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

                                    FORM 10-Q

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

For the quarterly period ended September 30, 2007

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934.

For the transition period from ________________ to ________________


                        Commission file number 000-22117

                              SILGAN HOLDINGS INC.
             (Exact Name of Registrant as Specified in Its Charter)

                   Delaware                               06-1269834
         (State or Other Jurisdiction                  (I.R.S. Employer
       of Incorporation or Organization)              Identification No.)

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


                                  (203)975-7110
              (Registrant's Telephone Number, Including Area Code)

                                       N/A
(Former  Name,  Former  Address and Former  Fiscal Year,  if Changed  Since Last
Report)


Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.  Yes [X] No [ ]

Indicate by check mark whether the  Registrant is a large  accelerated  filer,an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):
     Large accelerated filer[X]  Accelerated filer[ ]  Non-accelerated filer[ ]

Indicate by check mark whether the  Registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).  Yes [ ] No [X]

As of October 31, 2007,  the number of shares  outstanding  of the  Registrant's
common stock, $0.01 par value, was 37,726,515.





                              SILGAN HOLDINGS INC.

                               TABLE OF CONTENTS

                                                                   Page No.
                                                                   --------


Part I.  Financial Information                                         3

     Item 1.    Financial Statements                                   3

                Condensed Consolidated Balance Sheets at               3
                September 30, 2007 and 2006 and December 31, 2006

                Condensed Consolidated Statements of Income for the    4
                three months ended September 30, 2007 and 2006

                Condensed Consolidated Statements of Income for the    5
                nine months ended September 30, 2007 and 2006

                Condensed Consolidated Statements of Cash Flows for    6
                the nine months ended September 30, 2007 and 2006

                Condensed Consolidated Statements of Stockholders'     7
                Equity for the nine months ended September 30, 2007
                and 2006

                Notes to Condensed Consolidated Financial Statements   8

     Item 2.    Management's Discussion and Analysis of Financial     20
                Condition and Results of Operations

     Item 3.    Quantitative and Qualitative Disclosures About        27
                Market Risk

     Item 4.    Controls and Procedures                               27

Part II.  Other Information                                           28

     Item 6.    Exhibits                                              28

Signatures                                                            29

Exhibit Index                                                         30


                                      -2-








Part I. Financial Information
Item 1. Financial Statements

                                              SILGAN HOLDINGS INC.
                                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                             (Dollars in thousands)



                                                     Sept. 30,         Sept. 30,        Dec. 31,
                                                       2007              2006             2006
                                                       ----              ----             ----
                                                    (unaudited)       (unaudited)
                                                                                   
Assets

Current assets
     Cash and cash equivalents                      $   26,792        $   27,767       $   16,737
     Trade accounts receivable, net                    456,289           444,732          232,429
     Inventories                                       412,706           383,561          426,591
     Prepaid expenses and other current assets          27,341            20,676           41,995
                                                    ----------        ----------       ----------
         Total current assets                          923,128           876,736          717,752

Property, plant and equipment, net                     926,462           874,003          894,647
Goodwill                                               304,495           235,476          304,393
Other intangible assets, net                            63,709           100,143           47,833
Other assets, net                                       51,466            39,134           43,754
                                                    ----------        ----------       ----------
                                                    $2,269,260        $2,125,492       $2,008,379
                                                    ==========        ==========       ==========


Liabilities and Stockholders' Equity

Current liabilities
     Revolving loans and current
       portion of long-term debt                    $  210,828        $  201,992       $   26,417
     Trade accounts payable                            208,988           208,845          299,938
     Accrued payroll and related costs                  75,073            74,565           72,205
     Accrued liabilities                                60,821            64,745           34,404
                                                    ----------        ----------       ----------
         Total current liabilities                     555,710           550,147          432,964

Long-term debt                                         962,846           955,427          929,221
Other liabilities                                      282,141           277,270          279,654


Stockholders' equity
     Common stock                                          430               428              429
     Paid-in capital                                   151,667           141,957          146,332
     Retained earnings                                 378,282           279,184          295,433
     Accumulated other comprehensive loss               (1,712)          (18,812)         (15,564)
     Treasury stock                                    (60,104)          (60,109)         (60,090)
                                                    ----------        ----------       ----------
         Total stockholders' equity                    468,563           342,648          366,540
                                                    ----------        ----------       ----------
                                                    $2,269,260        $2,125,492       $2,008,379
                                                    ==========        ==========       ==========

                                            See accompanying notes.


                                                      -3-





                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
             For the three months ended September 30, 2007 and 2006
           (Dollars and shares in thousands, except per share amounts)
                                  (Unaudited)

                                                      2007                2006
                                                      ----                ----

Net sales                                           $904,837            $856,426
Cost of goods sold                                   774,536             731,168
                                                    --------            --------
     Gross profit                                    130,301             125,258

Selling, general and administrative expenses          37,026              36,587
Rationalization charges                                  670               1,740
                                                    --------            --------
     Income from operations                           92,605              86,931

Interest and other debt expense                       17,282              17,920
                                                    --------            --------
     Income before income taxes                       75,323              69,011

Provision for income taxes                            27,705              19,323
                                                    --------            --------
     Net income                                     $ 47,618            $ 49,688
                                                    ========            ========


Earnings per share:
     Basic net income per share                        $1.26               $1.33
                                                       =====               =====
     Diluted net income per share                      $1.25               $1.31
                                                       =====               =====


Dividends per share:                                   $0.16               $0.12
                                                       =====               =====


Weighted average number of shares:
      Basic                                           37,690              37,411
      Effect of dilutive securities                      490                 515
                                                      ------              ------
      Diluted                                         38,180              37,926
                                                      ======              ======



                             See accompanying notes.


                                       -4-




                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
              For the nine months ended September 30, 2007 and 2006
           (Dollars and shares in thousands, except per share amounts)
                                  (Unaudited)

                                                     2007                2006
                                                     ----                ----

Net sales                                         $2,239,188          $2,023,489
Cost of goods sold                                 1,909,576           1,751,735
                                                  ----------          ----------
     Gross profit                                    329,612             271,754

Selling, general and administrative expenses         112,403              95,266
Rationalization charges                                4,048              10,090
                                                  ----------          ----------
     Income from operations                          213,161             166,398

Interest and other debt expense                       50,290              43,369
                                                  ----------          ----------
     Income before income taxes                      162,871             123,029

Provision for income taxes                            60,000              39,796
                                                  ----------          ----------
     Net income                                   $  102,871          $   83,233
                                                  ==========          ==========


Earnings per share:
     Basic net income per share                        $2.73               $2.23
                                                       =====               =====
     Diluted net income per share                      $2.70               $2.20
                                                       =====               =====


Dividends per share:                                   $0.48               $0.36
                                                       =====               =====


Weighted average number of shares:
     Basic                                            37,653              37,346
     Effect of dilutive securities                       496                 532
                                                      ------              ------
     Diluted                                          38,149              37,878
                                                      ======              ======



                             See accompanying notes.


                                       -5-







                                          SILGAN HOLDINGS INC.
                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          For the nine months ended September 30, 2007 and 2006
                                         (Dollars in thousands)
                                              (Unaudited)

                                                                  2007                2006
                                                                  ----                ----
                                                                                

Cash flows provided by (used in) operating activities
     Net income                                                $ 102,871           $  83,233
     Adjustments to reconcile net income to net cash
       provided by operating activities:
         Depreciation and amortization                           101,455              93,991
         Rationalization charges                                   4,048              10,090
         Other changes that provided (used) cash, net
          of effects from acquisitions:
             Trade accounts receivable, net                     (214,115)           (237,779)
             Inventories                                          23,359              (1,335)
             Trade accounts payable                               (1,758)             32,435
             Accrued liabilities                                  20,297              52,803
             Other, net                                           21,065              (6,871)
                                                               ---------           ---------
         Net cash provided by operating activities                57,222              26,567
                                                               ---------           ---------

Cash flows provided by (used in) investing activities
     Purchases of businesses, net of cash acquired                (7,846)           (261,778)
     Capital expenditures                                       (112,612)            (87,206)
     Proceeds from asset sales                                     2,855               1,226
                                                               ---------           ---------
         Net cash used in investing activities                  (117,603)           (347,758)
                                                               ---------           ---------

Cash flows provided by (used in) financing activities
     Borrowings under revolving loans                            713,033             797,273
     Repayments under revolving loans                           (531,059)           (614,724)
     Changes in outstanding checks - principally vendors         (95,874)            (98,134)
     Proceeds from issuance of long-term debt                       --               257,600
     Dividends paid on common stock                              (18,207)            (13,508)
     Proceeds from stock option exercises                          1,530               1,629
     Excess tax benefit from stock-based compensation              1,578                 921
     Repurchase of treasury shares                                  (565)               (217)
     Debt issuance costs                                            --                (2,343)
                                                               ---------           ---------
         Net cash provided by financing activities                70,436             328,497
                                                               ---------           ---------

Cash and cash equivalents
     Net increase                                                 10,055               7,306
     Balance at beginning of year                                 16,737              20,461
                                                               ---------           ---------
     Balance at end of period                                  $  26,792           $  27,767
                                                               =========           =========

Interest paid, net                                             $  41,523           $  39,793
Income taxes paid, net                                            43,681              12,221




                                       See accompanying notes.

                                                 -6-





                                                          SILGAN HOLDINGS INC.
                                                  CONDENSED CONSOLIDATED STATEMENTS OF
                                                          STOCKHOLDERS' EQUITY
                                         For the nine months ended September 30, 2007 and 2006
                                                    (Dollars and shares in thousands)
                                                              (Unaudited)


                                            Common Stock                         Accumulated
                                            ------------       Paid-                Other       Unamortized                Total
                                            Shares    Par      in     Retained  Comprehensive      Stock     Treasury  Stockholders'
                                         Outstanding Value   Capital  Earnings  (Loss)Income    Compensation   Stock       Equity
                                         ----------- -----   -------  --------  -------------   ------------ --------- -------------
                                                                                                  
Balance at December 31, 2005                37,266    $426  $139,475  $209,459    $(13,888)       $(1,893)   $(60,229)    $273,350

Comprehensive income:

   Net income                                 --       --       --      83,233        --             --          --         83,233

   Change in fair value of derivatives,
    net of tax benefit of $2,926              --       --       --        --        (4,652)          --          --         (4,652)

   Foreign currency translation, net
    of tax provision of $1,351                --       --       --        --          (272)          --          --           (272)
                                                                                                                          --------
Comprehensive income                                                                                                        78,309
                                                                                                                          --------

Dividends declared on common stock            --       --       --     (13,508)       --             --          --        (13,508)

Reversal of unamortized stock
 compensation                                 --       --     (1,893)     --          --            1,893        --           --

Stock compensation expense                    --       --      1,589      --          --             --          --          1,589

Stock option exercises, including
 tax benefit of $1,371                         133       2     2,998      --          --             --          --          3,000

Net issuance of treasury stock for
 vested restricted stock units,
 including tax benefit of $97                   18     --       (212)     --          --             --           120          (92)
                                            ------    ----  --------  --------    --------        -------    --------     --------
Balance at September 30, 2006               37,417    $428  $141,957  $279,184    $(18,812)       $  --      $(60,109)    $342,648
                                            ======    ====  ========  ========    ========        =======    ========     ========

Balance at December 31, 2006                37,588    $429  $146,332  $295,433    $(15,564)       $  --      $(60,090)    $366,540

Comprehensive income:

   Net income                                 --       --       --     102,871        --             --          --        102,871

   Amortization of net prior service
    cost and actuarial losses, net
    of tax provision of $577                  --       --       --        --           919           --          --            919

   Change in fair value of derivatives,
    net of tax provision of $979              --       --       --        --         1,696           --          --          1,696

   Foreign currency translation,
    net of tax benefit of $8,041              --       --       --        --        11,237           --          --         11,237
                                                                                                                          --------
Comprehensive income                                                                                                       116,723
                                                                                                                          --------
Adjustment to initially apply
 FIN 48                                       --       --       --      (1,815)       --             --          --         (1,815)

Dividends declared on common stock            --       --       --     (18,207)       --             --          --        (18,207)

Stock compensation expense                    --       --      2,443      --          --             --          --          2,443

Stock option exercises, including
 tax benefit of $1,648                         109       1     3,177      --          --             --          --          3,178

Net issuance of treasury stock for
 vested restricted stock units,
 including tax benefit of $266                  30     --       (285)     --          --             --           (14)        (299)
                                            ------    ----  --------  --------    --------        -------    --------     --------
Balance at September 30, 2007               37,727    $430  $151,667  $378,282    $ (1,712)       $  --      $(60,104)    $468,563
                                            ======    ====  ========  ========    ========        =======    ========     ========

                                                             See accompanying notes.

                                                                       -7-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 1.           Significant Accounting Policies

Basis  of  Presentation.   The  accompanying  unaudited  condensed  consolidated
financial statements of Silgan Holdings Inc., or Holdings, have been prepared in
accordance  with U.S.  generally  accepted  accounting  principles  for  interim
financial  information and with the  instructions to Form 10-Q and Article 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes required by U.S. generally accepted accounting principles for complete
financial statements.  In the opinion of management,  the accompanying financial
statements  include all adjustments  (consisting of normal  recurring  accruals)
considered necessary for a fair presentation.  The results of operations for any
interim period are not  necessarily  indicative of the results of operations for
the full year.

The Condensed  Consolidated  Balance Sheet at December 31, 2006 has been derived
from our audited  consolidated  financial  statements at that date, but does not
include all of the information and footnotes required by U.S. generally accepted
accounting principles for complete financial statements.

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

You should read the accompanying  condensed consolidated financial statements in
conjunction  with  our  consolidated  financial  statements  and  notes  thereto
included in our Annual Report on Form 10-K for the year ended December 31, 2006.

Goodwill   and  Other   Intangible   Assets.   We  review   goodwill  and  other
indefinite-lived  intangible assets for impairment as of July 1 of each year and
more frequently if circumstances  indicate a possible impairment.  We determined
that our goodwill and other indefinite-lived intangible assets were not impaired
in our third quarter 2007 assessment.

Recently  Adopted  Accounting   Pronouncement.   In  June  2006,  the  Financial
Accounting Standards Board, or FASB, issued FASB Interpretation No., or FIN, 48,
"Accounting  for  Uncertainty  in  Income  Taxes  - an  interpretation  of  FASB
Statement No. 109." FIN 48 clarifies the  accounting  for  uncertainty in income
taxes by prescribing a recognition  threshold and measurement  attribute for the
financial  statement  recognition  and  measurement  of a tax position  taken or
expected to be taken in a tax return. The interpretation  also provides guidance
on derecognition,  classification, interest and penalties, accounting in interim
periods and  disclosure.  We adopted FIN 48 on January 1, 2007. As a result,  we
recognized a reduction to opening  retained  earnings at January 1, 2007 of $1.8
million  to  recognize  additional  long-term  tax  liabilities.  See Note 8 for
further information.

Recent Accounting Pronouncement. In September 2006, the FASB issued Statement of
Financial  Accounting  Standards,  or SFAS, No. 157, "Fair Value  Measurements."
SFAS No. 157 establishes a single authoritative  definition for fair value, sets
out a framework for  measuring  fair value and requires  additional  disclosures
about fair value  measurements.  SFAS No. 157 is effective  for us on January 1,
2008.  We are  currently  evaluating  the  impact  SFAS No. 157 will have on our
consolidated financial statements.


                                      -8-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 2.           Acquisitions

White Cap
---------

During 2006, we acquired the White Cap closures  operations  in Europe,  Turkey,
China and the  Philippines  from Amcor Limited,  or Amcor.  The majority of this
acquisition  was  completed  in June 2006.  In January  2007,  we  acquired  the
majority share of the White Cap closures operations in Venezuela from Amcor. The
acquisition of the remaining White Cap closures  operations in Brazil is subject
to the  satisfaction  of  specified  conditions  as  provided  in  the  purchase
agreement with Amcor.  White Cap is a leading  supplier of an extensive range of
vacuum closures to consumer goods  packaging  companies in the food and beverage
industries  in the  markets it serves.  White Cap has been  recombined  with our
previously acquired White Cap closures operations in the United States to create
a global  leader in vacuum  closures  for hot  filled  and  retortable  food and
beverage products.

The White Cap  acquisition  was  accounted  for  using  the  purchase  method of
accounting.  Accordingly,  the purchase  price has been  allocated to the assets
acquired and  liabilities  assumed based on their  estimated  fair values at the
respective  dates of  acquisition,  and the  results  of  operations  have  been
included in our consolidated  financial statements as of the respective dates of
acquisition.  We have completed the valuation of certain assets and  liabilities
including  property,   plant  and  equipment,   intangible  assets  and  pension
obligations.  The valuation of certain other assets and  liabilities  related to
operations  acquired in the fourth  quarter of 2006 and first quarter of 2007 is
still in  process,  and  therefore  the  actual  fair  value may vary from these
preliminary  estimates.  Adjustments  to the acquired net assets  resulting from
final valuations are not expected to be significant.

Cousins-Currie Limited
----------------------

In December 2006, we acquired  substantially all of the assets of Cousins-Currie
Limited,  or  Cousins-Currie,  a leading  manufacturer  in Canada of larger-size
custom designed plastic containers.

The acquisition of Cousins-Currie was accounted for using the purchase method of
accounting.  Accordingly, the purchase price has been preliminarily allocated to
the assets acquired and liabilities  assumed based on their estimated fair value
at the acquisition date. We completed the valuation of intangible assets in 2007
and as a result  reallocated  $17.7  million from  goodwill to other  intangible
assets,  which assets were primarily  customer  relationships  with an estimated
useful life of 19 years.  The valuation of certain other assets and  liabilities
is still in  process,  and  therefore  the actual fair value may vary from these
preliminary  estimates.  Adjustments  to the acquired net assets  resulting from
final valuations are not expected to be significant.

                                      -9-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 3.           Rationalization Charges

As part of our plans to  rationalize  certain  facilities,  we have  established
reserves for employee  severance and benefits and plant exit costs.  Activity in
our rationalization reserves since December 31, 2006 is summarized as follows:



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

Balance at December 31, 2006
----------------------------
2001 Rationalization Plan                               $  --           $ 232       $  --        $   232
2006 Rationalization Plans                                4,676           --           --          4,676
                                                        -------         -----       -------      -------
Balance at December 31, 2006                              4,676           232          --          4,908

Activity for the Nine Months Ended Sept. 30, 2007
-------------------------------------------------
2001 Rationalization Plan Reserve Adjustment               --             218          --            218
2001 Rationalization Plan Reserve Utilized                 --            (137)         --           (137)
2006 Rationalization Plan Reserves Established            2,408           235         1,187        3,830
2006 Rationalization Plan Reserves Utilized              (1,874)         (235)       (1,187)      (3,296)
                                                        -------         -----       -------      -------
Total Activity                                              534            81          --            615

Balance at September 30, 2007
-----------------------------
2001 Rationalization Plan                                  --             313          --            313
2006 Rationalization Plans                                5,210           --           --          5,210
                                                        -------         -----       -------      -------
Balance at September 30, 2007                           $ 5,210         $ 313       $  --        $ 5,523
                                                        =======         =====       =======      =======






                                      -10-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 3.           Rationalization Charges (continued)

2006 Rationalization Plans
--------------------------

In June  2006,  in an effort to  streamline  operations  and  reduce  costs,  we
approved  a  plan  to  exit  our  St.  Paul,   Minnesota  metal  food  container
manufacturing  facility.  We expect to cease  operations at this facility in the
fourth quarter of 2007. The plan includes the  termination of  approximately  60
employees,  the consolidation of certain operations into existing facilities and
the  elimination of the remaining  operations  and the exit of the facility.  We
estimate  that the total costs for the  rationalization  of the facility will be
$13.7  million.  These  costs  include  $5.7  million of  non-cash  pension  and
postretirement  curtailment  expense,  $2.6  million of employee  severance  and
special  termination  benefits,  $2.4 million for plant exit costs, $2.6 million
for the  acceleration  of  depreciation  to write-down the building for sale and
equipment for abandonment upon the exit of the facility and $0.4 million for the
non-cash  write-down in carrying value of assets. As of December 31, 2006, total
charges  recognized  to date  included  $4.6  million of  non-cash  pension  and
postretirement  curtailment  expense,  $1.9  million of employee  severance  and
special  termination  benefits and $2.1 million for the non-cash  write-down and
accelerated depreciation of the building and equipment.  Rationalization charges
recognized  during 2007 were $1.8  million for employee  severance  and benefits
which  included  $1.1  million of non-cash  pension  curtailment  expense,  $0.1
million for plant exit costs and $0.9  million for the non-cash  write-down  and
accelerated  depreciation of the building and equipment.  Additional  charges of
$2.3 million for plant exit costs are expected  through 2008. Cash  expenditures
of $4.0 million are expected through 2008.

In October  2006,  we approved  and  announced  to  employees a plan to exit our
Stockton, California metal food container manufacturing facility. We have ceased
operations at this facility.  The plan includes the termination or relocation of
approximately 110 employees and other related plant exit costs. We estimate that
the total costs for the  rationalization  of the facility  will be $5.4 million.
These costs  include $4.0  million for employee  severance  and  benefits,  $1.0
million for plant exit costs and $0.4  million for the  non-cash  write-down  in
carrying  value of assets.  As of December 31, 2006, we recognized  $3.4 million
for employee severance and benefits and $0.1 million for the non-cash write down
in carrying value of assets. Rationalization charges recognized during 2007 were
$0.6 million for employee  severance and  benefits,  $0.1 million for plant exit
costs and $0.3 million for the non-cash  write-down in carrying value of assets.
Additional  charges of $0.9  million are  expected  through  2008 for plant exit
costs. Cash expenditures of $4.4 million are expected through 2008. In addition,
we expect to sell the Stockton building in 2008 for estimated proceeds in excess
of the net book value of the facility.


                                      -11-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 3.           Rationalization Charges (continued)

2001 Rationalization Plan
-------------------------

In 2007, the  rationalization  reserve for the plan to exit our Fairfield,  Ohio
plastic container  manufacturing  facility was adjusted to recognize  additional
charges for the change in expected sublease income. The lease expires in 2009.

Rationalization  reserves are  included in the  Condensed  Consolidated  Balance
Sheets as follows:



                                                      Sept. 30,        Sept. 30,         Dec. 31,
                                                        2007             2006              2006
                                                        ----             ----              ----
                                                                (Dollars in thousands)
                                                                                    

Accrued liabilities                                    $1,863           $1,023            $1,537
Other liabilities                                       3,660              240             3,371
                                                       ------           ------            ------
                                                       $5,523           $1,263            $4,908
                                                       ======           ======            ======


Note 4.           Accumulated Other Comprehensive Loss

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

                                                      Sept. 30,         Sept. 30,          Dec. 31,
                                                        2007              2006               2006
                                                        ----              ----               ----
                                                                 (Dollars in thousands)

Foreign currency translation                          $ 24,145          $ 11,287           $ 12,908
Change in fair value of derivatives                      3,192              (539)             1,496
Unrecognized net periodic pension and
  other postretirement benefit costs:
     Net prior service credit                            4,791              --                4,532
     Net actuarial loss                                (33,840)             --              (34,500)
Minimum pension liability                                 --             (29,560)              --
                                                      --------          --------           --------
  Accumulated other comprehensive loss                $ (1,712)         $(18,812)          $(15,564)
                                                      ========          ========           ========





                                      -12-





                                          SILGAN HOLDINGS INC.
                          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                         (Information at September 30, 2007 and 2006 and for the
                              three and nine months then ended is unaudited)


Note 5.           Inventories

Inventories consisted of the following:



                                                     Sept. 30,         Sept. 30,          Dec. 31,
                                                       2007              2006               2006
                                                       ----              ----               ----
                                                                (Dollars in thousands)
                                                                                   
  Raw materials                                      $ 79,518          $ 70,649           $ 90,969
  Work-in-process                                      68,666            73,086             68,249
  Finished goods                                      275,185           246,543            276,870
  Spare parts and other                                28,534            24,461             26,711
                                                     --------          --------           --------
                                                      451,903           414,739            462,799
  Adjustment to value domestic
   inventory at cost on the LIFO method               (39,197)          (31,178)           (36,208)
                                                     --------          --------           --------
                                                     $412,706          $383,561           $426,591
                                                     ========          ========           ========


Note 6.           Long-Term Debt

Long-term debt consisted of the following:


                                                     Sept. 30,         Sept. 30,          Dec. 31,
                                                       2007              2006               2006
                                                       ----              ----               ----
                                                                (Dollars in thousands)
                                                                                    

Bank debt
     Bank revolving loans                          $  189,872        $  187,900          $   --
     Bank A term loans                                345,000           375,000           345,000
     Bank B term loans                                 41,904            83,750            41,904
     Canadian term loans                               89,910            40,491            77,445
     Euro term loans                                  283,460           254,032           262,300
     Other foreign bank revolving loans                20,528            13,246            25,989
                                                   ----------        ----------          --------
        Total bank debt                               970,674           954,419           752,638

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

Total debt                                          1,173,674         1,157,419           955,638
     Less current portion                             210,828           201,992            26,417
                                                   ----------        ----------          --------
                                                   $  962,846        $  955,427          $929,221
                                                   ==========        ==========          ========



                                              -13-





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 6.           Long-Term Debt (continued)

At September 30, 2007,  amounts  expected to be repaid within one year consisted
of $189.9 million of bank revolving loans related  primarily to seasonal working
capital  needs and $0.4  million  of bank term loans  under our  senior  secured
credit  facility,  or the Credit  Agreement,  and $20.5  million of foreign bank
revolving loans.

In March 2007,  we entered into two interest rate swap  agreements  for notional
principal  amounts of $25  million  and Cdn $25  million,  respectively,  to fix
interest on variable rate debt at 4.90 percent and 4.20  percent,  respectively.
These  interest rate swaps mature in March 2010.  In September  2007, we entered
into an interest  rate swap  agreement  for a notional  principal  amount of $50
million to fix interest on variable  rate debt at 4.66  percent.  This  interest
rate swap matures in September 2010.  These swaps are accounted for as cash flow
hedges and are with a financial  institution  which is expected to fully perform
under the terms thereof.

At September 30, 2007, the aggregate  notional  principal  amount of outstanding
interest rate swap agreements was $555 million, of which $128 million matures in
the fourth quarter of 2007 (non-U.S. dollar agreements have been translated into
U.S. dollars at exchange rates in effect at September 30, 2007).



                                      -14-








                                    SILGAN HOLDINGS INC.
                    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  (Information at September 30, 2007 and 2006 and for the
                       three and nine months then ended is unaudited)


Note 7.           Retirement Benefits

The components of the net periodic pension benefits costs are as follows:



                                                           Three Months Ended            Nine Months Ended
                                                           ------------------            -----------------
                                                        Sept. 30,      Sept. 30,       Sept. 30,     Sept. 30,
                                                          2007           2006            2007          2006
                                                          ----           ----            ----          ----
                                                                        (Dollars in thousands)
                                                                                             
   Service cost                                         $ 3,522        $ 3,688         $ 10,649      $ 10,426
   Interest cost                                          6,401          6,008           18,650        16,876
   Expected return on plan assets                        (7,670)        (6,849)         (23,080)      (20,615)
   Amortization of prior service cost                       723            636            1,877         2,205
   Amortization of actuarial losses                         287            769              717         2,315
   Curtailment expense                                     --             --              1,158         3,708
   Termination benefits                                    --               26             --             575
                                                        -------        -------         --------      --------
   Net periodic benefit cost                            $ 3,263        $ 4,278         $  9,971      $ 15,490
                                                        =======        =======         ========      ========


The  components of the net periodic other  postretirement  benefits costs are as
follows:


                                                           Three Months Ended            Nine Months Ended
                                                           ------------------            -----------------
                                                        Sept. 30,       Sept. 30,      Sept. 30,     Sept. 30,
                                                          2007            2006           2007          2006
                                                          ----            ----           ----          ----
                                                                        (Dollars in thousands)
                                                                                            
   Service cost                                          $ 231          $   183        $   700       $   793
   Interest cost                                           808              974          2,681         2,786
   Amortization of prior service credit                   (569)            (210)        (1,454)       (1,323)
   Amortization of actuarial losses                         74               79            356           498
   Net curtailment gain                                    --            (2,237)          --          (1,052)
                                                         -----          -------        -------       -------
   Net periodic benefit cost                             $ 544          $(1,211)       $ 2,283       $ 1,702
                                                         =====          =======        =======       =======


We recognized  curtailment expense in 2007 and 2006 for our pension benefits and
in 2006 for our  postretirement  benefits related to the planned exit of our St.
Paul,  Minnesota metal food container  manufacturing  facility.  The curtailment
expense for postretirement benefits included an adjustment to reduce the expense
by $0.3  million in  September  2006 to reflect  the total 2006  expense of $0.9
million.

In September  2006, we recognized  income of $1.9 million for the curtailment of
postretirement benefits in one of our closures manufacturing facilities.

As  previously  disclosed in our  consolidated  financial  statements  and notes
thereto  included in our Annual Report on Form 10-K for the year ended  December
31, 2006,  based on current tax law, there are no significant  minimum  required
contributions to our pension plans in 2007.  However,  this is subject to change
based on a number of factors,  including in the event that asset  performance is
significantly below the assumed long-term rate of return on plan assets.  During
the first nine  months of 2007,  we made no  contributions  to fund our  pension
plans.


                                      -15-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 8.           Income Taxes

We  adopted  the  provisions  of FIN 48 on  January  1,  2007.  As a result,  we
recognized an increase in the liability  for  unrecognized  tax benefits of $1.8
million,  which was accounted  for as an  adjustment  to the opening  balance of
retained  earnings  at January 1, 2007.  The total  amount of  unrecognized  tax
benefits as of January 1, 2007,  including the cumulative effect of the adoption
of FIN 48, was $30.9  million,  of which $15.8 million  represented  liabilities
that if recognized would impact the effective tax rate.

Holdings and its subsidiaries  file U.S. Federal income tax returns,  as well as
income tax returns in various  states and foreign  jurisdictions.  With  limited
exceptions  and  due to the  impact  of net  operating  loss  and  other  credit
carryforwards,  we may  be  effectively  subject  to  U.S.  Federal  income  tax
examinations  for periods after 1990. We are subject to examination by state and
local tax  authorities  generally for the period  mandated by statute,  with the
exception  of states  where  waivers  of the  statute of  limitations  have been
executed.  These states and the earliest open period include  Wisconsin  (1995),
Texas (2001), New York (2001) and Indiana (2002).  Our foreign  subsidiaries are
generally not subject to examination by tax authorities for periods before 2001,
and we have  contractual  indemnities  with third  parties  with respect to open
periods that predate our ownership of certain foreign  subsidiaries.  Subsequent
periods may be examined by the relevant tax  authorities.  The Internal  Revenue
Service,  or IRS,  commenced  an  examination  in the fourth  quarter of 2006 of
Holdings'  income tax  return for the period  ended  December  31,  2004.  It is
reasonably possible that this IRS audit and IRS audits for prior periods will be
concluded within the next twelve months, and that the conclusion of these audits
may result in a significant  change to our reported  unrecognized  tax benefits.
Due to the ongoing nature of these audits,  we are unable to estimate the amount
of this potential impact.

We recognize  accrued  interest and penalties  related to unrecognized  taxes as
additional  tax expense.  At December 31, 2006, we had $1.1 million  accrued for
potential interest and penalties.

In the third quarter of 2006,  we recognized a cumulative  income tax benefit of
$6.9  million,  primarily  related  to the  completion  of tax  initiatives  for
research and development credits.


Note 9.           Dividends

On November 6, 2007,  our Board of Directors  declared a quarterly cash dividend
on our common stock of $0.16 per share,  payable on December 14, 2007 to holders
of record of our common stock on November  30,  2007.  The cash payment for this
dividend is expected to be approximately $6.1 million.


                                      -16-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 10.          Treasury Stock

During the nine months ended  September  30,  2007,  we issued  41,612  treasury
shares at an average  cost of $13.25 per share for  restricted  stock units that
vested during the period. In accordance with the Silgan Holdings Inc. 2004 Stock
Incentive  Plan, we repurchased  11,499 shares of our common stock at an average
cost of $49.11 to satisfy employee  withholding tax requirements  resulting from
certain  restricted  stock units  becoming  vested.  We account for the treasury
shares using the  first-in,  first-out  (FIFO) cost method.  As of September 30,
2007, 5,305,953 shares were held in treasury.


Note 11.          Stock-Based Compensation

We currently have one stock-based  compensation  plan in effect,  under which we
have  issued  options and  restricted  stock  units to our  officers,  other key
employees  and  outside  directors.  We apply the  recognition  and  measurement
principles of SFAS No. 123(R), "Share-Based Payment," which requires recognition
of compensation  expense in an amount equal to the fair value of the share-based
payment.

During the first nine months of 2007, we granted 65,800  restricted  stock units
to certain of our officers and key employees.  These restricted stock units vest
ratably over a five-year  period from the date of grant. The fair value of these
units at the date of grant was $3.2  million.  In June 2007,  we  granted  5,142
restricted stock units to non-employee members of our Board of Directors,  which
vest in full one year from the date of grant.  The fair value of these  units at
the date of grant was $0.3 million.


                                      -17-





                                  SILGAN HOLDINGS INC.
                  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (Information at September 30, 2007 and 2006 and for the
                      three and nine months then ended is unaudited)


Note 12.          Business Segment Information

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




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

Three Months Ended September 30, 2007
-------------------------------------

Net sales                                    $  585,071     $153,122      $166,644      $   --      $  904,837
Depreciation and amortization(3)                 15,847       11,134         6,932          421         34,334
Segment income from operations                   62,729       10,275        21,828       (2,227)        92,605

Three Months Ended September 30, 2006
-------------------------------------

Net sales                                    $  557,898     $144,051      $154,477      $   --      $  856,426
Depreciation and amortization(3)                 14,845       10,023         6,309          375         31,552
Segment income from operations                   63,488        7,156        19,917       (3,630)        86,931

Nine Months Ended September 30, 2007
------------------------------------

Net sales                                    $1,295,671     $472,715      $470,802      $   --      $2,239,188
Depreciation and amortization(3)                 46,058       32,643        20,486        1,262        100,449
Segment income from operations                  119,199       42,508        58,432       (6,978)       213,161

Nine Months Ended September 30, 2006
------------------------------------

Net sales                                    $1,242,657     $452,268      $328,564      $   --      $2,023,489
Depreciation and amortization(3)                 48,247       31,709        12,619          530         93,105
Segment income from operations                  100,592       32,752        41,148       (8,094)       166,398

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

(1)  Segment income from  operations  includes  rationalization  charges of $0.7
     million and $1.4 million for the three months ended  September 30, 2007 and
     2006,  respectively,  and $3.8 million and $7.2 million for the nine months
     ended September 30, 2007 and 2006, respectively.
(2)  Segment income from  operations  includes  rationalization  charges of $0.3
     million for the three months ended  September 30, 2006 and $0.2 million and
     $2.9  million  for the nine  months  ended  September  30,  2007 and  2006,
     respectively.
(3)  Depreciation and amortization  excludes amortization of debt issuance costs
     of $0.3 million and $0.4 million for the three months ended  September  30,
     2007 and 2006, respectively, and $1.0 million and $0.9 million for the nine
     months ended September 30, 2007 and 2006, respectively.



                                      -18-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2007 and 2006 and for the
                  three and nine months then ended is unaudited)


Note 12.          Business Segment Information (continued)

Total segment income from operations is reconciled to income before income taxes
as follows:



                                                    Three Months Ended       Nine Months Ended
                                                    ------------------       -----------------
                                                    Sept. 30,  Sept. 30,    Sept. 30,  Sept. 30,
                                                      2007       2006         2007       2006
                                                      ----       ----         ----       ----
                                                              (Dollars in thousands)
                                                                              
     Total segment income from operations           $92,605    $86,931      $213,161   $166,398
     Interest and other debt expense                 17,282     17,920        50,290     43,369
                                                    -------    -------      --------   --------
      Income before income taxes                    $75,323    $69,011      $162,871   $123,029
                                                    =======    =======      ========   ========




                                      -19-





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

Statements  included in  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations"  and elsewhere in this Quarterly  Report on
Form 10-Q which are not historical facts are  "forward-looking  statements" made
pursuant to the safe harbor  provisions  of the  Private  Securities  Litigation
Reform Act of 1995 and  Securities  Exchange Act of 1934.  Such  forward-looking
statements are made based upon management's  expectations and beliefs concerning
future events impacting us and therefore  involve a number of uncertainties  and
risks,  including,  but not limited to, those  described in our Annual Report on
Form 10-K for the fiscal year ended December 31, 2006 and our other filings with
the Securities and Exchange  Commission.  As a result, the actual results of our
operations  or our  financial  condition  could  differ  materially  from  those
expressed or implied in these forward-looking statements.


General

We are a leading  manufacturer  of metal and plastic  consumer  goods  packaging
products.  We  produce  steel and  aluminum  containers  for human and pet food;
custom designed plastic containers, tubes and closures for personal care, health
care,  pharmaceutical,  household  and  industrial  chemical,  food,  pet  care,
agricultural  chemical,  automotive  and marine  chemical  products;  and metal,
composite and plastic vacuum closures for food and beverage products. We are the
largest  manufacturer  of metal  food  containers  in North  America,  a leading
manufacturer  of plastic  containers  in North America for a variety of markets,
including the personal care, health care,  household and industrial chemical and
pet care markets, and a leading worldwide  manufacturer of metal,  composite and
plastic vacuum closures for food and beverage products.

Our objective is to increase shareholder value by efficiently  deploying capital
and management  resources to grow our business,  reduce operating  costs,  build
sustainable competitive positions,  or franchises,  and to complete acquisitions
that generate  attractive  cash returns.  We have grown our net sales and income
from operations over the years,  largely through  acquisitions  but also through
internal growth,  and we continue to evaluate  acquisition  opportunities in the
consumer goods packaging  market.  However,  in the absence of such  acquisition
opportunities,  we  may  use  our  cash  flow  to  repay  debt.  If  acquisition
opportunities are not identified over a longer period of time, we would consider
other  permitted  uses of our cash flow,  such as  repurchases  of shares of our
common stock or increased dividends to our stockholders.

During the first half of 2006, we acquired the White Cap closures  operations in
Europe and Turkey from Amcor.  In the fourth  quarter of 2006,  we acquired  the
White Cap  closures  operations  in China and the  Philippines  from  Amcor.  In
January  2007,  we  acquired  the  majority  share  of the  White  Cap  closures
operations in Venezuela from Amcor.  The  acquisition of the remaining White Cap
closures  operations  in Brazil is  subject  to the  satisfaction  of  specified
conditions  as provided in the  purchase  agreement  with Amcor.  White Cap is a
leading  supplier of an  extensive  range of vacuum  closures to consumer  goods
packaging  companies  in the food and  beverage  industries  in the  markets  it
serves.  White Cap has been  recombined  with our previously  acquired White Cap
closures  operations  in the United  States to create a global  leader in vacuum
closures for hot filled and retortable food and beverage products.

In December 2006, we acquired substantially all of the assets of Cousins-Currie,
a  leading  manufacturer  in  Canada  of  larger-size  custom  designed  plastic
containers.


                                      -20-




RESULTS OF OPERATIONS

The following table sets forth certain unaudited income statement data expressed
as a percentage of net sales for the periods presented:



                                                    Three Months Ended             Nine Months Ended
                                                    ------------------             -----------------
                                                   Sept. 30,   Sept. 30,         Sept. 30,    Sept. 30,
                                                     2007        2006              2007         2006
                                                     ----        ----              ----         ----
                                                                                    
Net sales
  Metal food containers                              64.7%       65.1%             57.9%        61.4%
  Plastic containers                                 16.9        16.8              21.1         22.4
  Closures                                           18.4        18.1              21.0         16.2
                                                    -----       -----             -----        -----
     Consolidated                                   100.0       100.0             100.0        100.0
Cost of goods sold                                   85.6        85.4              85.3         86.6
                                                    -----       -----             -----        -----
Gross profit                                         14.4        14.6              14.7         13.4
Selling, general and administrative expenses          4.1         4.2               5.0          4.7
Rationalization charges                               0.1         0.2               0.2          0.5
                                                    -----       -----             -----        -----
Income from operations                               10.2        10.2               9.5          8.2
Interest and other debt expense                       1.9         2.1               2.2          2.1
                                                    -----       -----             -----        -----
Income before income taxes                            8.3         8.1               7.3          6.1
Provision for income taxes                            3.0         2.3               2.7          2.0
                                                    -----       -----             -----        -----
Net income                                            5.3%        5.8%              4.6%         4.1%
                                                    =====       =====             =====        =====


Summary  unaudited  results of  operations  for the three and nine months  ended
September 30, 2007 and 2006 are provided below.


                                                    Three Months Ended              Nine Months Ended
                                                    ------------------              -----------------
                                                   Sept. 30,   Sept. 30,          Sept. 30,    Sept. 30,
                                                     2007        2006               2007         2006
                                                     ----        ----               ----         ----
                                                                  (Dollars in millions)
                                                                                     
Net sales
     Metal food containers                          $585.1      $557.9            $1,295.7     $1,242.7
     Plastic containers                              153.1       144.0               472.7        452.3
     Closures                                        166.6       154.5               470.8        328.5
                                                    ------      ------            --------     --------
        Consolidated                                $904.8      $856.4            $2,239.2     $2,023.5
                                                    ======      ======            ========     ========

Income from operations
     Metal food containers (1)                      $ 62.7      $ 63.5            $  119.2     $  100.6
     Plastic containers (2)                           10.3         7.2                42.5         32.8
     Closures                                         21.8        19.9                58.5         41.1
     Corporate                                        (2.2)       (3.7)               (7.0)        (8.1)
                                                    ------      ------            --------     --------
        Consolidated                                $ 92.6      $ 86.9            $  213.2     $  166.4
                                                    ======      ======            ========     ========
-------------

(1)  Includes  rationalization  charges of $0.7 million and $1.4 million for the
     three  months ended  September  30, 2007 and 2006,  respectively,  and $3.8
     million and $7.2 million for the nine months ended  September  30, 2007 and
     2006, respectively.
(2)  Includes rationalization charges of $0.3 million for the three months ended
     September  30, 2006 and $0.2  million and $2.9  million for the nine months
     ended September 30, 2007 and 2006, respectively.



                                      -21-





Three Months Ended September 30, 2007 Compared with Three Months Ended September
30, 2006

Overview.  Consolidated  net sales were $904.8  million in the third  quarter of
2007,  representing  a 5.7 percent  increase as compared to the third quarter of
2006 due primarily to higher  average  selling  prices  resulting  from the pass
through of inflation in raw material and other manufacturing  costs, an improved
mix of products  sold in the metal food  container  business,  the  inclusion of
sales from our fourth  quarter  2006 and first  quarter 2007  acquisitions,  the
favorable impact of foreign exchange  translation on international  revenues and
improved  volumes across all  businesses.  Income from  operations for the third
quarter of 2007 of $92.6 million increased by $5.7 million,  or 6.6 percent,  as
compared to the same period in 2006 due to improved volumes,  benefits from cost
reductions  and  productivity  improvements  and a decrease  in  rationalization
charges,  partially  offset by the impact from the  inventory  reduction  in the
metal food  container  business.  The results for 2007 included  rationalization
charges of $0.7 million, or $0.01 per diluted share, net of tax. The results for
2006  included  a  benefit  of  $0.15  per  diluted  share  attributable  to tax
initiatives   implemented  in  the  third  quarter,  net  of  fees,  reduced  by
rationalization  charges of $1.7 million, or $0.03 per diluted share net of tax.
Net income for the third quarter of 2007 was $47.6 million, or $1.25 per diluted
share,  as compared to $49.7 million,  or $1.31 per diluted share,  for the same
period in 2006.

Net Sales.  The $48.4 million  increase in  consolidated  net sales in the third
quarter  of 2007 as  compared  to the third  quarter  of 2006 was the  result of
higher  net sales  across all  businesses  and the  favorable  impact of foreign
exchange translation on international revenues.

Net sales for the metal food  container  business  in the third  quarter of 2007
increased $27.2 million,  or 4.9 percent,  as compared to net sales for the same
period in 2006.  This increase was the result of higher  average  selling prices
due to an improved mix of products sold and the pass through of inflation in raw
material and other manufacturing costs as well as slightly higher unit volumes.

Net sales for the  plastic  container  business  in the  third  quarter  of 2007
increased $9.1 million,  or 6.3 percent, as compared to the same period in 2006.
This increase was primarily a result of higher unit volumes  attributable to the
acquisition of Cousins-Currie.

Net sales for the closures business increased $12.1 million,  or 7.8 percent, in
the third quarter of 2007 as compared to the same period in 2006.  This increase
was primarily a result of the  inclusion of sales from the White Cap  operations
acquired  in the  fourth  quarter  of 2006 and the first  quarter  of 2007,  the
favorable   foreign   exchange   translation   on   international   revenues  of
approximately  $5.6  million,  increased  unit  volumes and the pass  through of
higher raw material costs.

Gross  Profit.  Gross profit  margin  decreased  0.2  percentage  points to 14.4
percent in the third  quarter of 2007 as compared to the same period in 2006 for
the reasons discussed below in "Income from Operations."

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated  net sales decreased to
4.1  percent  for the third  quarter of 2007 as  compared to 4.2 percent for the
same period in 2006, due primarily to additional  professional  fees incurred in
2006 for the implementation of certain tax initiatives.

Income from  Operations.  Income from  operations  for the third quarter of 2007
increased by $5.7  million as compared to the third  quarter of 2006 as a result
of higher  income  from  operations  from our  plastic  container  and  closures
operations  and a decrease in  rationalization  charges of $1.0 million from the
prior period. Operating margin remained constant at 10.2 percent for each of the
same periods.


                                      -22-




Income  from  operations  of the metal  food  container  business  for the third
quarter of 2007 decreased $0.8 million,  or 1.3 percent, as compared to the same
period in 2006, and operating margin decreased to 10.7 percent from 11.4 percent
over the same periods.  These  decreases  were due  principally to the impact of
approximately  $4.7 million of costs primarily  associated with the reduction in
the  provisional  inventory  built  during the fourth  quarter of 2006 and first
quarter  of 2007  in  connection  with  certain  union  negotiations  that  were
successfully  concluded  in the second  quarter of 2007.  These  decreases  were
offset by an improved mix of products sold, increased sales volumes and benefits
derived from  ongoing  cost  reduction  initiatives.  The third  quarter of 2007
included   rationalization  charges  of  $0.7  million  for  the  ongoing  costs
associated  with the  plans to  close  the St.  Paul,  Minnesota  and  Stockton,
California metal food container  facilities.  The third quarter of 2006 included
rationalization  charges of $1.4 million for the costs associated with the plans
to close the St. Paul facility.

Income from operations of the plastic  container  business for the third quarter
of 2007 increased $3.1 million,  or 43.1 percent, as compared to the same period
in 2006, and operating margin increased to 6.7 percent from 5.0 percent over the
same periods.  These  increases  were  primarily a result of the impact from the
Cousins-Currie acquisition, productivity improvements and cost reductions.

Income from  operations  of the closures  business for the third quarter of 2007
increased $1.9 million,  or 9.5 percent,  as compared to the same quarter a year
ago, and operating  margin  increased to 13.1 percent from 12.9 percent over the
same  periods.  These  increases  were  primarily the result of the inclusion of
international  operations  acquired in the fourth  quarter of 2006 and the first
quarter  of  2007,  increased  unit  volumes,  the  benefits  of cost  reduction
initiatives and improved manufacturing efficiencies.

Interest and Other Debt  Expense.  Interest and other debt expense for the third
quarter of 2007  decreased $0.6 million to $17.3 million as compared to the same
period in 2006.  This decrease  resulted  primarily  from lower market  interest
rates.

Provision for Income Taxes. The effective tax rate for the third quarter of 2007
was 36.8 percent as compared to 28.0 percent for the same period last year.  The
2006  effective  tax rate was impacted by the  cumulative  income tax benefit of
$6.9 million,  primarily  related to the completion in the third quarter of 2006
of tax initiatives for research and development credits.


Nine Months Ended  September 30, 2007 Compared with Nine Months Ended  September
30, 2006

Overview.  Consolidated net sales were $2.24 billion in the first nine months of
2007,  representing a 10.7 percent increase as compared to the first nine months
of 2006 primarily due to the inclusion of sales from the acquisitions  completed
in 2006,  higher  average  selling  prices  resulting  from the pass  through of
inflation  in raw  material  and other  manufacturing  costs in the  metal  food
container and closures businesses, an improved mix of products sold in the metal
food container business and improved volumes across all businesses.  Income from
operations for the first nine months of 2007 increased by $46.8 million, or 28.1
percent,  as compared to the same  period in 2006.  The  increase in income from
operations was a result of higher income from operations  across all businesses,
largely due to the  acquisitions  completed  in 2006,  increased  unit  volumes,
higher  rationalization  charges incurred in 2006,  continued benefits from cost
reductions  and the  lagged  contractual  pass  through  of  inflation  in other
manufacturing  costs  experienced in 2006. The results for the first nine months
of 2007 and 2006  included  rationalization  charges of $4.0  million  and $10.1
million,  respectively.  Net income for the first nine months of 2007 was $102.9
million,  or $2.70 per diluted share, as compared to $83.2 million, or $2.20 per
diluted share, for the same period in 2006.


                                      -23-




Net Sales.  The $215.7 million  increase in consolidated  net sales in the first
nine months of 2007 as  compared to the first nine months of 2006 was  primarily
due to higher net sales across all of our businesses.

Net sales for the metal food container business increased $53.0 million,  or 4.3
percent,  in the first nine  months of 2007 as  compared  to the same  period in
2006. This increase was primarily  attributable to higher average selling prices
due to the pass through of  inflation  in raw  material and other  manufacturing
costs, an increase in unit volumes and an improved mix of products sold.

Net sales for the  plastic  container  business in the first nine months of 2007
increased $20.4 million, or 4.5 percent, as compared to the same period in 2006.
This  increase  was  primarily  the  result  of  the  inclusion  of  sales  from
Cousins-Currie  and improved unit volumes,  partially  offset by the impact from
the rationalization of the Valencia,  California  manufacturing  facility in the
second quarter of 2006.

Net sales for the closures  business in the first nine months of 2007  increased
$142.3  million,  or 43.3 percent,  as compared to the same period in 2006. This
increase was attributable to the White Cap  acquisition,  higher average selling
prices  resulting  from the pass  through of inflation in raw material and other
manufacturing costs and an increase in unit volumes.

Gross  Profit.  Gross Profit  margin  increased  1.3  percentage  points to 14.7
percent for the first nine months of 2007 as compared to the same period in 2006
for the reasons discussed below in "Income from Operations."

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated  net sales increased to
5.0 percent for the first nine months of 2007 as compared to 4.7 percent for the
same period in 2006, due primarily to the inclusion of the  operations  from the
White Cap  acquisition  which incur such expenses at a higher  percentage of its
sales as compared to our other operations.

Income from Operations. Income from operations for the first nine months of 2007
increased  by $46.8  million as  compared  to the first nine months of 2006 as a
result of higher income from operations across all businesses.  Operating margin
increased  to 9.5 percent  from 8.2 percent over the same periods as a result of
increased margins in our metal food and plastic container businesses.

Income from  operations of the metal food container  business for the first nine
months of 2007 increased $18.6 million, or 18.5 percent, as compared to the same
period in 2006, and operating  margin  increased to 9.2 percent from 8.1 percent
over  the  same  periods.   These  increases  were  principally  due  to  higher
rationalization  charges  recorded in the first nine months of 2006 for the shut
down of the St. Paul, Minnesota  manufacturing  facility, the lagged contractual
pass through of  inflation in other  manufacturing  costs  experienced  in 2006,
benefits  derived from ongoing cost reduction  initiatives  and increased  sales
volumes,  slightly  offset by the impact from the  reduction in the  provisional
inventory built primarily in the fourth quarter of 2006.

Income from  operations  of the plastic  container  business  for the first nine
months of 2007 increased $9.7 million,  or 29.6 percent, as compared to the same
period in 2006, and operating  margin  increased to 9.0 percent from 7.3 percent
over the same  periods.  The increases in income from  operations  and operating
margin were  primarily  due to the impact from the  Cousins-Currie  acquisition,
rationalization  charges of $2.9  million  incurred in 2006 for the shut down of
the Valencia,  California  manufacturing  facility,  volume growth and continued
benefits  from  cost  reductions,  slightly  offset by a less  favorable  mix of
products sold.


                                      -24-



Income from  operations  of the  closures  business for the first nine months of
2007 increased $17.4 million,  or 42.3 percent,  as compared to the same periods
in 2006 due  primarily to the White Cap  acquisition  and improved unit volumes.
Operating  margin for the first nine months of 2007  decreased  slightly to 12.4
percent from 12.5 percent over the same period in 2006  primarily as a result of
the  incurrence  of higher  selling,  general  and  administrative  costs in the
acquired White Cap operations.

Interest and Other Debt  Expense.  Interest and other debt expense for the first
nine months of 2007  increased  $6.9 million to $50.3 million as compared to the
same period in 2006.  This  increase  resulted  primarily  from  higher  average
borrowings as a result of the 2006 acquisitions.

Provision for Income Taxes.  The effective tax rate for the first nine months of
2007 was 36.8  percent as compared  to 32.4  percent in the same period in 2006.
The 2006 effective tax rate was impacted by the cumulative income tax benefit of
$6.9 million,  primarily  related to the completion in the third quarter of 2006
of tax initiatives for research and development credits.


CAPITAL RESOURCES AND LIQUIDITY

Our principal sources of liquidity have been cash from operations and borrowings
under our debt  instruments,  including  our  Credit  Agreement.  Our  liquidity
requirements  arise  primarily  from  our  obligations  under  the  indebtedness
incurred  in  connection  with  our  acquisitions  and the  refinancing  of that
indebtedness,  capital  investment in new and existing equipment and the funding
of our seasonal working capital needs.

For the nine months ended  September 30, 2007,  we used cash from  operations of
$57.2  million,  net  borrowings  of revolving  loans of $182.0  million and net
proceeds  from  stock-based  compensation  of $2.6  million to fund net  capital
expenditures of $109.8  million,  our acquisition of the White Cap operations in
Venezuela  for $7.8  million,  net of cash  acquired,  decreases in  outstanding
checks of $95.9 million and dividends  paid on our common stock of $18.2 million
and to increase cash balances by $10.1 million.

For the nine months ended  September 30, 2006,  we used cash from  operations of
$26.6 million,  net borrowings of revolving loans of $182.5 million,  borrowings
of  long-term  debt  of  $257.6  million  and  net  proceeds  from   stock-based
compensation  of $2.3  million to fund our  acquisition  of White Cap for $261.8
million,  net of cash  acquired,  net  capital  expenditures  of $86.0  million,
decreases in outstanding  checks of $98.1  million,  debt issuance costs of $2.3
million  incurred in  connection  with an amendment to the Credit  Agreement and
dividends  paid on our  common  stock  of $13.5  million  and to  increase  cash
balances by $7.3 million.

Because we sell metal containers used in fruit and vegetable pack processing, we
have  seasonal  sales.  As is common in the  industry,  we must utilize  working
capital to build inventory and then carry accounts receivable for some customers
beyond the end of the packing season. Due to our seasonal requirements, we incur
short-term indebtedness to finance our working capital requirements.  During the
third quarter of 2007,  we utilized  approximately  $281.9  million of revolving
loans  under  the  Credit  Agreement  for  our  peak  seasonal  working  capital
requirements.


                                      -25-




At September  30, 2007,  we had $189.9  million of revolving  loans  outstanding
under the Credit  Agreement.  After taking into account  outstanding  letters of
credit,  the available  portion of the revolving  loan facility under the Credit
Agreement at September  30, 2007 was $221.3  million.  We may use the  available
portion of our revolving loan  facility,  after taking into account our seasonal
needs and  outstanding  letters of credit,  for  acquisitions or other permitted
purposes.

During the first nine months of 2007, we paid cash dividends on our common stock
totaling $18.2 million.  On November 6, 2007, our Board of Directors  declared a
quarterly  cash  dividend  on our common  stock of $0.16 per  share,  payable on
December 14, 2007 to holders of record of our common stock on November 30, 2007.
The cash payment for this dividend is expected to be approximately $6.1 million.

We  believe  that cash  generated  from  operations  and funds  from  borrowings
available  under the Credit  Agreement  will be  sufficient to meet our expected
operating needs,  planned capital  expenditures  (approximately  $150 million in
2007 and  between  $110  million and $140  million  annually  thereafter),  debt
service,  tax  obligations,  share  repurchases  required  under our 2004  Stock
Incentive  Plan and  common  stock  dividends  for the  foreseeable  future.  We
continue to evaluate  acquisition  opportunities in the consumer goods packaging
market and may incur additional  indebtedness,  including indebtedness under the
Credit Agreement, to finance any such acquisition.

We are in compliance with all financial and operating covenants contained in our
financing  agreements  and believe  that we will  continue  to be in  compliance
during 2007 with all of these covenants.


Rationalization Charges

In 2006,  we announced  our plans to exit our St. Paul,  Minnesota and Stockton,
California  metal food container  manufacturing  facilities.  We expect to cease
operations at our St. Paul  facility in the fourth  quarter of 2007. We incurred
charges of $2.8  million  during the first nine  months of 2007  related to this
facility  rationalization  and  expect to incur an  additional  $2.3  million of
charges related to plant exit costs.  We have ceased  operations at our Stockton
facility.  We incurred  charges of $1.0 million in the first nine months of 2007
related to this facility  rationalization and expect to incur an additional $0.9
million of charges related to plant exit costs.

Under our rationalization  plans, we made cash payments of $1.1 million and $1.5
million for the nine months  ended  September  30, 2007 and 2006,  respectively.
Total  future cash  spending of $8.7  million is  expected  for our  outstanding
rationalization plans.

You should also read Note 3 to our Condensed  Consolidated  Financial Statements
for the three and nine months ended  September  30, 2007  included  elsewhere in
this Quarterly Report.

We continually evaluate cost reduction opportunities in our business,  including
rationalizations   of  our  existing   facilities  through  plant  closings  and
downsizings.  We use a  disciplined  approach  to  identify  opportunities  that
generate attractive cash returns.


                                      -26-






RECENT ACCOUNTING PRONOUNCEMENTS

In June 2006,  the FASB issued FIN 48,  "Accounting  for  Uncertainty  in Income
Taxes - an  interpretation  of FASB  Statement  No. 109." FIN 48  clarifies  the
accounting  for  uncertainty  in  income  taxes  by  prescribing  a  recognition
threshold and measurement  attribute for the financial statement recognition and
measurement of a tax position taken or expected to be taken in a tax return. The
interpretation also provides guidance on derecognition, classification, interest
and penalties,  accounting in interim periods and disclosure.  We adopted FIN 48
on January 1, 2007. Our adoption of FIN 48 did not have a material impact on our
consolidated financial statements.  You should also read Note 8 to our Condensed
Consolidated  Financial Statements for the three and nine months ended September
30, 2007 included elsewhere in this Quarterly Report.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." SFAS
No. 157 establishes a single authoritative definition for fair value, sets out a
framework for measuring  fair value and requires  additional  disclosures  about
fair value measurements. SFAS No. 157 is effective for us on January 1, 2008. We
are currently  evaluating the impact SFAS No. 157 will have on our  consolidated
financial statements.


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

Market  risks  relating  to our  operations  result  primarily  from  changes in
interest rates and, with respect to our  international  closures  operations and
our Canadian plastic container operations, from foreign currency exchange rates.
In the normal course of business, we also have limited risk related to commodity
price changes for items such as natural gas. We employ established  policies and
procedures  to manage  our  exposure  to these  risks.  Interest  rate,  foreign
currency  and  commodity  pricing  transactions  are  used  only  to the  extent
considered  necessary  to meet  our  objectives.  We do not  utilize  derivative
financial instruments for trading or other speculative purposes.

Information  regarding our interest rate risk,  foreign  currency  exchange rate
risk and commodity  pricing risk has been disclosed in our Annual Report on Form
10-K for the fiscal year ended December 31, 2006. Since such filing,  other than
as disclosed in Note 6 to our Condensed  Consolidated  Financial  Statements for
the three and nine months ended  September 30, 2007  included  elsewhere in this
Quarterly  Report,  there has not been a material  change to our  interest  rate
risk,  foreign currency  exchange rate risk or commodity  pricing risk or to our
policies and procedures to manage our exposure to these risks.


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

We carried out an evaluation,  under the supervision and with the  participation
of  management,  including  our Chief  Executive  Officer  and  Chief  Financial
Officer,  of the  effectiveness  of our  disclosure  controls and procedures (as
defined in Rule  13a-15(e) of the Securities  Exchange Act of 1934).  Based upon
that  evaluation,  as of the end of the period covered by this Quarterly  Report
our Chief  Executive  Officer and Chief  Financial  Officer  concluded  that the
disclosure  controls and  procedures are effective in ensuring that all material
information  required to be  disclosed  in this  Quarterly  Report has been made
known to them in a timely fashion.


                                      -27-



There were no changes in our internal  controls over financial  reporting during
the period covered by this Quarterly  Report that have materially  affected,  or
are reasonably  likely to materially  affect,  these internal  controls.  We are
currently in the process of integrating the internal  controls and procedures of
certain White Cap operations and Cousins-Currie  into our internal controls over
financial  reporting.  As provided under the  Sarbanes-Oxley Act of 2002 and the
applicable rules and regulations of the Securities and Exchange  Commission,  we
will  include  the  internal   controls   and   procedures   of  White  Cap  and
Cousins-Currie  in our annual  assessment of the  effectiveness  of our internal
control over financial reporting for our 2007 fiscal year.


Part II.  Other Information


Item 6.   Exhibits


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


     12            Ratio of  Earnings  to Fixed  Charges for the three and nine
                   months ended September 30, 2007 and 2006.

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

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

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

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



                                      -28-







                                   SIGNATURES


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




                                                   SILGAN HOLDINGS INC.



Dated:  November 9, 2007                           /s/Robert B. Lewis
                                                   -----------------------------
                                                   Robert B. Lewis
                                                   Executive Vice President and
                                                   Chief Financial Officer
                                                   (Principal Financial Officer)



                                      -29-










                                  EXHIBIT INDEX


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

    12             Ratio of  Earnings  to Fixed  Charges for the three and nine
                   months ended September 30, 2007 and 2006.

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

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

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

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




                                      -30-