Page 1 of 18


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

                                    FORM 10-Q

[x] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) of the Securities  Exchange
Act of 1934 for the Quarter Ended March 31, 1997 or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) of the Securities Exchange
Act of 1934 for the Period ____________ to ____________.


                        Commission file number 000-22117

                              SILGAN HOLDINGS INC.
             (Exact name of registrant as specified in its charter)

      Delaware                                       06-1269834
(State of Incorporation)                (I.R.S. Employer Identification Number)


          4 Landmark Square
        Stamford, Connecticut                                 06901
(Address of Principal Executive Offices)                    (Zip Code)

        Registrant's telephone number, including area code (203) 975-7110


Indicate by check mark whether  registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                Yes [ X ] No [ ]

As of May 1, 1997, the number of shares  outstanding of the registrant's  common
stock, $0.01 par value, was 18,862,834.





                                                                    Page 2 of 18


Part I. Financial Information
Item 1. Financial Statements

                              SILGAN HOLDINGS INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                               March 31,   March 31,   Dec. 31,
                                                 1997        1996        1996
                                              ---------   ---------   ---------
ASSETS                                        (unaudited) (unaudited)  (audited)
Current assets:
  Cash and cash equivalents ................. $   5,860   $   5,991   $   1,017
  Accounts receivable, net ..................   104,730      98,177     101,436
  Inventories ...............................   248,679     254,092     195,981
  Prepaid expenses and other current assets .    11,046      10,957       7,403
                                              ---------   ---------   ---------
    Total current assets ....................   370,315     369,217     305,837

Property, plant and equipment, net ..........   496,197     491,177     499,781
Other non-current assets ....................   122,898      82,360     107,928
                                              ---------   ---------   ---------
                                              $ 989,410   $ 942,754   $ 913,546
                                              =========   =========   =========

LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY
Current liabilities:
  Trade accounts payable .................... $ 106,212   $ 113,674   $ 122,623
  Accrued payroll and related costs .........    43,013      40,613      41,799
  Accrued interest payable ..................    12,105       8,340       9,522
  Accrued expenses and other current
     liabilities ............................    35,874      38,903      35,456
  Bank working capital loans ................    88,400      60,150      27,800
  Current portion of long-term debt .........    29,547      27,192      38,427
                                              ---------   ---------   ---------
    Total current liabilities ...............   315,151     288,872     275,627

Long-term debt ..............................   634,843     757,501     693,783
Deferred income taxes .......................      --         6,836       6,836
Other long-term liabilities .................    73,818      69,206      74,508

Cumulative exchangeable redeemable
   preferred stock ..........................    54,748        --        52,998

Deficiency in stockholders' equity:
   Common stock .............................       189         195         152
   Additional paid-in capital ...............   110,935      33,423      18,466
   Accumulated deficit ......................  (200,274)   (213,279)   (208,824)
                                              ---------   ---------   ---------
     Total deficiency in stockholders' equity   (89,150)   (179,661)   (190,206)
                                              ---------   ---------   ---------
                                              $ 989,410   $ 942,754   $ 913,546
                                              =========   =========   =========

                             See accompanying notes.



                                                                    Page 3 of 18


                              SILGAN HOLDINGS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                (Dollars in thousands, except per share amounts)

                                                            Three Months Ended
                                                            ------------------
                                                          March 31,    March 31,
                                                             1997         1996
                                                             ----         ----

Net sales ............................................    $ 299,427     $279,860

Cost of goods sold ...................................      256,708      242,207
                                                          ---------     --------

     Gross profit ....................................       42,719       37,653

Selling, general and administrative expenses .........       14,035       13,737

Non-cash stock option charge .........................       22,522          200
                                                          ---------     --------

     Income from operations ..........................        6,162       23,716

Interest expense and other related financing costs ...       19,965       22,573
                                                          ---------     --------

     Income (loss) before income taxes ...............      (13,803)       1,143

Income tax provision (benefit) .......................      (24,850)       1,000
                                                          ---------     --------

     Income before extraordinary charge ..............       11,047          143

Extraordinary charge relating to early
   extinguishment of debt, net of taxes ..............         (742)        --
                                                          ---------     --------

     Net income before preferred stock
        dividend requirement .........................       10,305          143

Preferred stock dividend requirement .................       (1,755)        --
                                                          ---------     --------

     Net income available to common stockholders .....    $   8,550     $    143
                                                          =========     ========

Income per share:
     Income before extraordinary charge ..............        $0.59        $0.01
     Extraordinary charge ............................        (0.04)         -
     Preferred stock dividend requirement ............        (0.09)         -
                                                              -----        -----
         Net income per common share .................        $0.46        $0.01
                                                              =====        =====

Weighted average number of common and
  common equivalent shares outstanding ...............   18,674,108   21,068,071

                             See accompanying notes.



                                                                    Page 4 of 18


                              SILGAN HOLDINGS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In thousands)
                                                            Three Months Ended
                                                            ------------------
                                                          March 31,   March 31,
                                                             1997        1996
                                                             ----        ----
Cash flows from operating activities:
  Net income .........................................   $  10,305          143
  Adjustments to reconcile net income to
     net cash used by operating activities:
      Depreciation ...................................      13,714       14,589
      Amortization ...................................       1,725        1,958
      Accretion of discount on discount debentures ...        --          6,628
      Extraordinary charge relating to early
         extinguishment of debt, net of taxes ........         742         --
      Non-cash stock option charge ...................      22,522          200
      Changes in assets and liabilities:
           (Increase) decrease in accounts receivable       (3,227)      11,713
           (Increase) in inventories .................     (52,987)     (43,621)
           (Increase) decrease in other non-current
              assets..................................     (17,148)         159
           (Decrease) in trade accounts payable ......     (16,411)     (24,521)
           Other, net ................................      (4,137)       1,602
                                                         ---------    ---------
               Total adjustments .....................     (55,207)     (31,293)
                                                         ---------    ---------
      Net cash used by operating activities ..........     (44,902)     (31,150)
                                                         ---------    ---------

Cash flows from investing activities:
  Capital expenditures ...............................     (10,284)     (18,558)
  Proceeds from sale of assets .......................          29        1,495
                                                         ---------    ---------
      Net cash used in investing activities ..........     (10,255)     (17,063)
                                                         ---------    ---------

Cash flows from financing activities:
  Borrowings under working capital loans .............     279,750      210,350
  Repayments under working capital loans .............    (219,150)    (157,300)
  Net proceeds from issuance of common stock .........      67,220         --
  Repayment of long-term debt ........................     (67,820)        (948)
                                                         ---------    ---------
      Net cash provided by financing activities ......      60,000       52,102
                                                         ---------    ---------

Net increase in cash and cash equivalents ............       4,843        3,889
Cash and cash equivalents at beginning of year .......       1,017        2,102
                                                         ---------    ---------
Cash and cash equivalents at end of period ...........   $   5,860    $   5,991
                                                         =========    =========

Supplementary data:
     Cash interest payments ..........................   $  16,253    $  10,864
     Cash income tax (refunds) payments ..............         (56)         214
     Preferred stock issued in lieu of cash dividend .       1,702         --

                             See accompanying notes.




                                                                    Page 5 of 18


                              SILGAN HOLDINGS INC.
          CONSOLIDATED STATEMENTS OF DEFICIENCY IN STOCKHOLDERS' EQUITY
                 (Dollars in thousands, except per share data)

                                                                       
                               Common Stock                            Total
                               ------------  Additional   Accum-   deficiency in
                                        Par    paid-in    ulated   stockholders'
                               Shares  Value   capital    deficit     equity
                               ------  -----   -------    -------     ------

Balance at 
  December 31, 1996 ......     885,000  $  9  $ 18,609   $(208,824)  $(190,206)

Adjustment for 17.133145
    for 1 stock split ....  14,277,833   143      (143)       --          --
                            ----------  ----   --------   ---------   ---------

As restated at
  December 31, 1996 for
    stock split ..........  15,162,833   152    18,466    (208,824)   (190,206)

Issuance of common stock .   3,700,001    37    67,183        --        67,220

Conversion of subsidiary
  stock options to parent
    company ..............        --     --     25,286        --        25,286

Net income ...............        --     --       --         8,550       8,550
                            ----------  ----  --------   ---------   ---------

Balance at
  March 31, 1997 .........  18,862,834  $189  $110,935   $(200,274)  $ (89,150)
                            ==========  ====  ========   =========   =========








                             See accompanying notes.





                                                                    Page 6 of 18


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (Information at March 31, 1997 and 1996 and for the
                      three months then ended is unaudited)


1.  Basis of Presentation

The accompanying condensed unaudited consolidated financial statements of Silgan
Holdings Inc.  ("Holdings"  or the  "Company")  have been prepared in accordance
with Rule 10-01 of Regulation S-X and, therefore, do not include all information
and footnotes necessary for a fair presentation of financial  position,  results
of operations and cash flows in conformity  with generally  accepted  accounting
principles.  All  adjustments  of a normal  recurring  nature  have  been  made,
including  appropriate  estimates for reserves and provisions which are normally
determined  or  settled  at  year  end.  In  the  opinion  of the  Company,  the
accompanying financial statements contain all adjustments  (consisting solely of
a normal  recurring  nature)  necessary to present  fairly  Holdings'  financial
position as of March 31, 1997 and 1996 and  December  31,  1996,  and  Holdings'
results of  operations  and  statements of cash flows for the three months ended
March 31, 1997 and 1996.

While the Company  believes that the disclosures  presented are adequate to make
the information not misleading,  it is suggested that these financial statements
be read in conjunction with Holdings' financial statements and notes included in
its Annual Report on Form 10-K for the year ended December 31, 1996.

Certain reclassifications have been made to prior year's financial statements to
conform with current year presentation.


2.  Initial Public Offering

On  February  20,  1997  the  Company   completed  an  initial  public  offering
("Offering") of 5,175,000  shares of common stock, par value $.01 per share (the
"Common Stock"),  of the Company.  In connection with the Offering,  the Company
amended its  Restated  Certificate  of  Incorporation  to change its  authorized
capital stock to 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. In addition,
the  existing  Class A,  Class B and  Class C  Common  Stock  of  Holdings  were
converted to Common  Stock on a one for one basis,  and  immediately  thereafter
Holdings effected a 17.133145 to 1 stock split of its outstanding  Common Stock.
All prior period  share and per share data have been  adjusted to give effect to
the amendment to Holdings'  Restated  Certificate of Incorporation and the stock
split.  Per share  amounts have been  computed  based upon the weighted  average
number  of common  and  common  equivalent  shares  outstanding  for each of the
periods presented.




                                                                    Page 7 of 18


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (Information at March 31, 1997 and 1996 and for the
                      three months then ended is unaudited)


2.  Initial Public Offering  (continued)

In the  Offering,  the Company  sold to the  underwriters  3,700,000  previously
unissued  shares of Common Stock at an initial  public  offering price of $20.00
per share.  The Morgan  Stanley  Leveraged  Equity Fund II, L.P.  ("MSLEF")  and
Bankers  Trust  New York  Corporation  ("BTNY"),  existing  stockholders  of the
Company prior to the Offering,  sold to the  underwriters  1,317,246 and 157,754
previously  issued  and  outstanding  shares  of  Common  Stock  owned  by them,
respectively.  The Company did not receive any of the proceeds  from the sale of
the shares of Common Stock by MSLEF or BTNY.

Net  proceeds  received  from the  Offering  of $67.2  million  were used by the
Company  to  prepay  bank  term  loans and to  redeem  the  Company's  remaining
outstanding 13 1/4% Senior Discount Debentures due 2002 ("Discount Debentures").
In connection with the early redemption of the Discount Debentures,  the Company
incurred an extraordinary  charge of $0.7 million, net of tax, for the write-off
of unamortized deferred financing costs.

In connection  with the  Offering,  the Company  recognized a non-cash,  pre-tax
charge of $22.5 million for the excess of fair market value over the grant price
of stock options  converted from Holdings'  subsidiaries'  stock option plans to
Holdings' stock option plan.  Under Accounting  Principles  Bulletin ("APB") No.
25, options granted under the subsidiary plans were considered  variable options
with a final  measurement  date at the time of  conversion.  Paid in capital was
credited for $25.3 million which represented the current year charge and amounts
accrued in prior years.


3.  Earnings per Share

In February 1997, The Financial  Accounting  Standards Board issued Statement of
Financial Accounting  Standards ("SFAS") No. 128 ("SFAS No. 128"),  Earnings per
Share, which supersedes APB No. 15, Earnings per Share. The new pronouncement is
effective for the December 31, 1997 financial statements and earlier adoption is
not permitted. Upon adoption, the Company will be required to change its current
method of computing earnings per share and to restate all prior periods.

Under SFAS No.  128,  primary  earnings  per share will be  replaced  with basic
earnings per share. Basic earnings per share will exclude the dilutive effect of
stock options.  In addition,  the new pronouncement  requires that fully diluted
earnings per share be calculated  using the treasury  stock method  applying the
average market price for the period rather than the higher of the average market
price or the ending market price.





                                                                    Page 8 of 18


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (Information at March 31, 1997 and 1996 and for the
                      three months then ended is unaudited)


3.  Earnings per Share  (continued)

For the quarter  ended March 31, 1997,  the Company's  basic  earnings per share
would have been $0.04 greater than its primary earnings per share. The Company's
basic and  primary  earnings  per share  would  have been the same for the three
month period ended March 31, 1996. The impact of SFAS No. 128 on the calculation
of the  Company's  fully  diluted  earnings per share for these  quarters is not
material.

The weighted  average number of common and common  equivalent  shares  decreased
from March 31, 1996 due to the repurchase of 4,283,287  shares of Class B Common
Stock  (adjusted  for the stock  split) in July 1996,  offset by the issuance of
3,700,001 shares of common stock in February 1997.


4.  Inventories

Inventories consisted of the following (in thousands):

                                        March 31,   March 31,   Dec. 31,
                                          1997        1996        1996
                                          ----        ----        ----

       Raw materials and supplies ..    $ 44,694    $ 38,148    $ 40,280
       Work-in-process .............      31,468      28,261      27,861
       Finished goods ..............     161,577     178,863     116,498
       Spare parts and other .......       7,977       7,823       7,771
                                        --------    --------    --------
                                         245,716     253,095     192,410
       Adjustment to value inventory
          at cost on the LIFO Method       2,963         997       3,571
                                        --------    --------    --------
                                        $248,679    $254,092    $195,981
                                        ========    ========    ========


5.  Preferred Stock Dividend

As of March 31, 1997,  the Company had 53,258  shares of its 13 1/4%  Cumulative
Exchangeable  Redeemable Preferred Stock ("Preferred Stock"), with a liquidation
preference  of $1,000 per share,  outstanding.  Included in  Preferred  Stock at
March 31, 1997 were accrued  dividends of $1.5 million.  On April 15, 1997,  the
Company made its quarterly dividend payment of $1.8 million in additional shares
of Preferred Stock.






                                                                    Page 9 of 18


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (Information at March 31, 1997 and 1996 and for the
                      three months then ended is unaudited)


6.  Income Taxes

During the first quarter of 1997, the Company determined that it was more likely
than  not  that a  portion  of the  future  tax  benefits  arising  from its net
operating  loss  carryforwards  would be  realized  in  future  years due to the
Company's  continued  improvement  in  earnings  and the  probability  of future
taxable  income.  As a result,  in  accordance  with SFAS No.  109,  the Company
recognized  an income tax benefit of $23.2 million by releasing a portion of the
valuation allowance.

In addition,  for the quarter ended March 31, 1997, the Company  incurred a loss
as a result of the non-cash stock option charge and has recognized an income tax
benefit of $1.6 million.  The Company  provides for income taxes during  interim
reporting  periods based upon an estimate of its annual effective tax rate. This
estimate  reflects  the  benefits  of  net  operating  loss   carryforwards  and
adjustments  to the  valuation  allowance  related to the  realizability  of the
Company's  deferred tax assets.  

7.  Subsequent Events

Effective  April 1, 1997,  the Company  acquired  the aluminum  roll-on  closure
business  ("Alcoa  Closure")  from Alcoa  Closure  Systems  International,  Inc.
("Alcoa") and the North American plastic container  business ("Rexam  Plastics")
from Rexam plc and Rexam  Plastics Inc.  ("Rexam").  In 1996,  Alcoa Closure and
Rexam  Plastics had  combined  net sales of  approximately  $80.0  million.  The
aggregate purchase price, net of cash acquired,  of approximately  $42.3 million
will be allocated to inventory, machinery and equipment, and net working capital
acquired  based  on fair  market  value  as of the  date  of  each  acquisition,
respectively.  The  acquisitions  of Alcoa  Closure and Rexam  Plastics  will be
accounted  for using the purchase  method of  accounting,  and  accordingly  the
results of operations will be included in the consolidated  financial statements
of the Company from April 1, 1997.

The Company  used  borrowings  of $50.0  million of  additional B term loans and
$25.0 million of additional A term loans under the Company's credit agreement to
finance  the  acquisitions  of Alcoa  Closure  and Rexam  Plastics  and to repay
working capital loans in April 1997.




                                                                   Page 10 of 18


Item 2.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain  information  contained  in  "Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations"  and elsewhere in this Quarterly
Report on Form 10-Q regarding the Company's financial results and condition, and
plans and  strategy  for its business  and related  financing  includes  forward
looking  statements  made pursuant to the safe harbor  provisions of the Private
Securities  Litigation  Reform  Act of 1995.  Such  forward  looking  statements
involve  uncertainties  and  risks,  including,  but  not  limited  to,  factors
described  in this  Quarterly  Report  on Form 10-Q and in the  Company's  other
filings  with the  Securities  and Exchange  Commission.  The  Company's  actual
financial  results and  condition, and plans and  strategy  for its business and
related financing may differ from such forward looking statements.


RESULTS OF OPERATIONS - THREE MONTHS

Summary unaudited results of operations for the Company's two business segments,
metal and plastic containers, for the three months ended March 31, 1997 and 1996
are provided below.
                                                        Three Months Ended 
                                                        -------------------
                                                            March 31,
                                                         1997       1996
                                                         ----       ----
                                                          (In millions)
Net sales:
      Metal containers and specialty ..............     $242.2     $226.4      
      Plastic containers ..........................       57.2       53.5
                                                        ------     ------
          Consolidated ............................     $299.4     $279.9
                                                        ======     ======

Operating profit:
      Metal containers and specialty .............      $ 22.3     $ 20.0
      Plastic containers .........................         6.8        4.2
      Non-cash stock option charge ...............       (22.5)      (0.2)
      Corporate expense ..........................        (0.4)      (0.3)
                                                        ------     ------
          Consolidated ...........................      $  6.2     $ 23.7
                                                        ======     ======
  

Three Months Ended March 31, 1997 Compared with
Three Months ended March 31, 1996

Net Sales.  Consolidated  net sales increased $19.5 million,  or 7.0%, to $299.4
million for the three months  ended March 31, 1997,  as compared to net sales of
$279.9  million  for the same  three  months in the prior  year.  This  increase
resulted  primarily  from an increase in unit sales by both the metal  container
business and the plastic container business.





                                                                   Page 11 of 18


Net sales for the metal container business (including net sales of its specialty
business of $19.0  million) were $242.2 million for the three months ended March
31, 1997, an increase of $15.8 million  (7.0%) from net sales of $226.4  million
for the same period in 1996.  Net sales of metal cans of $223.2  million for the
three months  ended March 31, 1997 were $19.4  million  (9.5%)  greater than net
sales of metal cans of $203.8 million for the same period in 1996. This increase
resulted  from  greater unit sales,  of which $7.6 million  related to net sales
from Finger Lakes Packaging  Company,  Inc.  ("Finger  Lakes"),  acquired by the
Company in October 1996.

Sales of specialty items included in the metal container  segment  declined $3.6
million to $19.0  million  during the three  months  ended  March 31,  1997,  as
compared to $22.6  million in the same  period in 1996,  due to lower unit sales
volume.

Net sales for the plastic  container  business of $57.2 million during the three
months  ended March 31, 1997  increased  $3.7  million  (6.9%) from net sales of
$53.5 million for the same period in 1996.  This increase in net sales  resulted
from higher unit sales,  offset,  in part,  by the pass through of lower average
resin costs.

Cost of Goods Sold. Cost of goods sold as a percentage of consolidated net sales
was 85.7% ($256.7 million) for the three months ended March 31, 1997, a decrease
of 0.8  percentage  points as compared to 86.5%  ($242.2  million)  for the same
period in 1996.  The decrease in cost of goods sold as a percentage of net sales
was primarily  attributable  to improved  operating  efficiencies  achieved as a
result of higher production volumes.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated net sales decreased 0.2
percentage  points to 4.7% ($14.0  million) for the three months ended March 31,
1997,  as compared to 4.9% ($13.7  million) for the three months ended March 31,
1996.  The  decrease  in  selling,  general  and  administrative  expenses  as a
percentage of net sales principally related to the increase in net sales revenue
in 1997, and to a lesser extent to the expected  elimination of redundant  costs
incurred  as a result  of the  integration  of the  Food,  Metal  and  Specialty
Business ("AN Can")  acquired by the Company from American  National Can Company
in August 1995.

Income from  Operations.  Income from operations as a percentage of consolidated
net sales was 2.1% ($6.2  million) for the three months ended March 31, 1997, as
compared  with 8.5%  ($23.7  million)  for the same  period  in the prior  year.
Included in income from operations for the three months ended March 31, 1997 was
a non-cash stock option charge of $22.5 million.  Excluding this charge,  income
from operations as a percentage of  consolidated  net sales for the three months
ended March 31, 1997 would have increased 1.1  percentage  points to 9.6% ($28.7
million), primarily as a result of the aforementioned gross margin improvement.




                                                                   Page 12 of 18


In  conjunction  with the Offering,  stock options issued under the stock option
plans of Holdings'  subsidiaries  were converted to Holdings  stock options.  In
accordance with generally accepted accounting principles, the Company recorded a
charge of $22.5  million at the time of the  Offering for the excess of the fair
market value of the stock options issued under the subsidiary stock option plans
over the grant price of the options.  The Company will not  recognize any future
charges for these stock options.
 
Income from  operations  as a  percentage  of net sales for the metal  container
business  improved to 9.2% ($22.3  million) for the three months ended March 31,
1997,  from 8.8% ($20.0  million)  for the same  period in the prior  year.  The
increase in income from  operations as a percentage  of net sales  resulted from
lower  selling,   general  and  administrative   expenses,   improved  operating
efficiencies  realized from plant  rationalizations and capital investment,  and
the  incurrence  of lower  depreciation  expense  related  to the  former AN Can
operations  which reflected the completion of the AN Can purchase  accounting in
the second quarter of 1996,  offset to a limited extent by price  adjustments on
certain long term contracts.

Income from  operations as a percentage  of net sales for the plastic  container
business  improved to 11.9% ($6.8  million) for the three months ended March 31,
1997,  as  compared  to 7.9% ($4.2  million)  for the same  period in 1996.  The
improved   operating   performance  of  the  plastic   container   business  was
attributable  to  continued  manufacturing   efficiencies  and  lower  per  unit
manufacturing  costs  realized  as a result of higher unit sales to both new and
existing customers.

Interest  Expense.  Interest  expense declined $2.6 million to $20.0 million for
the three months ended March 31, 1997 principally as a result of the refinancing
of the  Discount  Debentures  in the third  quarter of 1996 with lower cost bank
borrowings,  offset,  in part,  by  increased  borrowings  used to  finance  the
purchase of Finger Lakes and by higher average bank borrowing rates.

Income  Taxes.  During the first quarter of 1997 the Company  determined  that a
portion  of the  future  tax  benefits  arising  from  its  net  operating  loss
carryforward  would be realized due to the Company's  continued  improvement  in
earnings and increased  probability of future taxable income. In accordance with
SFAS No. 109, the Company  reduced its  valuation  allowance  and  recognized an
income tax benefit of $23.2 million.

The Company will provide for income taxes during  interim  reporting  periods in
1997 based  upon an  estimate  of its  annual  effective  tax rate  taking  into
consideration  various  factors,  such as  operating  results,  benefits  of net
operating loss  carryforwards  and levels of taxable income.  Due to the pre-tax
loss realized by the Company during the first quarter of 1997 and as a result of
uncertainties  inherent in the factors mentioned above, the Company has provided
an income tax benefit for the first  quarter at a relatively  low  effective tax
rate. For future interim periods in 1997 management  believes that the effective
tax rate may increase over the first  quarter  rate,  but that the effective tax
rate will be less  than the  statutory  rate due to  benefits  arising  from the
recognition of the net operating loss carryforward.


                                                                   Page 13 of 18


The provision for income taxes for the three months ended March 31, 1996 of $1.0
million  provided for federal,  state and foreign  taxes  currently  payable and
included the benefit of cash tax savings realized from the deduction of accreted
interest on the retired Discount Debentures.

Net  Income.  As a result  of the items  discussed  above,  net  income of $11.0
million (before the extraordinary charge of $0.7 million and the preferred stock
dividend  requirement  of $1.8  million)  increased  $10.9 million for the three
months ended March 31,  1997,  as compared to net income of $0.1 million for the
three months ended March 31, 1996.

During the first quarter of 1997 the Company incurred an extraordinary charge of
$0.7  million,  net of  taxes,  for  the  write-off  of  unamortized  debt  cost
associated with the redemption of the remaining outstanding Discount Debentures.


CAPITAL RESOURCES AND LIQUIDITY

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

On February 20, 1997, the Company  completed the Offering.  With net proceeds to
the Company of $67.2 million from the Offering,  the Company redeemed all of the
remaining outstanding Discount Debentures (approximately $59.0 million aggregate
principal amount) and prepaid a portion of its bank term loans.

With the redemption of a substantial  portion of the Discount  Debentures in the
third quarter of 1996 from borrowings  under the Company's  credit agreement and
proceeds from the Preferred  Stock  offering in July 1996, and the redemption of
the remaining $59.0 million of Discount  Debentures in the first quarter of 1997
with  proceeds  from the  Offering,  the Company has lowered its average cost of
indebtedness and will continue to realize current tax savings.

For the first three months of 1997,  net  borrowings  of working  capital  loans
under the Company's  credit agreement of $60.6 million and net proceeds from the
Offering of $67.2  million  were used to fund cash used by  operations  of $44.9
million for the Company's seasonal working capital needs,  capital  expenditures
of $10.3 million,  the redemption of $59.0 million of Discount  Debentures,  the
repayment  of $8.8  million  of bank  term  loans  under  the  Company's  credit
agreement, and an increase in cash balances of $4.8 million.



                                                                   Page 14 of 18


For the three months ended March 31, 1997, net cash used by operating activities
increased  from the same  period in the prior year  primarily  as a result of an
increase  in trade  receivables  reflecting  greater  sales  volume in the first
quarter  of 1997 as  compared  to 1996  and an  increase  in the  Company's  raw
material inventory.

In April 1997, the Company  acquired the aluminum  roll-on  closure  business of
Alcoa  and the  North  American  plastic  container  business  of  Rexam  for an
aggregate  purchase  price of  approximately  $42.3  million.  The Company  used
additional  borrowings  of $25.0  million of A Term Loans and $50.0 million of B
Term Loans under the Company's  Credit Agreement to finance the acquisitions and
repay $32.7 million of working capital loans.

Because the Company  sells metal  containers  used in fruit and  vegetable  pack
processing,  its sales are seasonal.  As is common in the industry,  the Company
must  access  working  capital  to  build  inventory  and  then  carry  accounts
receivable  for some  customers  beyond the end of the  summer and fall  packing
season.  Seasonal  accounts  are  generally  settled  by  year  end.  Due to the
Company's  seasonal  requirements,  the  Company  expects  to incur  short  term
indebtedness to finance its working capital  requirements  and after taking into
account the  repayment of working  capital  loans from the excess bank term loan
proceeds  borrowed in April 1997,  it is  estimated  that  approximately  $150.0
million of the working capital  revolver under the Company's  Credit  Agreement,
including letters of credit, will be utilized at its peak in July 1997.

As of March 31, 1997, the outstanding  principal amount of working capital loans
was $88.4 million and, taking into account  outstanding  letters of credit,  the
unused  portion  of  working  capital  commitments  under the  Company's  Credit
Agreement at such date was $129.4 million.

Management  believes that cash  generated by  operations  and funds from working
capital  borrowings  under the Company's  Credit Agreement will be sufficient to
meet the Company's expected operating needs, planned capital expenditures,  debt
service and tax obligations for the foreseeable future.

The  Company  is  also   continually   evaluating   and   pursuing   acquisition
opportunities in the North American consumer goods packaging market. The Company
may need to incur additional indebtedness to finance any such acquisition and to
fund any resulting increased operating needs. Any such financing will have to be
effected in compliance with the Company's outstanding indebtedness. There can be
no assurance that the Company will be able to effect any such acquisition or any
such financing.

The  Company  is in  compliance  with  all  financial  and  operating  covenants
contained in the  instruments  and  agreements  governing its  indebtedness  and
believes  that it will  continue  to be in  compliance  with all such  covenants
during 1997.




                                                                   Page 15 of 18


During the second quarter of 1997, the Company intends to issue its Subordinated
Debentures  due 2006 (the "Exchange  Debentures")  in exchange for its Preferred
Stock.  The Exchange  Debentures will bear interest at 13 1/4%.  Interest on the
Exchange  Debentures will be payable  semi-annually and, on or prior to July 15,
2000, the Company may pay interest by issuing additional Exchange Debentures.

Effective  June 15,  1997 the 11 3/4%  Senior  Subordinated  Notes  due 2002 are
redeemable  at the option of the  Company,  in whole or in part,  at 105.875% of
their  principal  amount.  The Company is  evaluating  the  economic  benefit of
refinancing  these  notes and may  consider  refinancing  them with  other  debt
financings.  Any such refinancings  would be dependent upon market conditions at
the time and would have to be effected in compliance  with the Company's and its
subsidiaries'  agreements  in  respect  of their  indebtedness.  There can be no
assurance that the Company will be able to effect any such refinancing.




                                                                   Page 16 of 18


Part II.  Other Information

Item 2.  Changes in Securities

On February 14, 1997,  Holdings  sold one share of Common Stock  directly to S&H
Inc.,  a  corporation  wholly-owned  by  Messrs.  R.  Philip  Silver and D. Greg
Horrigan,  the Co-Chief Executive Officers of the Company,  for a purchase price
of  $20.00.  This sale was  exempt  from the  registration  requirements  of the
Securities Act of 1933, as amended (the "Act"),  pursuant to Section 4(2) of the
Act as a transaction not involving a public offering.

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

On January 27, 1997, the  stockholders of the Company that were entitled to vote
unanimously approved,  by written consent,  amendments to and the restatement of
the Company's Restated Certificate of Incorporation (as so amended and restated,
the  "Restated  Charter"),  which  Restated  Charter was filed with the Delaware
Secretary of State on February 14, 1997. By such written consent,  the Company's
stockholders  that were  entitled to vote also  unanimously  approved the Silgan
Holdings Inc. Fourth Amended and Restated 1989 Stock Option Plan.

On February  13, 1997,  the  stockholders  of the Company that were  entitled to
vote, by written consent in lieu of the 1997 annual meeting of the  stockholders
of the  Company,  unanimously  elected the Board of  Directors  of the  Company.
Pursuant to such written consent, Messrs. R. Philip Silver and Leigh J. Abramson
were elected as Class I Directors  (as defined in the  Restated  Charter) of the
Company,  and Messrs.  D. Greg  Horrigan  and Robert H.  Niehaus were elected as
Class  II  Directors  (as  defined  in the  Restated  Charter)  of the  Company.
Additionally,  pursuant to such written consent,  all of the  stockholders  that
were  entitled to vote  unanimously  authorized  the Board of  Directors  of the
Company to fill the vacant positions for the two Class III Directors (as defined
in the Restated Charter) in the manner set forth in the Restated Charter.

Reference  is hereby made to the  Company's  Annual  Report on Form 10-K for the
year ended December 31, 1996, for additional  information  regarding the matters
discussed in this Item 4.




                                                                   Page 17 of 18


Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

Exhibit Number                               Description
- --------------                               -----------
      27                               Financial Data Schedule.

(b)  Reports on Form 8-K

On January 27, 1997,  Silgan  Holdings Inc.  filed a Current  Report on Form 8-K
regarding  its net sales,  estimated  income from  operations  and estimated net
income for the year ended December 31, 1996.

On February 4, 1997,  Silgan  Holdings Inc.  filed a Current  Report on Form 8-K
which  included its audited  consolidated  financial  statements at December 31,
1996 and 1995 and for each of the three years in the period  ended  December 31,
1996.

On February 20, 1997,  Silgan  Holdings Inc.  filed a Current Report on Form 8-K
with respect to the completion of the initial  public  offering of shares of its
Common Stock.






                                                                   Page 18 of 18


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant has duly caused this  Quarterly  Report to be signed on its behalf by
the undersigned thereunto duly authorized.




                                              SILGAN HOLDINGS INC.


Dated:  May 9, 1997                           /s/Harley Rankin, Jr.
- -------------------                           ---------------------
                                              Harley Rankin, Jr.
                                              Executive Vice President, Chief
                                              Financial Officer and Treasurer
                                              (Principal Financial Officer)




Dated:  May 9, 1997                           /s/Harold J. Rodriguez, Jr.
- -------------------                           ---------------------------
                                              Harold J. Rodriguez, Jr.
                                              Vice President and Controller
                                              (Chief Accounting Officer)