Exhibit 99.1


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

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


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



               SILGAN ANNOUNCES RECORD EARNINGS FOR BOTH FULL YEAR
                            AND FOURTH QUARTER 2008;
                   ANTICIPATES FURTHER EARNINGS GROWTH IN 2009


STAMFORD, CT, February 3, 2009 -- Silgan Holdings Inc. (Nasdaq:SLGN),  a leading
supplier of consumer goods packaging  products,  today reported record full year
2008 net income of $131.6  million,  or $3.44 per diluted share,  as compared to
full year 2007 net income of $122.8 million, or $3.22 per diluted share. Results
for 2008 included pre-tax rationalization charges of $12.2 million, or $0.25 per
diluted share net of tax which includes the impact of a tax valuation  allowance
related to the  rationalization  activity.  Results  for 2007  included  pre-tax
rationalization  charges of $5.7 million, or $0.10 per diluted share net of tax.
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.  In  addition,  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 and
changes in outstanding checks.


                                     (more)




SILGAN HOLDINGS
February 3, 2009
Page 2


"We are pleased with our results for 2008,  with adjusted net income per diluted
share  increasing  over 11 percent,"  said Tony Allott,  President and CEO. "Our
metal food container  business improved earnings and maintained strong operating
margins in 2008 with volume  growth and solid  manufacturing  performance  which
offset  inflationary  pressures  and the  impact of  inventory  reductions.  Our
plastic container business benefited from a significant  decrease in resin costs
in the fourth  quarter  of 2008 which  allowed  for a  recapture  of some of the
negative lag effect of passing through resin inflation experienced over the past
few years.  Both our plastic  container  and  closures  businesses  successfully
managed costs in the wake of generally  soft market  demand in 2008,"  continued
Mr. Allott.  "We believe the strong performance across each of our businesses in
the  face of the  challenges  of 2008  further  demonstrates  the  strength  and
stability of our business franchises.  We expect this strength to continue,  and
as a result we  anticipate  further  earnings  growth in  2009,"  concluded  Mr.
Allott.

Highlights of the Company's  performance in 2008 include:

     o    Achieved  record  net sales and  record  income  from  operations  and
          increased  adjusted net income per diluted  share by 11.1 percent over
          the  prior  year.

     o    Improved operating performance in each of the business segments.

     o    Generated  approximately  $345  million  of net  cash  from  operating
          activities and free cash flow of approximately $181 million.

     o    Continued to strengthen the balance sheet in a time of volatile credit
          markets  with term loan  repayments  of $94  million  and  disciplined
          investment  strategies,  while increasing cash and cash equivalents to
          $163 million.

     o    Improved the Company's  leverage  ratio under its credit  agreement to
          less than 2 times.

     o    Continued the  consolidation  of the global vacuum  closures  industry
          with the acquisitions of the Vem de Tapas Metalicas business in Spain,
          the Vac Vem business in China and the White Cap  operations in Brazil.

     o    Invested   over  $122  million  in  capital  to  support   growth  and
          productivity  improvements and continued to deliver attractive returns
          on assets in each of our operating segments.


                                     (more)



SILGAN HOLDINGS
February 3, 2009
Page 3


     o    Continued the consolidation of our operational footprint by completing
          the shut down of four production facilities.

     o    Maintained selling, general and administrative costs at 5.1 percent of
          sales,  despite  significant  inflation over much of the year, through
          tight cost control and the consolidation of certain  activities in our
          European operations.

     o    Increased  the cash  dividend by 6.25  percent to $0.68  annually  per
          share.

Full Year

Net sales for the full year 2008 were a record  $3.12  billion,  an  increase of
$198.0  million,  or 6.8  percent,  as compared to $2.92  billion in 2007.  This
increase  was largely the result of higher  average  selling  prices  across all
businesses  largely  attributable to the pass through of higher raw material and
other manufacturing costs,  favorable foreign currency translation and increased
volumes in the metal food container and closure businesses,  partially offset by
a slight decline in volumes in the plastic container business.

Income from operations for 2008 was $264.7 million, an increase of $5.5 million,
or 2.1 percent,  as compared to $259.2 million for 2007,  while operating margin
decreased to 8.5 percent from 8.9 percent for the same periods.  The increase in
income from  operations was a result of strong  earnings  across all businesses,
partially  offset  by  a  $6.5  million  increase  in  rationalization  charges.
Operating  margin  was  negatively  impacted  by  significant  inflation  in raw
material  and other  manufacturing  costs and the  impact of  certain  inventory
reductions at year end.

Interest  and other debt  expense  for the full year 2008 was $60.2  million,  a
decrease of $5.8 million as compared to 2007. This decrease was primarily due to
lower market interest rates and higher interest income attributable to more cash
and cash equivalents held during 2008, partially offset by the effects of higher
average borrowings as the Company maintained higher revolving loan borrowings as
it remained cautious concerning the current credit crisis.

The  Company's  effective tax rate for 2008 was 35.7 percent as compared to 36.5
percent in 2007. The 2008 effective tax rate benefited from tax credits relating
to certain  non-recurring  state tax  incentives  and research  and  development
credits approved by Congress during the fourth quarter


                                     (more)


SILGAN HOLDINGS
February 3, 2009
Page 4


of 2008,  partially  offset by a valuation  allowance  against tax  positions in
Turkey related to the Company's decision to close the operating facility.

The Company's  free cash flow for 2008 was $180.7  million versus $117.5 million
in 2007.  This  increase in free cash flow was due  primarily  to a reduction in
working  capital for year end 2008,  lower  capital  expenditures  and  improved
earnings.

Metal Food Containers

Net sales of the metal food  container  business  were $1.79 billion in 2008, an
increase of $105.9  million,  or 6.3  percent,  as compared to $1.68  billion in
2007. This increase was primarily  attributable to higher average selling prices
resulting  from 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 2008 was $162.2
million, an increase of $10.9 million as compared to $151.3 million in 2007, and
operating margin increased to 9.1 percent from 9.0 percent over the same periods
despite   the   mathematical   consequence   of  passing   through   significant
manufacturing  cost inflation  during the year. This improvement was primarily a
result of  benefits  derived  from  continued  cost  control  and  manufacturing
efficiencies, a decrease in rationalization charges of $2.2 million and slightly
higher unit volumes,  partially  offset by the negative effects of a substantial
reduction in  inventories  during the fourth quarter of 2008 due, in part, to an
apparent  customer  buy ahead and the  impact  of higher  depreciation  expense.
Rationalization  charges  were $3.3 million and $5.5 million for the years ended
2008 and 2007, respectively.

Closures

Net sales of the closures  business were $682.8 million for 2008, an increase of
$67.6  million,  or 11.0 percent,  as compared to $615.2  million in 2007.  This
increase was primarily the result of slightly higher unit volumes which included
sales from  operations  acquired in 2008 in Brazil,  Spain and China,  favorable
foreign  currency  translation and higher average selling prices due to the pass
through of higher raw material costs, partially offset by the impact from weaker
demand for single-serve beverage products later in 2008.


                                     (more)




SILGAN HOLDINGS
February 3, 2009
Page 5


Income from operations in the closures  business for 2008 decreased $6.4 million
to $59.8  million,  as compared to $66.2 million in 2007,  and operating  margin
decreased to 8.8 percent from 10.8 percent over the same periods.  This decrease
was primarily  attributable to  rationalization  charges of $7.9 million in 2008
related  to the  shut  down of the  manufacturing  facility  in  Turkey  and the
consolidation  of  various  administrative   positions  in  Europe  as  well  as
significant  inflation  in  manufacturing  and other  costs.  This  decrease was
largely offset by  rationalization  benefits,  ongoing cost  controls,  improved
manufacturing efficiencies and slightly higher unit volumes.

Plastic Containers

Net sales of the plastic  container  business  were $651.9  million in 2008,  an
increase of $24.5  million,  or 3.9  percent,  as compared to $627.4  million in
2007.  This increase was  principally  attributable  to higher  average  selling
prices as a result of the pass through of higher raw material  costs,  partially
offset by slightly lower unit volumes due to general market declines.

Income from operations in the plastic container  business was $54.8 million,  an
increase of $4.6 million as compared to 2007, and operating  margin increased to
8.4  percent  from 8.0 percent  over the same  periods.  Income from  operations
increased  primarily  due to the benefit from the lag effect of passing  through
significant  resin price  declines which occurred in the fourth quarter of 2008.
Additionally,  ongoing  cost  controls,  rationalization  benefits  and improved
manufacturing  performance  partially offset  manufacturing cost inflation and a
slight decline in unit volumes.

Fourth Quarter

The Company reported net income for the fourth quarter of 2008 of $24.4 million,
or $0.64 per diluted share,  as compared to net income for the fourth quarter of
2007 of $19.9 million,  or $0.52 per diluted  share.  The results for the fourth
quarter of 2008 included  pre-tax  rationalization  charges of $2.3 million,  or
$0.05 per diluted share net of tax,  while the 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. As a result, adjusted net income per diluted share for
the  fourth  quarter  of 2008 was $0.69 as  compared  to $0.55 in the prior year
quarter.


                                     (more)



SILGAN HOLDINGS
February 3, 2009
Page 6


Net sales  for the  fourth  quarter  of 2008  increased  $57.8  million,  or 8.5
percent,  to $741.6  million as compared to $683.8 million in the fourth quarter
of 2007.  This increase was  principally  the result of higher  average  selling
prices in the metal  food  container  business  and for  metal  closures  in the
closures  business due to price increases in response to higher raw material and
other  manufacturing  costs as well as significantly  higher unit volumes in the
metal food  container  business  partly as a result of an apparent  customer buy
ahead.  These benefits were partially offset by an unfavorable  foreign currency
translation  and lower  unit  volumes  in the  closures  and  plastic  container
businesses.

Income from  operations  for the fourth  quarter of 2008 was $50.3  million,  an
increase  of $4.3  million  over the same  period  in 2007.  This  increase  was
primarily  due to the benefit in the  plastic  container  business  from the lag
effect of passing through significant resin price declines which occurred in the
fourth quarter of 2008. Also benefiting the quarter were significantly  stronger
unit volumes in the metal food container business. These benefits were partially
offset by further  inflation in tin plate steel costs  recognized in the quarter
and the  negative  absorption  of fixed  costs  due to a  sizeable  decrease  of
inventories  in the metal food container  business as volumes  benefited from an
apparent customer buy ahead.

Interest  and  other  debt  expense  for the  fourth  quarter  of 2008 was $13.9
million,  a decrease of $1.8 million as compared to the fourth  quarter of 2007.
This decrease  resulted  primarily from lower market interest  rates,  partially
offset  by  higher  outstanding  borrowings  primarily  as a result of the third
quarter  2008  revolving  loan  borrowing  that the Company  made as it remained
cautious  concerning the current credit crisis. All domestic revolving loans and
$94 million of term loans were repaid  prior to year end.  However,  in light of
the ongoing  credit  crisis,  the Company chose to hold $163 million of cash and
cash equivalents on the balance sheet at year end.

The  effective  tax rate for the  fourth  quarter  of 2008 was 33.0  percent  as
compared  to 34.4  percent  for the same  period in 2007.  The  decrease  in the
effective  tax rate was  principally  due to the  benefit of  certain  state tax
credits  and the  impact of the full year  benefit  from the  recently  approved
research and development credit.


                                     (more)


SILGAN HOLDINGS
February 3, 2009
Page 7


Dividend

On December 15, 2008,  the Company paid a quarterly  cash dividend in the amount
of $0.17 per share to  holders  of record  of  common  stock of the  Company  on
December 1, 2008. This dividend payment aggregated $6.5 million.

Outlook for 2009

The Company  currently  estimates that its adjusted net income per diluted share
for the full year 2009, which excludes  rationalization  charges, will be in the
range of $3.75 to  $3.95,  benefiting  from  capital  investments  made in 2008,
ongoing  rationalization  benefits,   continued  focus  on  cost  reduction  and
productivity  improvements,  steady  volumes  in the metal  food  container  and
plastic  container  businesses and lower interest  expense,  partially offset by
inflation in  manufacturing  and other costs,  increased  pension expense and an
anticipated  decline in unit volumes in the closures  business  associated  with
single-serve beverage products.

Net sales in the metal food container  business are expected to increase in 2009
as compared to 2008  primarily  as a result of price  increases  to pass through
higher raw material and other manufacturing costs. Operating profit in the metal
food container business is expected to show modest  improvement,  as the benefit
from returning to a more normal  inventory  level,  ongoing cost  reductions and
productivity  initiatives  and other benefits  derived from capital  investments
should more than offset  anticipated  inflation in manufacturing and other costs
and incremental pension expense. Net sales in the closures business are expected
to decrease in 2009,  primarily  attributable  to decreased unit volumes for the
beverage  market and the effect of  unfavorable  foreign  currency  translation,
partially  offset by an increase in the  average  selling  price due to the pass
through of higher  steel costs in excess of  reductions  in the average  selling
price of plastic closures associated with lower resin costs. Operating profit in
the  closures  business  is  expected  to be flat,  as the 2008  rationalization
benefits,  ongoing cost reductions and productivity improvements are expected to
be offset by manufacturing and other cost inflation,  higher pension expense and
the impact of unfavorable foreign currency translation. In the plastic container
business,  net sales are expected to decrease as a result of the pass through of
lower resin costs. Unit volumes for 2009 in the plastic  container  business are
expected  to be  flat  versus  2008,  as  growth  projects  are  offset  by  the
anticipated  impact from  continued  demand  weakness.


                                     (more)


SILGAN HOLDINGS
February 3, 2009
Page 8


Operating  profit in the  plastics  container  business  is  expected to decline
modestly  as the benefit  from the lag effect of the pass  through of resin cost
changes is expected to be less  favorable  than it was in the fourth  quarter of
2008  and  productivity  enhancements  are  expected  to be  largely  offset  by
inflation in manufacturing and other costs and higher pension expense.

The Company  expects  interest  expense to decrease in 2009 as compared to 2008,
primarily due to anticipated  lower market interest rates and lower  outstanding
debt balances  resulting  from 2008 debt  amortization  payments,  the favorable
impact of foreign  currency  translation  and the  utilization  of cash balances
instead of revolving loan borrowings for seasonal working capital. The magnitude
of this decline may be mitigated to the extent the Company maintains higher than
currently  anticipated  cash  balances in light of its concerns  with the credit
market.

The Company  currently  estimates that free cash flow in 2009 will be consistent
with 2008.  Higher working capital and the likely  decision to fund  incremental
pension  contributions  are expected to be offset by lower capital  expenditures
and increased earnings. Working capital is expected to increase as a result of a
return to more normal  inventory  levels and the impact of significant tin plate
steel inflation.

The Company is providing  an estimate of adjusted  net income per diluted  share
for the first quarter of 2009, which excludes  rationalization  charges,  in the
range of $0.65 to $0.75, as compared to adjusted net income per diluted share of
$0.63 in the first quarter of 2008.  Given the apparent  fourth quarter 2008 buy
ahead of metal food containers and metal closures, as customers likely attempted
to avoid some of the coming  inflation in tin plate steel costs,  the Company is
currently  expecting  weaker  initial  demand  for these  products  in the first
quarter of 2009.


                                     (more)



SILGAN HOLDINGS
February 3, 2009
Page 9


Conference Call

Silgan  Holdings  Inc.  will hold a  conference  call to discuss  the  Company's
results for the fourth quarter and full year 2008 at 11:00 a.m.  eastern time on
February 4, 2009. The toll free number for domestic  callers is (888)  727-7656,
and the number for international callers is (913) 312-0706.  For those unable to
listen to the live call, a taped  rebroadcast will be available through February
18, 2009. 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 1141552.

                                      * * *

Silgan Holdings is a leading  manufacturer of consumer goods packaging  products
with annual net sales of approximately  $3.1 billion in 2008. Silgan operates 66
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 2007
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
                                                            --------------                ----------
                                                           2008        2007            2008        2007
                                                           ----        ----            ----        ----
                                                                                        
Net sales                                                 $741.6      $683.8         $3,121.0    $2,923.0

Cost of goods sold                                         643.5       599.8          2,683.5     2,509.3
                                                          ------      ------         --------    --------
  Gross profit                                              98.1        84.0            437.5       413.7

Selling, general and administrative expenses                45.5        36.3            160.6       148.8

Rationalization charges                                      2.3         1.7             12.2         5.7
                                                          ------      ------         --------    --------
  Income from operations                                    50.3        46.0            264.7       259.2

Interest and other debt expense                             13.9        15.7             60.2        66.0
                                                          ------      ------         --------    --------
  Income before income taxes                                36.4        30.3            204.5       193.2

Provision for income taxes                                  12.0        10.4             72.9        70.4
                                                          ------      ------         --------    --------
  Net income                                              $ 24.4      $ 19.9         $  131.6    $  122.8
                                                          ======      ======         ========    ========

Earnings per share:
  Basic net income per share                               $0.64       $0.53            $3.47       $3.26
  Diluted net income per share                             $0.64       $0.52            $3.44       $3.22

Cash dividends per common share                            $0.17       $0.16            $0.68       $0.64

Weighted average shares (000's):
  Basic                                                   37,995      37,738           37,889      37,674
  Diluted                                                 38,344      38,213           38,286      38,165








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



                                                     Fourth Quarter               Year Ended
                                                     --------------               ----------
                                                    2008       2007            2008        2007
                                                    ----       ----            ----        ----
                                                                                
Net sales:
   Metal food containers                           $440.2     $384.7         $1,786.3    $1,680.4
   Closures                                         151.1      144.4            682.8       615.2
   Plastic containers                               150.3      154.7            651.9       627.4
                                                   ------     ------         --------    --------
      Consolidated                                 $741.6     $683.8         $3,121.0    $2,923.0
                                                   ======     ======         ========    ========

Income from operations:
   Metal food containers (a)                       $ 27.4     $ 32.1         $  162.2    $  151.3
   Closures (b)                                       6.4        7.8             59.8        66.2
   Plastic containers (c)                            19.6        7.6             54.8        50.2
   Corporate                                         (3.1)      (1.5)           (12.1)       (8.5)
                                                   ------     ------         --------    --------
      Consolidated                                 $ 50.3     $ 46.0         $  264.7    $  259.2
                                                   ======     ======         ========    ========





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



                                                        2008              2007
                                                        ----              ----
                                                                     
Assets:
   Cash and cash equivalents                          $  163.0          $   95.9
   Trade accounts receivable, net                        266.9             219.8
   Inventories                                           392.3             427.8
   Other current assets                                   31.1              27.7
   Property, plant and equipment, net                    902.2             939.6
   Other assets, net                                     408.1             429.2
                                                      --------          --------
      Total assets                                    $2,163.6          $2,140.0
                                                      ========          ========

Liabilities and stockholders' equity:
   Current liabilities, excluding debt                $  412.0          $  378.0
   Current and long-term debt                            884.9             992.5
   Other liabilities                                     342.1             269.4
   Stockholders' equity                                  524.6             500.1
                                                      --------          --------
      Total liabilities and stockholders' equity      $2,163.6          $2,140.0
                                                      ========          ========


(a)  Includes  rationalization  charges of $0.5 million and $1.7 million for the
     fourth quarters of 2008 and 2007,  respectively,  and $3.3 million and $5.5
     million for the years ended 2008 and 2007, respectively.
(b)  Includes  rationalization  charges of $1.8 million and $7.9 million for the
     fourth quarter and year ended December 31, 2008, respectively.
(c)  Includes  rationalization  charges of $1.0 million and $0.2 million for the
     years ended 2008 and 2007, respectively.






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




                                                                     2008         2007
                                                                     ----         ----
                                                                             
Cash flows provided by (used in) operating activities:
   Net income                                                      $ 131.6      $ 122.8
   Adjustments to reconcile net income to net cash
    provided by operating activities:
       Depreciation and amortization                                 145.3        139.3
       Rationalization charges                                        12.2          5.7
       Other                                                          16.3        (13.6)
       Other changes that provided (used) cash, net
        of effects from acquisitions:
           Trade accounts receivable, net                            (49.5)        24.3
           Inventories                                                37.9         11.5
           Trade accounts payable and other changes, net              51.6        (10.3)
                                                                   -------      -------
       Net cash provided by operating activities                     345.4        279.7
                                                                   -------      -------

Cash flows provided by (used in) investing activities:
   Purchases of businesses, net of cash acquired                     (14.5)        (7.8)
   Capital expenditures                                             (122.9)      (155.0)
   Proceeds from asset sales                                           1.7          3.9
                                                                   -------      -------
       Net cash used in investing activities                        (135.7)      (158.9)
                                                                   -------      -------

Cash flows provided by (used in) financing activities:
   Dividends paid on common stock                                    (26.0)       (24.3)
   Changes in outstanding checks - principally vendors               (41.8)        (7.2)
   Net repayments and other financing activities                     (74.8)       (10.1)
                                                                   -------      -------
       Net cash used in financing activities                        (142.6)       (41.6)
                                                                   -------      -------

Cash and cash equivalents:
   Net increase                                                       67.1         79.2
   Balance at beginning of year                                       95.9         16.7
                                                                   -------      -------
   Balance at end of period                                        $ 163.0      $  95.9
                                                                   =======      =======







                                       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
                                                   --------------           ----------
                                                   2008      2007         2008       2007
                                                   ----      ----         ----       ----
                                                                       

Net income per diluted share as reported          $0.64     $0.52        $3.44      $3.22

Adjustments:
  Rationalization charges, net of tax              0.05      0.03         0.25       0.10
                                                  -----     -----        -----      -----
Adjusted net income per diluted share             $0.69     $0.55        $3.69      $3.32
                                                  =====     =====        =====      =====



                                       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
                                             2009     2009     2008           2009     2009    2008
                                             ----     ----     ----           ----     ----    ----
Net income per diluted share as estimated
  for 2009 and as reported for 2008         $0.65    $0.75    $0.55          $3.75    $3.95   $3.44

Adjustments:
  Rationalization charges, net of tax         --       --      0.08            --       --     0.25
                                            -----    -----    -----          -----    -----   -----
Adjusted net income per diluted share
  as estimated for 2009 and presented
     for 2008                               $0.65    $0.75    $0.63          $3.75    $3.95   $3.69
                                            =====    =====    =====          =====    =====   =====





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

                                     Table C
                                     -------



                                                     2008           2007
                                                     ----           ----

Net cash provided by operating activities          $ 345.4        $ 279.7

  Capital expenditures                              (122.9)        (155.0)
  Changes in outstanding checks                      (41.8)          (7.2)
                                                   -------        -------
Free cash flow                                     $ 180.7        $ 117.5
                                                   =======        =======











(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 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  adjusted for capital  expenditures  and
     changes in outstanding  checks.  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.