EXHIBIT 99.1




News                                                   SILGAN HOLDINGS INC.
For Immediate Release                                  4 Landmark Square
                                                       Suite 400
                                                       Stamford, CT  06901

                                                       Telephone: (203) 975-7110
                                                       Fax:       (203) 975-7902


                                                                 Contact:
                                                                 Robert B. Lewis
                                                                 (203) 406-3160




               SILGAN HOLDINGS ANNOUNCES FOURTH QUARTER AND RECORD
                     FULL YEAR EARNINGS FOR 2007 AND EXPECTS
                           CONTINUED STRENGTH IN 2008


STAMFORD, CT, January 29, 2008 -- Silgan Holdings Inc. (Nasdaq:SLGN),  a leading
supplier of consumer goods packaging  products,  today reported record full year
2007 net income of $122.8  million,  or $3.22 per diluted share,  as compared to
full year 2006 net income of $104.0 million, or $2.74 per diluted share. Results
for 2007 included rationalization charges of $0.10 per diluted share net of tax.
Results for 2006 included rationalization charges of $0.29 per diluted share net
of tax,  partially  offset by a benefit of $0.15 per diluted share, net of fees,
attributable to tax initiatives implemented during the year. A reconciliation of
net income per  diluted  share to  "adjusted  net income per  diluted  share," a
Non-GAAP  financial  measure used by the Company,  which  adjusts net income per
diluted share for certain  items,  can be found in Tables A and B at the back of
this press release.

"We are pleased with the results for the full year, with adjusted net income per
diluted share  increasing  15.3 percent,"  said Tony Allott,  President and CEO.
"While  inventory  fluctuations  and the timing of certain  pack  products  made
quarterly comparisons difficult in the metal food container business,  full year
earnings in this business improved significantly in 2007. Our plastic


                                     (more)



SILGAN HOLDINGS
January 29, 2008
Page 2


container  business  improved its operating results despite the negative effects
of an escalating resin environment,  as we leveraged incremental volumes against
an improved cost  structure and benefited from the  Cousins-Currie  acquisition.
Our closures business benefited from stronger domestic unit volumes and the full
year impact of the acquired  international  closures  operations,  and delivered
strong year-over-year  performance," continued Mr. Allott. "In addition, we have
continued to successfully  implement various management  transitions that assure
our ability to further drive  shareholder  value in 2008 and beyond,"  concluded
Mr. Allott.

Highlights of the Company's performance in 2007 include:

   o Achieved record net sales and income from operations and increased adjusted
     net income per diluted share by 15.3 percent over the prior year.

   o Increased income from operations in each of the business segments.

   o Invested  over $150 million in capital to support  growth and  productivity
     improvements  and delivered  attractive  returns on segment  assets in each
     business.

   o Increased the annual cash dividend by 33 percent to $0.64 per share.

   o Continued to strengthen  the Balance Sheet through  positive cash flows and
     disciplined  investment strategies.

   o Successfully   negotiated  renewals  or  extensions  of  various  long-term
     customer  contracts  representing  more than 35 percent of net sales in our
     metal food container business,  including a significant  contract extension
     with one of our largest customers.

   o Successfully  integrated  our worldwide  closures  operations  into a third
     sustainable  business  segment with net sales of $615.2  million and income
     from operations of $66.2 million in 2007.

   o Established  a new Food Can  Product  Development  facility  to augment our
     Technical Center and accelerate innovation in metal food packaging.

   o Successfully negotiated a major long-term labor agreement covering multiple
     metal food can facilities.

   o Continued to implement our management succession plan.


                                     (more)





SILGAN HOLDINGS
January 29, 2008
Page 3


Full Year

Net sales for the full year 2007 were a record  $2.92  billion,  an  increase of
$255.5  million,  or 9.6  percent,  as compared to $2.67  billion in 2006.  This
increase was largely the result of the full year impact from the acquisitions of
the international  closures operations and Cousins-Currie.  Also contributing to
this increase were higher average selling prices across all businesses primarily
as a result of the pass through of higher raw  material and other  manufacturing
costs,  improved  volumes  in  each  business  and  favorable  foreign  currency
translation.

Income  from  operations  for 2007 was  $259.2  million,  an  increase  of $44.6
million,  or 20.8 percent, as compared to $214.6 million for 2006, and operating
margin  increased  to 8.9 percent  from 8.0 percent  for the same  periods.  The
increase in income from operations was attributable to stronger  earnings across
all three  businesses  and the  impact of $10.7  million  lower  rationalization
charges versus the prior year.

Interest  and other debt  expense for the full year 2007 was $66.0  million,  an
increase of $6.6 million as compared to 2006. This increase was primarily due to
the full year impact of the 2006 acquisition borrowings.

The  Company's  effective tax rate for 2007 was 36.5 percent as compared to 33.0
percent  in  2006.  The  increase  in  the  effective  tax  rate  was  primarily
attributable to the cumulative prior year benefits of tax initiatives related to
research and  development tax credits  recorded in 2006,  partly offset by lower
statutory rates in certain jurisdictions  associated with acquired international
operations.

The Company is providing a  reconciliation  in Table C of this press  release of
net cash  provided  by  operating  activities  to free  cash  flow,  a  Non-GAAP
financial measure,  which adjusts net cash provided by operating  activities for
capital  expenditures.  The Company's free cash flow for 2007 was $124.7 million
versus $99.7 million in 2006. While free cash flow improved versus 2006, working
capital  levels  at year  end  2007  were  higher  than  originally  forecasted,
primarily  as a result  of  decisions  made  later  in the  year  not to  reduce
inventories to projected  levels and the timing of payments to certain  vendors.


                                     (more)



SILGAN HOLDINGS
January 29, 2008
Page 4


Metal Food Containers

Net sales of the metal food  container  business  were $1.68 billion in 2007, an
increase of $55.5 million, or 3.4 percent, as compared to $1.62 billion in 2006.
This  increase was primarily the result of higher  average  selling  prices as a
result of the pass through of higher raw material and other  manufacturing costs
as well as slightly higher unit volumes.

Income from  operations of the metal food container  business in 2007 was $151.3
million, an increase of $17.9 million as compared to $133.4 million in 2006, and
operating  margin  increased  to 9.0  percent  from  8.2  percent  over the same
periods.  This  improvement  was a result of $6.6 million lower  rationalization
charges in 2007,  benefits  derived  from  ongoing  cost  reduction  initiatives
including from plant closings  completed  during the year,  slightly higher unit
volumes and improved  manufacturing  performance.  These benefits were partially
offset by the negative cost impact  attributable to the reduction of provisional
inventory  in 2007 as compared to the  benefits of building  this  inventory  in
2006.

Plastic Containers

Net sales of the plastic  container  business  were $627.4  million in 2007,  an
increase of $35.1  million,  or 5.9  percent,  as compared to $592.3  million in
2006. This increase was principally a result of the Cousins-Currie  acquisition,
improved unit volumes and higher average  selling prices as a result of the pass
through of higher raw material costs,  partially  offset by a less favorable mix
of products sold.

Income from operations in the plastic container  business was $50.2 million,  an
increase of $7.7 million as compared to 2006, and operating  margin increased to
8.0  percent  from 7.2 percent  over the same  periods.  Income from  operations
increased primarily as a result of the impact of the Cousins-Currie acquisition,
a $4.1 million reduction in  rationalization  charges in 2007,  improved volumes
and the  benefits  of  productivity  improvements  and  cost  reductions.  These
benefits were  partially  offset by the negative  effect of resin cost increases
and the  timing of the  corresponding  customer  price pass  through  and a less
favorable mix of products sold.


                                     (more)



SILGAN HOLDINGS
January 29, 2008
Page 5


Closures

Net sales of the closures  business were $615.2 million for 2007, an increase of
$164.9  million,  or 36.6 percent,  as compared to $450.3 million in 2006.  This
increase was primarily the result of the full year impact from the international
closures acquisition, favorable foreign currency translation, strong unit volume
increases and higher  average  selling  prices due to the pass through of higher
raw material costs.

Income from operations in the closures business for 2007 increased $16.4 million
to $66.2  million,  as  compared to $49.8  million in 2006.  This  increase  was
primarily  attributable  to the full year effect of the  international  closures
acquisition,  improved volumes and continued cost reductions across the closures
business.  Operating margin for 2007 decreased to 10.8 percent from 11.1 percent
in 2006 due primarily to the  inclusion  for the full year of the  international
operations which generally incur selling, general and administrative expenses at
a higher percentage of sales as compared to the domestic operations.

Fourth Quarter

The Company reported net income for the fourth quarter of 2007 of $19.9 million,
or $0.52 per diluted share,  as compared to net income for the fourth quarter of
2006 of $20.8  million,  or $0.55 per  diluted  share.  Results  for the  fourth
quarter of 2007 included  pre-tax  rationalization  charges of $1.7 million,  or
$0.03 per diluted share net of tax, while results for the fourth quarter of 2006
included pre-tax  rationalization  charges of $6.3 million, or $0.11 per diluted
share net of tax.

Net sales  for the  fourth  quarter  of 2007  increased  $39.8  million,  or 6.2
percent,  to $683.8  million as compared to $644.0 million in the fourth quarter
of 2006.  This increase was  principally  the result of the full quarter  impact
from certain  smaller  components  of the  international  closures  acquisitions
completed  in  late  December  2006  and  January  2007,  the  inclusion  of the
Cousins-Currie acquisition,  higher average selling prices across the businesses
due  to  price   increases   in  response  to  higher  raw  material  and  other
manufacturing  costs,  favorable  foreign  currency  translation  and  increased
volumes  in each  business.  These  benefits  were  partially  offset  by a less
favorable mix of products sold in the metal food container business.


                                     (more)


SILGAN HOLDINGS
January 29, 2008
Page 6


Income  from  operations  for the fourth  quarter of 2007 was $46.0  million,  a
decrease  of $2.2  million  over the same  period  in 2006.  This  decrease  was
primarily the result of a less  favorable mix of products sold in the metal food
container  business due to the delayed  tomato pack in 2006 that  benefited  the
fourth  quarter  of that  year,  a  negative  comparison  relating  to the  2006
provisional inventory build in the metal food container business, the benefit of
a one-time  management fee in 2006 related to the delayed acquisition of certain
international  closures  operations  and the negative  lag effect of  recovering
resin price  escalations that occurred late in the fourth quarter of 2007. These
items were largely offset by $4.6 million of lower  rationalization  charges and
improved volumes across each of the businesses.

Interest  and  other  debt  expense  for the  fourth  quarter  of 2007 was $15.7
million,  a decrease of $0.3 million as compared to the fourth  quarter of 2006.
This decrease resulted primarily from lower market interest rates and offsetting
interest  income  attributable  to the cash  balances  held  during  the  fourth
quarter.

The  effective  tax rate for the  fourth  quarter  of 2007 was 34.4  percent  as
compared  to 35.5  percent  for the same  period in 2006.  The  decrease  in the
effective  tax rate was  principally  due to lower  statutory  rates in  certain
jurisdictions.

Dividend

On December 14, 2007,  the Company paid a quarterly  cash dividend in the amount
of $0.16 per share to  holders  of record  of  common  stock of the  Company  on
November 30, 2007. This dividend payment aggregated $6.1 million.

Management Succession

On  October  1,  2007,  the  Company   implemented  certain  previously  planned
management  changes which represent a continuation of the management  succession
plan that began in 2004. As part of that plan,  Adam  Greenlee,  who  previously
served as  President  of the  domestic  closures  operations,  was  promoted  to
Executive  Vice President of Operations for Silgan  Holdings.  Peter  Konieczny,
formerly President of the international closures operations, was promoted to the


                                     (more)




SILGAN HOLDINGS
January 29, 2008
Page 7


newly created position of President of the global closures  business and will be
relocating to the United States.

Jim Beam, who served as President of the metal food  container  business for the
past 18 years,  has assumed an Executive Vice President role at Silgan  Holdings
as part of the Corporate  Development  team. Thomas Snyder,  formerly  Executive
Vice  President  of the metal  food  container  business,  was  promoted  to the
position of President.

Russ Gervais,  who served as President of the plastic container business for the
past 15 years,  has assumed an Executive Vice President role at Silgan  Holdings
as part  of the  Corporate  Development  team.  Alan  Koblin,  who was  formerly
President of the Consumer Products operations,  was promoted to President of the
plastic container business.

Outlook for 2008

The Company  currently  estimates that its adjusted net income per diluted share
for the full year 2008, which excludes  rationalization  charges, will be in the
range of $3.45 to  $3.65,  benefiting  from  capital  investments  made in 2007,
continued cost reductions and  productivity  improvements,  modest volume growth
and lower interest  expense,  partially offset by inflation in manufacturing and
other costs.

Net sales in the metal food container  business are expected to increase in 2008
as compared to 2007  primarily  as a result of price  increases  to pass through
higher raw material and other  manufacturing  costs and flat to slightly  higher
unit volumes.  Operating profit in the metal food container business is expected
to show modest  improvement,  as the impact of higher net sales, cost reductions
and productivity initiatives and other benefits derived from capital investments
should more than offset anticipated  inflation in manufacturing and other costs.
In the  plastic  container  business,  net sales are  expected  to increase as a
result of the pass  through  of higher  raw  material  costs and  modest  volume
growth.  The benefits of incremental  volume and  productivity  enhancements are
expected  to be  largely  offset by the  negative  lag  effects  from resin pass
throughs and inflation in manufacturing and other costs. Net sales and operating
income in the  closures  business  are  expected to increase in 2008,  primarily
attributable  to increased  volumes,


                                     (more)




SILGAN HOLDINGS
January 29, 2008
Page 8


ongoing cost reductions and productivity  improvements  which are expected to be
partly offset by manufacturing and other cost inflation.

The Company  expects  interest  expense to decrease in 2008 as compared to 2007,
primarily due to anticipated  lower market  interest rates and the benefits from
either higher cash balances or lower outstanding debt balances.

The Company  currently  estimates that it will generate higher free cash flow in
2008 versus 2007 as a result of more normal levels of capital  expenditures  and
modest reductions in working capital.

The Company is providing  an estimate of adjusted  net income per diluted  share
for the first quarter of 2008, which excludes  rationalization  charges,  in the
range of $0.45 to $0.55, as compared to adjusted net income per diluted share of
$0.77 in the first  quarter of 2007.  The first quarter of 2007  benefited  from
strong  results  in  the  metal  food  container  business  as a  result  of the
provisional  inventory  build,  the lag  effect of the  recovery  of resin  cost
escalations  experienced  in the fourth  quarter of 2006 as resin costs declined
during the first quarter of 2007, and a one-time sale of capping equipment. None
of these are expected to repeat in the first quarter of 2008.  In addition,  the
plastic  container  business is expected to be  negatively  impacted by a lag in
passing through recent resin price increases.

Conference Call

Silgan  Holdings  Inc.  will hold a  conference  call to discuss  the  Company's
results for the fourth quarter and full year 2007 at 11:00 a.m.  eastern time on
January 30, 2008. The toll free number for domestic  callers is (888)  663-2230,
and the number for international callers is (913) 312-0954.  For those unable to
listen to the live call, a taped  rebroadcast will be available through February
13, 2008. To access the  rebroadcast,  the toll free number for domestic callers
is (888) 203-1112,  and the number for international  callers is (719) 457-0820.
The pass code is 6145463.

                                      * * *

                                     (more)



SILGAN HOLDINGS
January 29, 2008
Page 9


Silgan Holdings is a leading  manufacturer of consumer goods packaging  products
with annual net sales of approximately $2.92 billion in 2007. Silgan operates 68
manufacturing  facilities in North and South America,  Europe and Asia. In North
America,  the  Company is the  largest  supplier  of metal  containers  for food
products  and a  leading  supplier  of  plastic  containers  for  personal  care
products.  In  addition,  Silgan  is a  leading  worldwide  supplier  of  metal,
composite and plastic vacuum closures for food and beverage products.

Statements  included in this press  release 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.  Such  forward  looking  statements  are made based  upon  management's
expectations  and beliefs  concerning  future  events  impacting the Company and
therefore  involve a number  of  uncertainties  and  risks,  including,  but not
limited to, those described in the Company's Annual Report on Form 10-K for 2006
and other filings with the Securities and Exchange  Commission.  Therefore,  the
actual results of operations or financial  condition of the Company could differ
materially from those expressed or implied in such forward looking statements.

                                     * * *





                                     (more)




                                       SILGAN HOLDINGS INC.
                      CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                            For the quarter and year ended December 31,
                          (Dollars in millions, except per share amounts)




                                                          Fourth Quarter               Year Ended
                                                          --------------               ----------
                                                        2007         2006          2007          2006
                                                        ----         ----          ----          ----
                                                                                       
Net sales                                              $683.8       $644.0       $2,923.0      $2,667.5

Cost of goods sold                                      599.8        553.4        2,509.3       2,305.1
                                                       ------       ------       --------      --------

   Gross profit                                          84.0         90.6          413.7         362.4

Selling, general and administrative expenses             36.3         36.1          148.8         131.4

Rationalization charges                                   1.7          6.3            5.7          16.4
                                                       ------       ------       --------      --------

   Income from operations                                46.0         48.2          259.2         214.6

Interest and other debt expense before loss
   on early extinguishment of debt                       15.7         15.8           66.0          59.2

Loss on early extinguishment of debt                      -            0.2            -             0.2
                                                       ------       ------       --------      --------

   Interest and other debt expense                       15.7         16.0           66.0          59.4
                                                       ------       ------       --------      --------

   Income before income taxes                            30.3         32.2          193.2         155.2

Provision for income taxes                               10.4         11.4           70.4          51.2
                                                       ------       ------       --------      --------

   Net income                                          $ 19.9       $ 20.8       $  122.8      $  104.0
                                                       ======       ======       ========      ========

Earnings per share:
   Basic net income per share                           $0.53        $0.55          $3.26         $2.78
   Diluted net income per share                         $0.52        $0.55          $3.22         $2.74

Cash dividends per common share                         $0.16        $0.12          $0.64         $0.48

Weighted average shares (000's):
   Basic                                               37,738       37,514         37,674        37,388
   Diluted                                             38,213       38,017         38,165        37,913















                                   SILGAN HOLDINGS INC.
                   CONSOLIDATED SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
                        For the quarter and year ended December 31,
                                   (Dollars in millions)



                                            Fourth Quarter                Year Ended
                                            --------------                ----------
                                          2007         2006          2007           2006
                                          ----         ----          ----           ----
                                                                         
Net sales:
     Metal food containers               $384.7       $382.2       $1,680.4       $1,624.9
     Plastic containers                   154.7        140.1          627.4          592.3
     Closures                             144.4        121.7          615.2          450.3
                                         ------       ------       --------       --------
         Consolidated                    $683.8       $644.0       $2,923.0       $2,667.5
                                         ======       ======       ========       ========

Income from operations:
     Metal food containers (a)           $ 32.1       $ 32.8       $  151.3       $  133.4
     Plastic containers (b)                 7.6          9.8           50.2           42.5
     Closures                               7.8          8.6           66.2           49.8
     Corporate                             (1.5)        (3.0)          (8.5)         (11.1)
                                         ------       ------       --------       --------
         Consolidated                    $ 46.0       $ 48.2       $  259.2       $  214.6
                                         ======       ======       ========       ========



                              SILGAN HOLDINGS INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                  December 31,
                              (Dollars in millions)

                                                             2007          2006
                                                             ----          ----
Assets:
     Cash and cash equivalents                            $   95.9      $   16.7
     Trade accounts receivable, net                          219.8         232.5
     Inventories                                             427.8         426.6
     Other current assets                                     27.7          42.0
     Property, plant and equipment, net                      939.6         894.6
     Other assets, net                                       429.2         396.0
                                                          --------      --------
         Total assets                                     $2,140.0      $2,008.4
                                                          ========      ========

Liabilities and stockholders' equity:
     Current liabilities, excluding debt                  $  378.0      $  406.6
     Current and long-term debt                              992.5         955.6
     Other liabilities                                       269.4         279.7
     Stockholders' equity                                    500.1         366.5
                                                          --------      --------
         Total liabilities and stockholders' equity       $2,140.0      $2,008.4
                                                          ========      ========


(a)  Includes  rationalization  charges of $1.7 million and $4.9 million for the
     fourth quarters of 2007 and 2006, respectively,  and $5.5 million and $12.1
     million for the years ended 2007 and 2006, respectively.
(b)  Includes  rationalization charges of $1.4 million for the fourth quarter of
     2006 and $0.2  million and $4.3  million for the years ended 2007 and 2006,
     respectively.






                              SILGAN HOLDINGS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                         For the year ended December 31,
                              (Dollars in millions)




                                                                     2007          2006
                                                                     ----          ----
                                                                              
Cash flows provided by (used in) operating activities:
     Net income                                                    $ 122.8       $ 104.0
     Adjustments to reconcile net income to net cash
       provided by operating activities:
         Depreciation and amortization                               139.3         127.4
         Rationalization charges                                       5.7          16.4
         Other                                                       (13.6)         19.8
         Other changes that provided (used) cash, net
           of effects from acquisitions:
              Trade accounts receivable, net                          24.3         (18.7)
              Inventories                                             11.5         (37.5)
              Trade accounts payable and other changes, net          (10.3)         10.0
                                                                   -------       -------
         Net cash provided by operating activities                   279.7         221.4
                                                                   -------       -------

Cash flows provided by (used in) investing activities:
     Purchases of businesses, net of cash acquired                    (7.8)       (318.2)
     Capital expenditures                                           (155.0)       (121.7)
     Proceeds from asset sales                                         3.9           1.4
                                                                   -------       -------
         Net cash used in investing activities                      (158.9)       (438.5)
                                                                   -------       -------

Cash flows provided by (used in) financing activities:
     Dividends paid on common stock                                  (24.3)        (18.0)
     Net (repayments) borrowings and other financing activitie       (17.3)        231.3
                                                                   -------       -------
         Net cash (used in) provided by financing activities         (41.6)        213.3
                                                                   -------       -------

Cash and cash equivalents:
     Net increase (decrease)                                          79.2          (3.8)
     Balance at beginning of year                                     16.7          20.5
                                                                   -------       -------
     Balance at end of period                                      $  95.9       $  16.7
                                                                   =======       =======









                                SILGAN HOLDINGS INC.
             RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)
                                    (UNAUDITED)
                     For the quarter and year ended December 31,

                                      Table A
                                      -------




                                              Fourth Quarter            Year Ended
                                              --------------            ----------
                                              2007       2006         2007       2006
                                              ----       ----         ----       ----
                                                                    

Net income per diluted share as reported     $0.52      $0.55        $3.22      $2.74

Adjustments:
  Rationalization charges, net of tax         0.03       0.11         0.10       0.29
  Cumulative prior year benefit of
    R&D tax credits                            -          -            -        (0.15)
                                             -----      -----        -----      -----
Adjusted net income per diluted share        $0.55      $0.66        $3.32      $2.88
                                             =====      =====        =====      =====

                                SILGAN HOLDINGS INC.
             RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)
                                    (UNAUDITED)
                           For the quarter and year ended,

                                      Table B
                                      -------



                                                 First Quarter                      Year Ended
                                                 -------------                      ----------
                                                   March 31,                       December 31,
                                                   ---------                       ------------
                                               Estimated      Actual            Estimated     Actual
                                               ---------      ------            ---------     ------
                                                                                    
                                             Low      High                    Low      High
                                             2008     2008     2007           2008     2008    2007
                                             ----     ----     ----           ----     ----    ----
Net income per diluted share as estimated
  for 2008 and as reported for 2007         $0.43    $0.53    $0.75          $3.42    $3.62   $3.22

Adjustments:
  Rationalization charges, net of tax        0.02     0.02     0.02           0.03     0.03    0.10
                                            -----    -----    -----          -----    -----   -----
Adjusted net income per diluted share
   as estimated for 2008 and presented
      for 2007                              $0.45    $0.55    $0.77          $3.45    $3.65   $3.32
                                            =====    =====    =====          =====    =====   =====








                              SILGAN HOLDINGS INC.
                      RECONCILIATION OF FREE CASH FLOW (2)
                                   (UNAUDITED)
                         For the year ended December 31,
                              (Dollars in millions)


                                    Table C
                                    -------



                                                 2007           2006
                                                 ----           ----

Net cash provided by operating activities      $ 279.7        $ 221.4

   Capital expenditures                         (155.0)        (121.7)
                                               -------        -------

Free cash flow                                 $ 124.7        $  99.7
                                               =======        =======












(1)  The Company has  presented  adjusted  net income per diluted  share for the
     periods  covered  by  this  press  release,  which  measure  is a  Non-GAAP
     financial  measure.  The  Company's  management  believes  it is  useful to
     exclude rationalization charges and the cumulative effect of prior year tax
     benefits recorded in 2006 attributable to tax initiatives  completed during
     2006  from its net  income  per  diluted  share as  calculated  under  U.S.
     generally  accepted  accounting  principles because such Non-GAAP financial
     measure allows for a more appropriate  evaluation of its operating results.
     While  rationalization  costs are incurred on a regular  basis,  management
     views these costs more as an  investment  to generate  savings  rather than
     period costs.  Such Non-GAAP  financial  measure is not in accordance  with
     U.S. generally accepted accounting  principles and should not be considered
     in isolation but should be read in conjunction with the unaudited condensed
     consolidated  statements  of  income  and the other  information  presented
     herein.  Additionally,  such  Non-GAAP  financial  measure  should  not  be
     considered  a  substitute  for net income per diluted  share as  calculated
     under  U.S.  generally  accepted  accounting  principles  and  may  not  be
     comparable to similarly titled measures of other companies.

(2)  The Company has presented free cash flow in this press release,  which is a
     Non-GAAP financial  measure.  The Company's  management  believes that free
     cash flow is important to support its stated business strategy of investing
     in internal growth and acquisitions.  Free cash flow is defined as net cash
     provided by operating activities less capital expenditures. At times, there
     may be other  unusual cash items that will be excluded from free cash flow.
     Net cash provided by operating  activities is the most comparable financial
     measure under U.S.  generally accepted  accounting  principles to free cash
     flow,  and it should not be inferred  that the entire free cash flow amount
     is  available  for  discretionary  expenditures.  Such  Non-GAAP  financial
     measure  is not in  accordance  with  U.S.  generally  accepted  accounting
     principles  and should not be considered in isolation but should be read in
     conjunction with the unaudited  condensed  consolidated  statements of cash
     flows  and the  other  information  presented  herein.  Additionally,  such
     Non-GAAP  financial  measure  should not be considered a substitute for net
     cash provided by operating  activities as calculated  under U.S.  generally
     accepted  accounting  principles  and may not be  comparable  to  similarly
     titled measures of other companies.