company  wholly owned by R. Philip Silver,  the  Co-Chairman
and  Co-Chief  Executive  Officer  of  Holdings,   and  D.  Greg  Horrigan,  the
Co-Chairman and Co-Chief  Executive  Officer of Holdings,  S&H provided Holdings
and its subsidiaries  with general  management,  supervision and  administrative
services.  The parties to the  Management  Agreements  agreed to  terminate  the
Management Agreements effective January 1, 2003. As a result, Messrs. Silver and
Horrigan  became  employees of Holdings  effective  January 1, 2003, and neither
Holdings  nor its  subsidiaries  made any  payment in 2003 under the  Management
Agreements.

In 2002,  in  consideration  for its  services,  S&H received a fee in an amount
equal to 90.909 percent of 4.95 percent of our consolidated EBDIT (as defined in
the  Management  Agreements)  until  our  consolidated  EBDIT  had  reached  the
scheduled amount set forth in the Management Agreements,  plus reimbursement for
all  related  out-of-pocket  expenses.  We paid  $5.2  million  to S&H under the
Management Agreements in 2002. These payments to S&H were allocated,  based upon
EBDIT, as a charge to income from operations of each of our business segments.

Prior to July  2003,  Leigh  Abramson,  a former  Managing  Director  of  Morgan
Stanley,  served as a director of Holdings. In each of 2003 and 2002, we entered
into natural gas swap  agreements  with Morgan Stanley  Capital Group,  Inc., or
MSCG, an affiliate of Morgan Stanley, for an aggregate notional principal amount
of 0.8 million MMBtu of natural gas.  During each of 2003 and 2002, an aggregate
notional  principal  amount  of 0.9  million  MMBtu  of these  natural  gas swap
agreements  were settled  under which we received $1.2 million in 2003 from MSCG
and paid insignificant  amounts to MSCG in 2002. In 2003, we paid Morgan Stanley
and Morgan  Stanley  Senior  Funding,  Inc., an affiliate of Morgan  Stanley,  a
combined $2.2 million in underwriting fees related to the issuance of the 6 3/4%
Notes and the Credit  Agreement.  In 2002,  we paid  Morgan  Stanley  and Morgan
Stanley  Senior  Funding,  Inc. a combined  $4.9  million in  underwriting  fees
related to the Credit Agreement and the add-on issuance of the 9% Debentures.

Landstar System,  Inc. provided  transportation  services to our subsidiaries in
the amount of $1.4  million,  $1.1  million and $0.4  million in 2004,  2003 and
2002,  respectively.  Mr. Crowe, a director of Holdings,  is the Chairman of the
Board of Landstar System, Inc.



                                      F-43



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   17.    Business Segment Information

We are engaged in the packaging  industry and report our results in two business
segments:  metal  food  containers  and  plastic  containers.   The  metal  food
containers segment  manufactures steel and aluminum containers for human and pet
food and metal,  composite  and plastic  vacuum  closures  for food and beverage
products.  The plastic containers segment  manufactures  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.  These segments are strategic business
operations that offer different  products.  Each are managed  separately because
each  business  produces a packaging  product  requiring  different  technology,
production  and marketing  strategies.  Each segment  operates  primarily in the
United States.  There are no inter-segment sales. The accounting policies of the
business segments are the same as those described in Note 1.

Our  metal  food  container  business'  sales and  income  from  operations  are
dependent,  in part,  upon the vegetable  and fruit  harvests in the midwest and
western  regions of the United  States.  The size and quality of these  harvests
varies from year to year, depending in large part upon the weather conditions in
those regions.  Because of the seasonality of the harvests, we have historically
experienced higher unit sales volume in the third quarter of our fiscal year and
generated a disproportionate  amount of our annual income from operations during
that quarter (see Note 18).

                                      F-44



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   17.    Business Segment Information (continued)

Information for each of the past three years for our business segments is as
follows:




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

2004
- ----
Net sales ...............................        $1,842,095         $578,350          $  --           $2,420,445
Depreciation and amortization ...........            76,957           41,481               35            118,473
Segment income from operations ..........           154,718           52,074           (7,211)           199,581

Segment assets ..........................         1,030,604          529,236             --            1,559,840
Capital expenditures ....................            59,039           43,778               51            102,868

2003
- ----
Net sales ...............................        $1,750,510         $561,655          $  --           $2,312,165
Depreciation and amortization ...........            70,349           40,925               40            111,314
Segment income from operations ..........           125,938           48,010           (5,856)           168,092

Segment assets ..........................         1,081,463          499,848             --            1,581,311
Capital expenditures ....................            67,610           38,294                8            105,912

2002
- ----
Net sales ...............................        $1,486,950         $501,334          $  --           $1,988,284
Depreciation and amortization ...........            59,435           36,225               55             95,715
Segment income from operations ..........           120,587           52,916           (5,563)           167,940

Segment assets ..........................           901,628          472,549             --            1,374,177
Capital expenditures ....................            82,836           36,287               37            119,160



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

(1)  Segment  income  from  operations  for the metal  food  container  business
     includes  rationalization charges of $1.8 million in 2004,  rationalization
     charges of $1.2 million in 2003 and rationalization credits of $5.4 million
     in 2002.
(2)  Segment income from operations for the plastic container  business includes
     rationalization charges of $0.3 million in 2004, rationalization charges of
     $7.8 million in 2003 and a rationalization credit of $0.2 million in 2002.








                                      F-45





                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   17.    Business Segment Information  (continued)

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



                                                         2004          2003          2002
                                                         ----          ----          ----
                                                              (Dollars in thousands)

                                                                          
     Total segment income from operations .......      $199,581      $168,092      $167,940
     Interest and other debt expense ............        57,222        98,034        74,772
                                                       --------      --------      --------
          Income before income taxes and
             equity in losses of affiliate ......      $142,359      $ 70,058      $ 93,168
                                                       ========      ========      ========



Total segment assets at December 31 are reconciled to total assets as follows:

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

     Total segment assets .............      $1,559,840      $1,581,311
     Other assets .....................          37,319          39,773
                                             ----------      ----------
          Total assets ................      $1,597,159      $1,621,084
                                             ==========      ==========

Financial  information  relating  to our  operations  by  geographic  area is as
follows:



                                                      2004              2003              2002
                                                      ----              ----              ----
                                                              (Dollars in thousands)
                                                                             
     Net sales:
         United States ...................        $2,348,710        $2,241,204        $1,928,058
         Canada ..........................            71,735            65,419            60,226
         Mexico ..........................              --               5,542              --
                                                  ----------        ----------        ----------
           Total net sales ...............        $2,420,445        $2,312,165        $1,988,284
                                                  ==========        ==========        ==========

     Long-lived assets:
         United States ...................          $960,929        $  985,591
         Canada ..........................            30,353            28,058
         Mexico ..........................              --               6,622
                                                     -------        ----------
           Total long-lived assets .......          $991,282        $1,020,271
                                                    ========        ==========






                                      F-46





                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   17.    Business Segment Information  (continued)

Net sales are attributed to the country from which the product was  manufactured
and shipped.

Sales of our metal food containers  segment to Nestle Food Company accounted for
9.5 percent,  9.5 percent and 12.1 percent of our  consolidated net sales during
2004, 2003 and 2002, respectively. Sales of our metal food containers segment to
Campbell Soup Company accounted for 12.8 percent,  11.1 percent and 11.4 percent
of our consolidated net sales during 2004, 2003 and 2002, respectively. Sales of
our metal food containers  segment to Del Monte  Corporation  accounted for 10.6
percent,  10.8  percent,  and 9.9 percent of our  consolidated  net sales during
2004, 2003 and 2002, respectively.















                                      F-47




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   18.    Quarterly Results of Operations  (Unaudited)

The following  table presents our quarterly  results of operations for the years
ended December 31, 2004 and 2003:



                                                   First        Second         Third         Fourth
                                                   -----        ------         -----         ------
                                                    (Dollars in thousands, except per share data)

                                                                               
2004 (1)
- ----
Net sales ..................................     $518,331      $551,311      $784,847      $565,956
Gross profit ...............................       62,160        71,755       105,801        70,670
Net income .................................       11,085        18,239        38,455        16,366

Basic net income per share (3) .............        $0.61         $0.99         $2.09         $0.89
Diluted net income per share (3) ...........         0.60          0.98          2.06          0.88

Dividends per share ........................        $ --          $0.15         $0.15         $0.15

2003 (2)
- ----
Net sales ..................................     $454,377      $545,240      $760,971      $551,577
Gross profit ...............................       49,597        70,195       102,196        63,490
Net income (loss) ..........................        4,166        13,538        26,763        (2,433)

Basic net income (loss) per share (3) ......        $0.23         $0.74         $1.47        $(0.13)
Diluted net income (loss) per share (3) ....         0.23          0.74          1.45         (0.13)
- ---------------------------------



(1)  Net  income  for the  first,  second,  third and  fourth  quarters  of 2004
     includes  rationalization  charges  of $1.0  million,  $0.2  million,  $0.1
     million and $0.8 million,  respectively.  Net income for the fourth quarter
     of 2004 includes a benefit of $3.0 million for a litigation  settlement and
     a loss on early extinguishment of debt of $1.6 million. In addition, in the
     fourth  quarter  of 2004,  we  recognized  additional  tax  expense of $2.0
     million resulting from a change in our annual effective income tax rate and
     a benefit to health and  welfare  expense  of $1.9  million,  net of income
     taxes, to adjust estimated amounts to our most current claim information.
(2)  Net  income  (loss)  for the third and  fourth  quarters  of 2003  includes
     rationalization charges of $7.6 million and $1.4 million, respectively. Net
     income (loss) for the third and fourth  quarters of 2003 includes a loss on
     early   extinguishment   of  debt  of  $1.0  million  and  $18.2   million,
     respectively.
(3)  Earnings per share data is computed  independently  for each of the periods
     presented. Accordingly, the sum of the quarterly earnings per share amounts
     may not equal the total for the year.




                                      F-48




           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT



                      SILGAN HOLDINGS INC. (Parent Company)
                            CONDENSED BALANCE SHEETS
                           December 31, 2004 and 2003
                             (Dollars in thousands)


                                                           2004          2003
                                                           ----          ----
Assets
Current assets:
   Cash and cash equivalents .......................   $      130    $       62
   Notes receivable - subsidiaries .................       21,804        23,670
   Interest receivable - subsidiaries ..............        1,841         2,445
   Other current assets ............................        5,315           423
                                                       ----------    ----------
     Total current assets ..........................       29,090        26,600

Notes receivable - subsidiaries ....................      816,864       950,910
Investment in and amounts due from subsidiaries ....      192,173       111,321
Other assets .......................................       15,585        27,484
                                                       ----------    ----------
                                                       $1,053,712    $1,116,315
                                                       ==========    ==========

Liabilities and Stockholders' Equity
Current liabilities:
   Current portion of long-term debt ...............   $   21,804    $   23,670
   Accrued interest payable ........................        1,841         2,445
   Accounts payable and accrued liabilities ........        4,445         4,169
                                                       ----------    ----------
     Total current liabilities .....................       28,090        30,284

Long-term debt .....................................      816,864       950,910
Other liabilities ..................................        1,322        14,316

Stockholders' equity:
   Common stock ....................................          211           210
   Paid-in capital .................................      131,685       125,758
   Retained earnings ...............................      136,768        60,905
   Accumulated other comprehensive income (loss) ...          859        (5,675)
   Unamortized stock compensation ..................       (1,694)         --
   Treasury stock at cost (2,685,476 shares) .......      (60,393)      (60,393)
                                                       ----------    ----------
     Total stockholders' equity ....................      207,436       120,805
                                                       ----------    ----------
                                                       $1,053,712    $1,116,315
                                                       ==========    ==========


                  See notes to condensed financial statements.




                                      F-49






                      SILGAN HOLDINGS INC. (Parent Company)
                         CONDENSED STATEMENTS OF INCOME
               For the years ended December 31, 2004, 2003 and 2002
                             (Dollars in thousands)


                                                             2004          2003         2002
                                                             ----          ----         ----

                                                                             
Net sales ..............................................   $  --         $  --        $  --

Cost of goods sold .....................................      --            --           --
                                                           -------       -------      -------
     Gross profit ......................................      --            --           --

Selling, general and administrative expenses ...........     5,322         5,557        4,495
                                                           -------       -------      -------

     Loss from operations ..............................    (5,322)       (5,557)      (4,495)

Interest and other debt expense ........................      --            --           --
                                                           -------       -------      -------

     Loss before income taxes and equity in
        earnings of consolidated subsidiaries ..........    (5,322)       (5,557)      (4,495)

Benefit from income taxes ..............................    (2,177)       (2,201)      (1,779)
                                                           -------       -------      -------

     Loss before equity in earnings
       of consolidated subsidiaries ....................    (3,145)       (3,356)      (2,716)

Equity in earnings of consolidated subsidiaries ........    87,290        45,390       56,524
                                                           -------       -------      -------

     Net income ........................................   $84,145       $42,034      $53,808
                                                           =======       =======      =======



                  See notes to condensed financial statements.



                                      F-50






                                          SILGAN HOLDINGS INC. (Parent Company)
                                           CONDENSED STATEMENTS OF CASH FLOWS
                                  For the years ended December 31, 2004, 2003 and 2002
                                                 (Dollars in thousands)


                                                                             2004             2003           2002
                                                                             ----             ----           ----

                                                                                                 
Cash flows provided by (used in) operating activities:
     Net income ....................................................     $  84,145        $  42,034      $  53,808
     Adjustments to reconcile net income to net cash
          provided by (used in) operating activities:
           Equity in earnings of consolidated subsidiaries .........       (87,290)         (45,390)       (56,524)
           Deferred income tax benefit .............................        (2,177)          (2,201)        (1,779)
           Changes in other assets and liabilities, net ............        11,410            4,910           (360)
                                                                         ---------        ---------      ---------
           Net cash provided by (used in) operating activities .....         6,088             (647)        (4,855)
                                                                         ---------        ---------      ---------

Cash flows provided by (used in) investing activities:
     Notes receivable - subsidiaries ...............................       135,912          (26,330)      (347,824)
                                                                         ---------        ---------      ---------
           Net cash provided by (used in) investing activities .....       135,912          (26,330)      (347,824)
                                                                         ---------        ---------      ---------

Cash flows provided by (used in) financing activities:
     Proceeds from issuance of long-term debt ......................          --            550,000        656,000
     Repayments of long-term debt ..................................      (135,912)        (523,670)      (307,751)
     Dividends paid on common stock ................................        (8,282)            --             --
     Proceeds from stock option exercises ..........................         2,262              647          4,303
                                                                         ---------        ---------      ---------
           Net cash (used in) provided by financing activities .....      (141,932)          26,977        352,552
                                                                         ---------        ---------      ---------

Cash and cash equivalents:
     Net increase (decrease) .......................................            68             --             (127)
     Balance at beginning of year ..................................            62               62            189
                                                                         ---------        ---------      ---------
     Balance at end of year ........................................     $     130        $      62      $      62
                                                                         =========        =========      =========



                                   See notes to condensed financial statements.



                                                        F-51





                      SILGAN HOLDINGS INC. (Parent Company)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   1.     Basis of Presentation

Silgan  Holdings Inc., or Holdings or the Parent  Company,  has two wholly owned
subsidiaries,  Silgan Containers Corporation, or Containers, and Silgan Plastics
Corporation, or Plastics.  Holdings' investment in its subsidiaries is stated at
cost plus its share of the  undistributed  earnings/losses  of its subsidiaries.
The Parent Company's financial statements should be read in conjunction with our
Consolidated  Financial  Statements  included elsewhere in this Annual Report on
Form 10-K.

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


Note   2.     Long-Term Debt

Long-term debt at December 31 is as follows:

                                                         2004            2003
                                                         ----            ----
                                                        (Dollars in thousands)
Bank debt:
   Bank A term loans .......................          $ 63,669        $ 83,330
   Bank B term loans .......................           574,999         691,250
                                                      --------        --------
     Total bank debt .......................           638,668         774,580

Subordinated debt:
   6 3/4% Senior Subordinated Notes ........           200,000         200,000
                                                      --------        --------
     Total subordinated debt ...............           200,000         200,000

Total debt .................................           838,668         974,580
   Less current portion ....................            21,804          23,670
                                                      --------        --------
                                                      $816,864        $950,910
                                                      ========        ========




                                      F-52





                      SILGAN HOLDINGS INC. (Parent Company)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                        December 31, 2004, 2003 and 2002


Note   2.     Long-Term Debt (continued)

The aggregate  annual  maturities of long-term  debt at December 31, 2004 are as
follows (dollars in thousands):


          2005 ............         $ 21,804
          2006 ............           21,804
          2007 ............           21,804
          2008 ............          573,256
          2009 ............             --
          Thereafter ......          200,000
                                    --------
                                    $838,668
                                    ========


As of December 31, 2004 and 2003,  the  obligations  of Holdings had been pushed
down to its  subsidiaries.  In 2004, 2003 and 2002,  Holdings  received interest
income  from its  subsidiaries  in the same  amount as the  interest  expense it
incurred on its obligations.


Note   3.     Guarantees

Pursuant to the Credit Agreement, Holdings guarantees all of the indebtedness of
its subsidiaries incurred under the Credit Agreement. Holdings' subsidiaries may
borrow  up to $400  million  of  revolving  loans  under the  Credit  Agreement.
Holdings'  guarantee  under  the  Credit  Agreement  is  secured  by a pledge by
Holdings of all of the stock of its subsidiaries.


Note   4.     Dividends from Subsidiaries

For the years ended December 31, 2004,  2003 and 2002,  Holdings did not receive
any cash  dividends  from its  consolidated  subsidiaries  accounted  for by the
equity method.




                                      F-53





                                     SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                                                  SILGAN HOLDINGS INC.
                                  For the years ended December 31, 2004, 2003 and 2002
                                                 (Dollars in thousands)





                                                                             Additions
                                                                      ----------------------
                                                       Balance at     Charged to    Charged                        Balance
                                                       beginning      costs and     to other                      at end of
Description                                            of period       expenses     accounts     Deductions        period
- -----------                                            ----------     ----------    --------     ----------       ---------
                                                                                                    

For the year ended
  December 31, 2004:

Allowance for doubtful
    accounts receivable .........................        $3,086          $315         $33         $(607)(1)        $2,827
                                                         ======          ====         ===         =====            ======

For the year ended
  December 31, 2003:

Allowance for doubtful
    accounts receivable .........................        $2,864          $494         $27         $(299)(1)        $3,086
                                                         ======          ====         ===         =====            ======
For the year ended
  December 31, 2002:

Allowance for doubtful
    accounts receivable .........................        $3,449          $119         $--         $(704)(1)        $2,864
                                                         ======          ====         ===         =====            ======




(1) Uncollectible accounts written off, net of recoveries.



                                                       F-54



                              INDEX TO EXHIBITS


Exhibit No.                            Exhibit
- -----------                            -------

   +10.12           Employment  Agreement  dated  June 30, 2004  between  Silgan
                    Holdings Inc. and Robert B. Lewis.

   +10.22           Silgan Holdings Inc. 2004 Stock Incentive Plan.

   +10.23           Form  of  Option  Agreement  (Employee)  under  the   Silgan
                    Holdings Inc. 2004 Stock Incentive Plan.

   +10.24           Form of Restricted Stock Unit Agreement (Employee) under the
                    Silgan Holdings 2004 Stock Incentive Plan.

   +10.25           Form  of Restricted  Stock Unit Agreement (Outside Director)
                    under the Silgan Holdings Inc. 2004 Stock Incentive Plan.

    12              Computation  of Ratio of  Earnings to Fixed Charges for  the
                    years ended December 31, 2004, 2003, 2002, 2001 and 2000.

    23              Consent of Ernst & Young LLP.

    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.

- --------------
+Management contract or compensatory plan or arrangement.