SILGAN HOLDINGS INC
S-2, 1996-09-13
FABRICATED STRUCTURAL METAL PRODUCTS
Previous: CORTEX PHARMACEUTICALS INC/DE/, S-8, 1996-09-13
Next: NSA INTERNATIONAL INC, 10-Q, 1996-09-13



   As filed with the Securities and Exchange Commission on September 13, 1996
                                                        Registration No. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

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

          Delaware                                  06-1269834
(State or other jurisdiction of                 (I.R.S. Employer
incorporation or organization)                Identification Number)

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

                                4 Landmark Square
                               Stamford, CT 06901
                                 (203) 975-7110
                   (Address, including zip code, and telephone
                         number, including area code, of
                    registrant's principal executive offices)

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

                               Harley Rankin, Jr.
                                4 Landmark Square
                               Stamford, CT 06901
                                 (203) 975-7110
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                        Copies of all communications to:

             Frank W. Hogan, III, Esq.                Jerry V. Elliott, Esq.
        Winthrop, Stimson, Putnam & Roberts            Shearman & Sterling
                695 East Main Street                  599 Lexington Avenue
                 Stamford, CT 06901                    New York, NY 10022
                   (203) 348-2300                       (212) 848-4000

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

       Approximate date of commencement of proposed sale to the public:  As soon
as practicable after the effective date of this Registration Statement.

       If any of the securities  being registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box. [ ]

       If  the  registrant  elects  to  deliver  its  latest  annual  report  to
security-holders,  or a complete and legible facsimile thereof, pursuant to Item
11(a)(1) of this form, check the following box. [ ]

       If this Form is filed to register  additional  securities for an offering
pursuant to Rule  462(b)  under the  Securities  Act of 1933,  please  check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering. [ ]____________

       If this Form is a post-effective  amendment filed pursuant to Rule 462(c)
under  the  Securities  Act of  1933,  check  the  following  box and  list  the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. [ ]_______________

       If delivery  of the  prospectus  is expected to be made  pursuant to Rule
434, please check the following box. [ ]

<TABLE>
<CAPTION>
                                                   CALCULATION OF REGISTRATION FEE
====================================================================================================
                                                       Proposed Maximum              Amount of
                                                      Aggregate Offering           Registration
        Title of Shares to be Registered                   Price <F1>                   Fee
- ----------------------------------------------------------------------------------------------------
<S>                                                       <C>                         <C>
Common Stock, par value $.01 per share                    $86,250,000                 $29,742
====================================================================================================
<FN>
<F1>   Estimated  solely for the purpose of  calculating  the  registration  fee
       pursuant to Rule 457(o).
</FN>
</TABLE>

- --------------------
       The Registrant hereby amends this Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933, as amended,  or until this  Registration  Statement
shall become  effective on such date as the Securities and Exchange  Commission,
acting pursuant to said Section 8(a), may determine.
================================================================================


<PAGE>



Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.


                    SUBJECT TO COMPLETION, DATED ______ 1996

[Insert Silgan Trademark]

                                     Shares

                              Silgan Holdings Inc.

                                  Common Stock
                           (par value $.01 per share)

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

       All of the ___ shares of Common  Stock  offered  hereby are being sold by
the  Company.  Prior to the  Offering,  there has been no public  market for the
Common Stock of the Company.  It is currently  estimated that the initial public
offering  price per share will be between $ and $ . For factors to be considered
in determining the initial public offering price, see "Underwriting".

       See "Risk  Factors"  beginning  on page 15 for a  discussion  of  certain
considerations relevant to an investment in the Common Stock.

       Application  will be made for quotation of the Common Stock on the Nasdaq
National Market under the symbol "SLGN".

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

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
         AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR
             HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
                SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                 ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.

                              --------------------
<TABLE>
<CAPTION>

                                                                   Initial Public             Underwriting            Proceeds to
                                                                   Offering Price              Discount<F1>           Company<F2>
                                                                   --------------             -------------           -----------

<S>                                                                       <C>                       <C>                    <C>
Per Share...................................................              $                         $                      $
Total<F3>...................................................              $                         $                      $

- --------------------
<FN>
<F1>   The Company has agreed to  indemnify  the  Underwriters  against  certain
       liabilities, including liabilities under the Securities Act of 1933.
<F2>   Before deducting estimated expenses of $___ payable by the Company.
<F3>   The  Company  has  granted  the  Underwriters  an  option  for 30 days to
       purchase up to an additional  ___ shares at the initial  public  offering
       price  per  share,  less  the  underwriting  discount,  solely  to  cover
       over-allotments.  If such option is exercised in full,  the total initial
       public offering price, underwriting discount and proceeds to Company will
       be $___, $___ and $____, respectively. See "Underwriting".
</FN>
</TABLE>

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

       The shares offered hereby are offered severally by the  Underwriters,  as
specified herein, subject to receipt and acceptance by them and subject to their
right to reject any order in whole or in part. It is expected that  certificates
for the shares will be ready for delivery in New York,  New York,  on  or  about
         , 1996, against payment therefor in immediately available funds.

Goldman, Sachs & Co.
                              Morgan Stanley & Co.
                                  Incorporated
                                                        Salomon Brothers Inc

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

              The date of this Prospectus is               , 1996.



<PAGE>










                           [Reserved for photographs]
















       The  Company  intends  to  furnish  to its  stockholders  annual  reports
containing  audited  financial   statements  and  quarterly  reports  containing
unaudited  interim  financial  information  for the first three quarters of each
year of the Company.
                            -------------------------

       IN CONNECTION  WITH THIS OFFERING,  THE  UNDERWRITERS  MAY OVER- ALLOT OR
EFFECT  TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON
STOCK OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE  PREVAIL IN THE
OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ NATIONAL MARKET, IN
THE OVER-THE-COUNTER MARKET OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE
DISCONTINUED AT ANY TIME.


                                       -2-

<PAGE>



                              AVAILABLE INFORMATION

       Silgan  Holdings  Inc.  ("Holdings")  is  subject  to  the  informational
requirements  of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"),  and in  accordance  therewith  files  reports  with the  Securities  and
Exchange  Commission  (the  "Commission").  Reports  filed  by  Holdings  may be
inspected  without charge and copied,  upon payment of prescribed  rates, at the
public  reference  facilities  maintained by the Commission at 450 Fifth Street,
N.W.,  Washington,  D.C. 20549, and at the Commission's regional offices located
at Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661
and Seven World Trade Center,  13th Floor,  New York, New York 10048.  Copies of
such materials may be obtained from the web site that the  Commission  maintains
at http://www.sec.gov.

       Holdings has filed with the Commission a  registration  statement on Form
S-2  (together  with all  amendments  and exhibits  thereto,  the  "Registration
Statement")  under the Securities Act of 1933, as amended.  This Prospectus does
not  contain all of the  information  set forth in the  Registration  Statement,
certain parts of which are omitted in accordance  with the rules and regulations
of the  Commission.  For further  information,  reference  is hereby made to the
Registration Statement.

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

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

       The following  documents  filed with the Commission  (File No.  33-28409)
pursuant to the Exchange Act are incorporated herein by reference:

1.     Holdings'  Annual Report on Form 10-K for the fiscal year ended  December
       31, 1995;

2.     Holdings'  Annual  Report on Form  10-K/A-1  for the  fiscal  year  ended
       December 31, 1995;

3.     Holdings'  Quarterly  Report on Form 10-Q for the  fiscal  quarter  ended
       March 31, 1996;

4.     Holdings' Quarterly Report on Form 10-Q for the fiscal quarter ended June
       30, 1996;

5.     Holdings' Current Report on Form 8-K dated August 14, 1995, as amended by
       Amendment to Current Report on Form 8-K/A dated October 16, 1995;

6.     Holdings' Current Report on Form 8-K dated May 31, 1996; and

7.     Holdings' Current Report on Form 8-K dated August 2, 1996.

       Holdings  will  provide  without  charge to each  person,  including  any
beneficial  owner,  to whom a copy of this  Prospectus  is  delivered,  upon the
written  or  oral  request  of any  such  person,  a  copy  of any or all of the
documents  which are  incorporated  herein by reference,  other than exhibits to
such  information  (unless  such  exhibits  are  specifically   incorporated  by
reference into such documents).  Requests should be directed to: Silgan Holdings
Inc., 4 Landmark Square, Stamford, CT 06901, Attention:  Chief Financial Officer
(Telephone Number (203) 975-7110).

       Statements  contained  in  this  Prospectus  as to  the  contents  of any
contract  or  document  are  not  necessarily  complete,  and in  each  instance
reference is made to the copy of such  contract or document  filed as an exhibit
to the  Registration  Statement,  each such  statement  being  qualified  in all
respects by such  reference.  Any  statement  contained  in a document  all or a
portion of which is incorporated or


                                       -3-

<PAGE>



deemed to be incorporated by reference  herein shall be deemed to be modified or
superseded  for  purposes  of this  Prospectus  to the extent  that a  statement
contained herein or in any other subsequently filed document which also is or is
deemed to be  incorporated  by  reference  herein  modifies or  supersedes  such
statement. Any statement so modified shall not be deemed to constitute a part of
this Prospectus except as so modified, and any statement so superseded shall not
be deemed to constitute part of this Prospectus.


                                       -4-

<PAGE>



                               PROSPECTUS SUMMARY

       The following summary is qualified in its entirety by, and should be read
in  conjunction  with,  the  more  detailed  information  and  the  consolidated
financial  statements of the Company contained elsewhere in this Prospectus,  as
well as the  information  appearing in the documents  incorporated  by reference
herein. Unless otherwise indicated or unless the context otherwise requires, (i)
the term "Company"  means the combined  business  operations of Holdings and its
subsidiaries,  and the  term  "Silgan"  means  Silgan  Corporation,  a  Delaware
corporation  and a wholly owned  subsidiary of Holdings;  (ii) all share and per
share  data have been  adjusted  to  reflect  the ___ to ___ stock  split of the
outstanding  Common Stock of Holdings  effected by Holdings prior to the date of
this Prospectus (the "Stock Split"),  as described under "Description of Capital
Stock";  (iii) the information  contained in this Prospectus (A) gives effect to
the amendment to Holdings' restated  certificate of incorporation to convert the
separate  classes of common stock of Holdings  into one class of common stock of
Holdings (see  "Description of Capital  Stock"),  (B) assumes the  Underwriters'
over-allotment  option is not exercised and (C) assumes a public  offering price
per share of Common Stock equal to $___ ; and (iv) all net sales, unit sales and
market  share  data for  1995  give  pro  forma  effect  to the  acquisition  of
substantially  all of the assets of the Food Metal and  Specialty  business ("AN
Can") of American National Can Company ("ANC"). Certain information contained in
this  summary and  elsewhere in this  Prospectus,  including  information  under
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and information with respect to the Company's  expected  operations,
expected  financial results,  cost savings,  plans and strategy for its business
and related  financing,  are  forward-looking  statements.  For a discussion  of
important  factors that could cause actual results to differ materially from the
forward-looking statements, see "Risk Factors".

                                   The Company

         The Company is a leading North American  manufacturer of consumer goods
packaging products that currently produces (i) steel and aluminum containers for
human and pet food, (ii) custom designed  plastic  containers for personal care,
health, food, pharmaceutical and household chemical products and (iii) specialty
packaging  items,  including  metal caps and  closures,  plastic bowls and paper
containers  used by processors in the food industry.  The Company is the largest
manufacturer of metal food containers in North America,  with a unit sale market
share during 1995 of 36% in the United States, and is a leading  manufacturer of
plastic  containers in North America for personal care  products.  The Company's
strategy is to increase shareholder value by growing its existing businesses and
expanding into other segments by applying its expertise in acquiring, financing,
integrating and efficiently operating consumer goods packaging businesses.

         The  Company  was  founded in 1987 by its  current  Co-Chief  Executive
Officers.  Since  its  inception,  the  Company's  management  has  successfully
acquired and integrated ten businesses, including most recently AN Can in August
1995 for a purchase price of approximately $362.0 million (including net working
capital  of   approximately   $156.0  million)  and  the  U.S.  metal  container
manufacturing  business  ("DM Can") of Del Monte  Corporation  ("Del  Monte") in
December 1993 for a purchase price of approximately $73.3 million (including net
working  capital of  approximately  $21.9 million).  The Company's  strategy has
enabled it to rapidly increase its revenues and profits. The Company's net sales
have  increased  from  $678.2  million  in 1991 to  $1,404.4  million  in  1995,
representing a compound  annual growth rate of  approximately  20%.  During this
period, pro forma for the AN Can acquisition,  income from operations  increased
from  $39.3  million  in 1991 to  $112.2  million  in 1995,  representing  a 30%
compound  annual growth rate,  while the Company's  income from  operations as a
percentage  of net sales  increased  from 5.8% to 8.0% over the same  period (in
each case without  giving  effect to a charge of $14.7 million in 1995 to adjust
the carrying value of certain assets).



                                       -5-

<PAGE>




         The  Company's   philosophy,   which  has  contributed  to  its  strong
performance since inception,  is based on: (i) a significant equity ownership by
management  and an  entrepreneurial  approach  to  business,  (ii)  its low cost
producer position and (iii) its long-term customer relationships.  The Company's
senior  management has a significant  ownership  interest in the Company,  which
fosters  an  entrepreneurial  management  style and  places a  primary  focus on
creating shareholder value.  Management is highly focused on maintaining a flat,
efficient  organizational  structure,  resulting  in low  selling,  general  and
administrative expenses as a percentage of total net sales. The Company believes
that it has achieved a low cost producer position  primarily through (i) its low
selling, general and administrative  expenses, (ii) purchasing economies,  (iii)
significant capital investments that have generated manufacturing and production
efficiencies,  (iv)  plant  consolidations  and  rationalizations  and  (v)  the
proximity of its plants to its customers. The Company's philosophy has also been
to develop  long-term  customer  relationships by acting in partnership with its
customers,  providing  reliable  quality and service and  utilizing its low cost
producer  position.  This philosophy has resulted in numerous  long-term  supply
contracts,  high  retention  of  customers'  business and  recognition  from its
customers, as demonstrated by many quality and service awards.

Growth Strategy

         The Company  intends to enhance its  position as a leading  supplier of
consumer  goods  packaging  products  by    aggressively  pursuing a strategy
designed  to  achieve  future  growth  and to  increase  profitability.  The key
components of this  strategy are to (i) increase the  Company's  market share in
its current business lines through acquisitions and internal growth, (ii) expand
into  complementary  business  lines by applying the Company's  acquisition  and
operating  expertise  to  other  areas  of the  North  American  consumer  goods
packaging  market and (iii)  improve the  profitability  of acquired  businesses
through  integration,  rationalization  and capital investments to enhance their
manufacturing and production efficiency.

  Increase Market Share Through  Acquisitions and Internal  Growth.  The Company
has  increased  its revenues and market  share in the metal  container,  plastic
container and specialty  markets through  acquisitions and internal growth. As a
result  of this  strategy,  the  Company  has  diversified  its  customer  base,
geographic presence and product line.  Management believes that certain industry
trends  exist  which  have  enabled  and will  permit  the  Company  to  acquire
attractive businesses in its existing markets. For example,  during the past ten
years, the metal container market has experienced significant  consolidation due
to the desire by food  processors to reduce costs and deploy  resources to their
core  operations.   Self-  manufacturers  are  increasingly   outsourcing  their
container   needs  by  selling  their   operations   to   commercial   container
manufacturing  companies  and  agreeing  to purchase  containers  from the buyer
pursuant  to  long-term  contracts.  The  Company's  acquisitions  of the  metal
container  manufacturing  operations of the Nestle Food Company ("Nestle"),  The
Dial  Corporation  and Del Monte  reflect this trend.  As a result of its growth
strategy,  the Company has more than tripled its overall share of the U.S. metal
food container market from  approximately  10% in 1987 to  approximately  36% in
1995. The Company expects this  consolidation  trend to continue.  See "--Recent
Developments".  The Company's plastic container  business has also increased its
market position primarily through strategic  acquisitions,  from a sales base of
$88.8 million in 1987 to $219.6 million in 1995. The plastic  container  segment
of the consumer goods packaging  industry is highly  fragmented,  and management
intends to  capitalize  on  consolidation  opportunities  in that  segment.

       The  Company  also  expects  to  generate  internal  growth  due  to  its
participation  in certain higher growth segments of the consumer goods packaging
market.  For example,  due to increasing  consumer  preference  for plastic as a
substitute for glass, the Company is aggressively pursuing opportunities for


                                       -6-

<PAGE>



its  custom  designed  polyethylene   terephthalate  ("PET")  and  high  density
polyethylene  ("HDPE")  containers.  These  opportunities  include producing PET
containers for regional bottled water companies, and HDPE and PET containers for
products such as shampoo, mouthwash, salad dressing and liquor. The Company also
intends to expand its  specialty  business,  which  generated net sales of $83.6
million in 1995.  Specialty  products  manufactured by the Company include metal
closures  for vacuum  sealed glass  containers,  its licensed  Omni  product,  a
plastic, microwaveable bowl with an easy-open metal end, and paper containers.

  Expand into  Complementary  Business  Lines Through  Acquisitions.  Management
believes that it can successfully apply its acquisition and operating  expertise
to new segments of the consumer goods packaging industry.  For example, with the
AN Can acquisition,  the Company expanded its specialty business into metal caps
and closures and its licensed  Omni  product.  Management  believes that certain
trends in and  characteristics  of the North American  consumer goods  packaging
industry  will  continue to generate  attractive  acquisition  opportunities  in
complementary  business  lines.  The  Company is  focused on the North  American
consumer goods packaging  industry,  which  represents a significant part of the
$95 billion North American  packaging  market (based on estimated total sales in
1994). Importantly,  the industry is also fragmented, with numerous segments and
multiple  participants in each of them. In addition,  many of these segments are
experiencing consolidation.

  Enhance  Profitability  of Acquired  Companies.  The Company  seeks to acquire
businesses at reasonable  cash flow  multiples and to enhance  profitability  by
rationalizing plants, by improving manufacturing and production efficiencies and
through  purchasing  economies.  Since 1991,  the  Company has reduced  costs by
closing twelve smaller, higher cost facilities. Since its inception in 1987, the
Company  has  invested   approximately   $244.5  million  to  upgrade   acquired
manufacturing  facilities,  aimed at  generating  manufacturing  and  production
efficiencies  and  achieving  a low cost  producer  position.  As a result,  the
Company's  acquisitions  have  generally  been  accretive  to earnings  and have
produced high returns on assets. The AN Can acquisition  illustrates the ability
of the Company to enhance the profitability of acquired businesses.  The Company
estimates that it has reduced AN Can's  operating costs from its historical 1994
level by at  least  $21.0  million,  through  selling  and  administrative  cost
reductions,  improved  manufacturing and production  efficiencies and purchasing
economies.  The  Company  expects to  further  reduce AN Can's  operating  costs
beginning in 1997 through the elimination of transitional  administrative costs,
the realization of additional  manufacturing  and production  synergies with its
metal container business, and plant rationalizations.

Financial Strategy

         The  Company's  financial  strategy has been to use leverage to support
its  growth  and  optimize   shareholder   returns.  The  Company's  stable  and
predictable cash flow,  generated largely as a result of its long-term  customer
relationships, has supported its financial strategy. Management has successfully
operated its  businesses  and achieved its growth  strategy  while  managing the
Company's  indebtedness.  Management  intends to apply this  strategy to further
expand its  business.  Additionally,  the Offering will provide the Company with
improved financial flexibility to implement its growth strategy.


                                       -7-

<PAGE>



Management

       The Company was founded by R. Philip Silver and D. Greg Horrigan,  former
members of senior  management of the packaging  operations of Continental  Group
Inc. ("Continental Can Company"), which in 1986 was one of the largest packaging
companies  in the  world  with  net  sales of  approximately  $3.5  billion.  At
Continental Can Company, Mr. Silver served as President, and Mr. Horrigan served
as Executive Vice President and Operating Officer.  The Company's senior members
of management have on average 24 years of experience in the packaging  industry.
Mr. Silver,  Mr.  Horrigan and other members of senior  management  have a large
ownership  interest  in the  Company.  After the  Offering,  Mr.  Silver and Mr.
Horrigan will own ___% of the fully diluted  Common Stock and senior  management
(including  Messrs.  Silver and  Horrigan)  will own ___ % of the fully  diluted
Common  Stock.   The  Company's   ownership   structure  and  philosophy   align
management's interests with those of its shareholders.

Business Segments

         The Company  conducts its  business  through two  operating  companies,
Silgan Containers  Corporation  ("Containers")  and Silgan Plastics  Corporation
("Plastics").

  Containers. For 1995, Containers had net sales of $1,184.8 million (84% of the
Company's net sales) and pro forma income from operations of $100.5 million (88%
of the Company's  pro forma income from  operations)  (without  giving effect to
corporate  expense and a charge of $14.7  million in 1995 to adjust the carrying
value  of  certain  assets).   Containers   manufactures  metal  containers  for
vegetables,  fruit, pet food, meat, tomato based products, coffee, soup, seafood
and evaporated milk. The Company estimates that approximately 85% of Containers'
sales in 1996 will be pursuant to long-term supply arrangements.  Containers has
agreements  with  Nestle  (the  "Nestle  Supply  Agreements")  pursuant to which
Containers supplies a majority of Nestle's metal container requirements,  and an
agreement  (the  "DM  Supply  Agreement")  with  Del  Monte  pursuant  to  which
Containers   supplies   substantially   all  of  Del  Monte's  metal   container
requirements.  In addition to Nestle and Del Monte,  Containers  has  multi-year
supply arrangements with several other major food processors.

         Containers  also  manufactures   certain  specialty   packaging  items,
including  metal caps and closures,  plastic bowls and paper  containers used by
processors in the food industry. For 1995, Containers had net sales of specialty
packaging items of $83.6 million.

  Plastics.  For 1995,  Plastics  had net sales of  $219.6  million  (16% of the
Company's  net sales) and income from  operations  of $13.2  million (12% of the
Company's pro forma income from operations)  (without giving effect to corporate
expense and a charge of $14.7  million in 1995 to adjust the  carrying  value of
certain  assets).  Plastics is  aggressively  pursuing  opportunities  in custom
designed  PET and  HDPE  containers.  Plastics  emphasizes  value-added  design,
fabrication  and  decoration  of custom  containers  in its  business.  Plastics
manufactures  custom  designed  HDPE  containers  for health and  personal  care
products, including containers for shampoos, conditioners, hand creams, lotions,
cosmetics and toiletries,  household chemical products, including containers for
scouring   cleaners,   cleaning  agents  and  lawn  and  garden   chemicals  and
pharmaceutical  products,  including  containers  for tablets,  antacids and eye
cleaning  solutions.  Plastics also manufactures PET custom designed  containers
for mouthwash, respiratory and gastrointestinal products, liquid soap, skin care
lotions, salad dressings, condiments, instant coffee, bottled water and liquor.


                                       -8-

<PAGE>



                               Recent Developments

Acquisition

         On August 23, 1996, the Company  reached an agreement in principle with
Curtice Burns Foods,  Inc.  ("Curtice Burns") to acquire the business and assets
of Finger Lakes, a wholly owned  subsidiary of Curtice Burns.  Finger Lakes is a
metal food container manufacturer, with facilities in Lyons, New York and Benton
Harbor,  Michigan.  Finger  Lakes  currently  supplies  all  of the  metal  food
container  requirements  of Curtice  Burn's  Comstock  Michigan Fruit and Brooks
Foods divisions (the "Divisions"), and also sells metal food containers to third
parties.  For its fiscal year ended June 29, 1996, Finger Lakes had net sales of
$48.8 million. As part of the transaction, Containers will enter into a ten year
supply  agreement with Curtice Burns to supply all of the Divisions'  metal food
container requirements.  The transaction is scheduled to close in late September
1996,   and  is  subject  to   definitive   documentation   and  certain   other
contingencies. The Company will finance this acquisition through working capital
borrowings  under its credit  agreement  dated as of August 1, 1995 among Silgan
and  certain of its  subsidiaries,  the lenders  named  therein  (the  "Banks"),
Bankers  Trust  Company  ("Bankers   Trust"),   as   Administrative   Agent  and
Co-Arranger,  and Bank of  America  Illinois,  as  Documentation  Agent  and Co-
Arranger, as amended (the "Silgan Credit Agreement").

Refinancing

         The Company has actively  refinanced its higher cost  indebtedness with
lower cost  indebtedness.  Since 1995,  the Company will have  refinanced all of
Holdings'   13-1/4%   Senior   Discount   Debentures  due  2002  (the  "Discount
Debentures"),  with the  following:  (i)  lower  cost  bank  indebtedness,  (ii)
proceeds from the sale of Holdings'  Exchangeable  Preferred  Stock  Mandatorily
Redeemable 2006 (the "Exchangeable Preferred Stock") and (iii) proceeds from the
Offering. The net result of this refinancing will be approximately $19.6 million
of  annual  current  cash  interest  savings   (excluding  noncash  interest  on
obligations related to the Exchangeable  Preferred Stock). Such refinancing will
also permit the Company to deduct  accreted  interest  of  approximately  $103.0
million on the  Discount  Debentures  from their  time of  issuance,  which will
reduce the  Company's  tax  liability  by $25.9  million for 1996 and 1997.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations".  Holdings also intends to issue  Subordinated  Debentures  due 2006
(the "Exchange  Debentures") in exchange for its  Exchangeable  Preferred Stock.
This will allow the Company to deduct  substantially all of the cash payments of
interest on the Exchange Debentures.



                                       -9-

<PAGE>



                                  The Offering

Common Stock offered by the Company...........               shares

Common Stock to be outstanding after this
offering (the "Offering").....................               shares(a)

Use of Proceeds...............................   The  net   proceeds   from  the
                                                 Offering will be used to redeem
                                                 the     remaining      Discount
                                                 Debentures   and  to   repay  a
                                                 portion     of    the    amount
                                                 outstanding  under  the  Silgan
                                                 Credit  Agreement.  See "Use of
                                                 Proceeds".

Proposed Nasdaq Symbol........................   SLGN

- --------------------
(a)      Excludes  ___ shares of Common Stock  reserved  for issuance  under the
         Silgan Holdings Inc. Stock Option Plan (the "Stock Option Plan"). There
         are currently ___ options outstanding under the Stock Option Plan, each
         of which  entitles  the holder  thereof to purchase one share of Common
         Stock.  See  "Management--Stock  Option  Plan".  The  weighted  average
         exercise price for all of the options  currently  outstanding under the
         Stock Option Plan is $___ per share.



                                      -10-

<PAGE>



             Summary Historical and Pro Forma Financial Information

         The following summary historical and pro forma  consolidated  financial
information  of Holdings  were derived from,  and should be read in  conjunction
with, the historical financial statements and pro forma financial information of
Holdings, including the notes thereto, that appear elsewhere in this Prospectus.

         The summary  unaudited pro forma  operating data and other data for the
six months  ended June 30, 1996 give effect to (i) the  Offering  and the use of
the  proceeds  therefrom,  (ii)  the use of the  proceeds  from  the  sale  (the
"Preferred  Stock  Sale")  on July 22,  1996 by  Holdings  of  50,000  shares of
Exchangeable Preferred Stock to (a) purchase Holdings' Class B Common Stock, par
value $.01 per share (the  "Holdings  Class B Stock"),  held by Mellon Bank N.A.
("Mellon"),  as trustee for First Plaza Group  Trust  ("First  Plaza"),  and (b)
redeem  $12.0  million  principal  amount  of  Discount  Debentures,  (iii)  the
incurrence  of $125.0  million of additional B term loans in July 1996 and $17.4
million of working capital loans in June 1996 under the Silgan Credit Agreement,
and the use of such proceeds to redeem a portion of the Discount Debentures, and
(iv) the  planned  exchange of the  Exchangeable  Preferred  Stock for  Exchange
Debentures  (collectively,  the "Refinancing") as if such events had occurred as
of January 1, 1996.  The summary  unaudited pro forma balance sheet data at June
30, 1996 give effect to the  Refinancing  (other than events that occurred prior
to such date) as if it had occurred as of such date.

         The summary  unaudited pro forma  operating data and other data for the
fiscal year ended  December  31, 1995 give effect to (i) the  acquisition  of AN
Can, (ii)  borrowings  under the Silgan Credit  Agreement which were used to (a)
finance the  acquisition  of AN Can, (b) repay in full  amounts  owing under the
Company's  previous credit  agreement and Silgan's Senior Secured  Floating Rate
Notes due 1997 (the "Secured Notes"), and (c) repurchase $61.7 million principal
amount at maturity of Discount Debentures, and (iii) the Refinancing, as if such
events had occurred as of January 1, 1995.

         The  unaudited  pro forma  financial  information  does not  purport to
represent what the Company's  financial  position or results of operations would
actually  have been if such  events had in fact  occurred as of such dates or at
the beginning of the periods  presented,  or to project the Company's  financial
position or results of operations  for any future date or period.  The unaudited
pro forma  financial data and  accompanying  notes should be read in conjunction
with  the  unaudited  pro  forma  condensed  statements  of  operations  and the
historical financial information of Holdings,  including notes thereto, included
elsewhere in this Prospectus.


                                      -11-

<PAGE>


<TABLE>
<CAPTION>

                              Summary Historical and Pro Forma Financial Information
                                                          Year Ended December 31,                     Six Months Ended June 30,
                                            ------------------------------------------------     -----------------------------------
                                                                                                             (Unaudited)
                                            Pro Forma                                            Pro Forma
                                             1995(a)       1995(b)      1994(c)      1993(c)      1996(a)      1996(b)     1995(b)
                                             -------       -------      -------      -------      -------      -------     -------
                                           (Unaudited)
                                                                   (Dollars in millions, except per share data)
Operating Data:
<S>                                          <C>          <C>            <C>          <C>          <C>           <C>         <C>
Net sales................................    $1,404.4     $1,101.9       $861.4       $645.5       $606.9        $606.9      $405.0
Cost of goods sold.......................     1,234.9        970.5        748.3        571.2        521.7         521.7       346.2
                                              -------      -------        -----        -----       ------         -----       -----
Gross profit.............................       169.5        131.4        113.1         74.3         85.2          85.2        58.8
Selling, general and administrative
   expenses..............................        57.4         46.9         38.0         32.5         27.2          27.2        17.7
Reduction in carrying value of assets(d).        14.7         14.7         16.7         --           --            --          --
                                              -------      -------       ------     --------     --------       -------       -----
Income from operations(e)................        97.4         69.8         58.4         41.8         58.0          58.0        41.1
Interest expense and other related
   financing costs.......................        78.9         80.7         65.8         54.3         41.2          45.8        34.8
                                              -------      -------       ------       ------      -------        ------      ------
Income (loss) before income taxes........        18.5       (10.9)        (7.4)       (12.5)         16.8          12.2         6.3
Income tax provision.....................         2.0          5.1          5.6          1.9          1.8           2.5         4.2
                                             --------     --------       ------       ------      -------        ------      ------
Income (loss) before extraordinary
   charges and cumulative effect of
   changes in accounting principles......        16.5       (16.0)       (13.0)       (14.4)         15.0           9.7         2.1
                                             --------     -------        -----        -----        ------        ------      ------
Extraordinary charges relating to early
   extinguishment of debt(f).............        --          (5.8)         --          (1.3)         --            --          --
Cumulative effect of changes in
   accounting principles(g)..............        --          --            --          (6.3)         --            --          --
                                             --------    ---------      -------      ------      --------       -------       -----

Net income (loss)(f).....................     $  16.5      $(21.8)     $ (13.0)      $(22.0)       $ 15.0       $   9.7      $  2.1
                                              =======      ======      =======       ======        ======       =======      ======

Net income (loss) per common share(h):
   Net income (loss) before extraordinary
     charges.............................
   Extraordinary charges.................   ---------    ---------                              ---------     ---------
     Total...............................   $            $                                      $             $         
                                            =========    =========                              =========     =========

Weighted average number of common and
   common equivalent shares outstanding(i)

Selected Segment Data:
Net sales:
   Metal container business..............    $1,184.8       $882.3       $657.1       $459.2       $500.3        $500.3      $289.2
   Plastic container business............       219.6        219.6        204.3        186.3        106.6         106.6       115.8
Income from operations:(e)(j)
   Metal container business..............       100.5         72.9         67.0         42.3         49.8          49.8        34.0
   Plastic container business............        13.2         13.2          9.4          0.6          8.9           8.9         7.7

Other Data:
EBDITA(k)................................     $ 173.3      $ 132.4       $114.5      $  76.1      $  89.6        $ 89.6      $ 58.8
EBDITA as a percentage of net sales......       12.3%       12.0%        13.3%        11.8%         14.8%        14.8%        14.5%
Income from operations as a percentage
   of net sales(j).......................         8.0          7.7          8.7          6.5          9.6           9.6        10.1
Capital expenditures.....................     $  54.9      $  51.9      $  29.2      $  42.5      $  29.0       $  29.0     $  19.7
Depreciation and amortization(l).........        57.9         45.4         37.2         33.8         29.7          29.7        16.9
Number of employees (at end of
   period)(m)............................       5,110        5,110        4,000        3,330           --            --         --

                                                                                                                  June 30, 1996
                                                                                                                  -------------
                                                                                                                   (Unaudited)
                                                                                                               Actual         Pro
                                                                                                               ------       Forma(a)
                                                                                                                            --------
Balance Sheet Data (at end of period):
Total assets...............................................................................................    $1,004.6    $1,005.4
Total long-term debt.......................................................................................       745.6       723.3
Deficiency in stockholders' equity.........................................................................     (170.1)     (140.1)

                                                                                                         (footnotes follow)
</TABLE>


                                      -12-

<PAGE>


         Notes to Summary Historical and Pro Forma Financial Information

(a)      The unaudited pro forma consolidated  operating data for the six months
         ended June 30, 1996 and the year ended  December  31, 1995 assume gross
         proceeds  from  the  Offering  of $75  million  and  the use of the net
         proceeds  as  described  under  "Use  of  Proceeds".   For  a  detailed
         presentation  of the  unaudited  pro forma results of operations of the
         Company  for the six  months  ended  June 30,  1996 and the year  ended
         December 31, 1995, see the unaudited pro forma  condensed  statement of
         operations,  including the notes  thereto,  included  elsewhere in this
         Prospectus.

(b)      On August 1, 1995, the Company  acquired AN Can for a purchase price of
         $362.0  million  (including  the  purchase  from  ANC of its St.  Louis
         facility in May 1996 for $13.2 million).  The acquisition was accounted
         for as a purchase  transaction  and the results of operations have been
         included with the  Company's  historical  results from the  acquisition
         date. See Note 3 to the Consolidated  Financial Statements for the year
         ended December 31, 1995 included elsewhere in this Prospectus.

(c)      On December 21, 1993, the Company  acquired DM Can for a purchase price
         of approximately $73.3 million.  The acquisition was accounted for as a
         purchase  transaction  and the results of operations have been included
         with the Company's  historical  results from the acquisition  date. See
         Note 3 to the  Consolidated  Financial  Statements  for the year  ended
         December 31, 1995 included elsewhere in this Prospectus.

(d)      Based upon a review of its depreciable  assets,  the Company determined
         that  certain  adjustments  were  necessary  to  properly  reflect  net
         realizable  values.  In 1995, the metal container  business  recorded a
         write-down  of $14.7  million  for the  excess of  carrying  value over
         estimated  realizable  value of  machinery  and  equipment  at existing
         facilities which had become  underutilized  due to excess capacity.  In
         1994,  charges of $7.2 million and $9.5  million  were  recorded by the
         metal container business and plastic container business,  respectively,
         to write-down the excess carrying value over estimated realizable value
         of  various  plant  facilities  held for  sale and for  technologically
         obsolete and inoperable machinery and equipment.

(e)      Under the terms of the stock option plans of  Containers  and Plastics,
         stock  options  issued  under such plans will be  converted  to options
         under the Stock Option Plan at the time of the Offering.  In accordance
         with Accounting  Principles Board ("APB") No. 25, options granted under
         these plans are considered  variable  options with a final  measurement
         date at the time of conversion.  The Company will recognize a charge of
         $___ million,  assuming an initial  public  offering  price of $___ per
         share,  at the time of the Offering for the excess of fair market value
         over grant price of these options less amounts previously accrued.  The
         unaudited pro forma operating data does not give effect to such charge.
         Prior to the Offering, the Company recognized  compensation expense for
         the  change in pro forma  book  value  since the date of grant of these
         options, amortized over the vesting period.

(f)      The unaudited pro forma consolidated  operating data for the six months
         ended June 30, 1996 and the year ended December 31, 1995 do not include
         an extraordinary  charge, net of tax, that the Company expects to incur
         in the  second  half  of  1996 of $2.4  million  for the  write-off  of
         unamortized deferred financing costs related to the early redemption of
         the Discount Debentures.  See  "Capitalization".  In addition,  the pro
         forma consolidated  operating data for the year ended December 31, 1995
         does not include the  historical  extraordinary  charge,  net of taxes,
         incurred as a result of the early extinguishment of amounts owing under
         the Company's debt facilities.

(g)      During 1993,  the Company  adopted  Statement  of Financial  Accounting
         Standards  ("SFAS") No. 106,  "Employers  Accounting for Postretirement
         Benefits Other than  Pensions,"  SFAS No. 109,  "Accounting  for Income
         Taxes"  and SFAS No.  112,  "Employers  Accounting  for  Postemployment
         Benefits".  The Company did not elect to restate prior years' financial
         statements for any of these pronouncements.

(h)      Primary  earnings per share are based on the weighted average number of
         shares  outstanding  during the period,  as adjusted in all periods for
         the Stock Split, and after giving effect to stock options considered to


                                      -13-

<PAGE>

         be dilutive common stock  equivalents  using the treasury stock method.
         Primary and fully  diluted net income (loss) per share are the same for
         each of the  periods.  Under  the terms of the  stock  option  plans of
         Containers and Plastics,  stock options issued under such plans will be
         converted  to options  under the Stock  Option  Plan at the time of the
         Offering.  Such  conversion will be made based upon the allocable value
         of Containers  and Plastics  determined in relation to the value of the
         Company.

(i)      The  weighted  average  number of common and common  equivalent  shares
         outstanding give effect to the Stock Split.

(j)      Income from operations  excludes  charges incurred for the reduction in
         carrying  value of certain assets for the years ended December 31, 1995
         and 1994 as referred to in footnote (d) above.

(k)      "EBDITA" means  consolidated net income before  extraordinary  charges,
         cumulative  effect of changes in  accounting  principles  and preferred
         stock dividends plus, to the extent  reflected in the income  statement
         for the applicable period,  without duplication,  consolidated interest
         expense,  income tax expense,  depreciation and  amortization  expense,
         expenses relating to postretirement health care costs, the reduction in
         carrying value of assets and certain other non-cash charges.  EBDITA is
         being presented by the Company as a supplement to the discussion of the
         Company's  operating  income and cash flow from operations  because the
         Company  believes  that  certain  persons  may find it to be  useful in
         measuring  the Company's  performance  and ability to service its debt.
         EBDITA  is not a  substitute  for  operating  and  cash  flow  data  as
         determined in accordance with generally accepted accounting  principles
         ("GAAP").

(l)      Depreciation and amortization  excludes  amortization of debt financing
         costs.

(m)      The number of  employees at December  31, 1995  includes  approximately
         1,400 employees who joined the Company on August 1, 1995 as a result of
         the  acquisition  by  Containers  of AN Can. The number of employees at
         December  31, 1993  excludes  650  employees  who joined the Company on
         December 21, 1993 as a result of the  acquisition  by  Containers of DM
         Can.


                                      -14-

<PAGE>



                                  RISK FACTORS

         Prospective  purchasers  of the  Common  Stock  offered  hereby  should
consider  carefully all of the  information set forth in this Prospectus and, in
particular, should evaluate the following risks in connection with an investment
in the Common Stock.

High Leverage; Stockholders' Deficiency; Restrictive Covenants

         The Company is highly leveraged  primarily as a result of the financing
of  the  acquisitions  of  its  metal  and  plastic  container  businesses.  See
"Business--Company  History" and "Description of Certain Indebtedness".  At June
30, 1996, on a pro forma basis after giving effect to the Refinancing  (assuming
that the  Refinancing  occurred  as of such date,  other than such  events  that
occurred prior to such date),  the Company would have had  approximately  $892.9
million of total  consolidated  indebtedness.  The Company may incur significant
amounts of additional  indebtedness  in the future,  particularly  in connection
with acquisitions. A substantial portion of the Company's cash flow must be used
to service its  indebtedness  and is therefore  not  available to be used in its
business. In addition, a substantial portion of the Company's indebtedness bears
interest at floating  rates,  and therefore a  substantial  increase in interest
rates  could  have a  material  adverse  effect  on  the  Company's  results  of
operations. See "Management's Discussion and Analysis of Financial Condition and
Results of  Operations".  Also,  as of June 30, 1996, on a pro forma basis after
giving effect to the Refinancing  (assuming that the Refinancing  occurred as of
such date,  other than such events that occurred prior to such date),  Holdings'
deficiency in stockholders'  equity would have been $140.1 million.  The Company
has  experienced  net losses in every year since its  inception,  primarily as a
result  of  interest  expense  on its  indebtedness.  See  "Capitalization"  and
"Selected Historical and Pro Forma Financial Information".

         The Company's  instruments  and agreements  governing its  indebtedness
contain numerous covenants, including financial and operating covenants, certain
of which are quite restrictive. In particular, certain financial covenants under
the Silgan Credit Agreement become more restrictive over time in anticipation of
scheduled debt  amortization  and improved  operating  results.  These covenants
affect, and in many respects limit or prohibit,  among other things, the ability
of the Company to incur  additional  indebtedness,  create  liens,  sell assets,
engage in mergers and  acquisitions,  make certain capital  expenditures and pay
dividends.  Such  covenants  could  restrict  the  Company in its pursuit of its
growth  strategy.  For a description  of such  covenants,  see  "Description  of
Certain Indebtedness". 

Risks Associated with Growth Strategy

         Historically, the Company has grown predominantly through acquisitions.
The Company's future growth will depend in large part on additional acquisitions
of consumer  goods  packaging  businesses.  There can be no  assurance  that the
Company will be able to locate or acquire other suitable acquisition  candidates
on acceptable terms or that the Company will be able to fund future acquisitions
because of limitations contained in its instruments and agreements governing its
indebtedness or otherwise. See "Description of Certain Indebtedness".

         In pursuing its strategy of growth  through  acquisitions,  the Company
will face risks commonly  encountered with such a strategy.  These risks include
failing to assimilate the  operations and personnel of the acquired  businesses,
disrupting the Company's  ongoing  business,  dissipating the Company's  limited
management resources,  and impairing  relationships with employees and customers
of the  acquired  business as a result of changes in ownership  and  management.
Depending upon the size of the acquisition, it can take up to two to three years
to completely integrate an acquired business into the


                                      -15-

<PAGE>



Company's  operations  and systems and realize the full benefit of the Company's
strategies.  During the early part of this  integration  period,  the  operating
results of an acquired  business may decrease from results attained prior to the
acquisition.  Moreover,  additional  indebtedness  incurred to make acquisitions
could adversely affect the Company's liquidity and financial stability,  and the
issuance of Common Stock to effect  acquisitions could result in dilution to the
Company's shareholders.

Reliance on Major Customers

         The  Nestle  Supply  Agreements  and the DM  Supply  Agreement  provide
Containers  with a  potential  market  for a  substantial  portion  of its metal
container  output  during the terms of these  agreements.  On a pro forma  basis
after giving effect to the acquisition of AN Can in 1995,  approximately 17% and
11% of the  Company's  sales in 1995  would  have been to Nestle  and Del Monte,
respectively.   Certain   Nestle  Supply   Agreements   expire  in  August  1997
(representing  approximately 6% of the Company's 1995 pro forma sales). Although
the Company intends to make every effort to extend the Nestle Supply  Agreements
on reasonable terms and conditions,  there can be no assurance that these Nestle
Supply Agreements will be extended. In addition,  there can be no assurance that
the  extension  of any Nestle  Supply  Agreement  will be made with sales prices
equivalent  to those  currently in effect or otherwise on terms similar to those
currently in effect. Under certain limited circumstances,  Nestle and, beginning
in December 1998, Del Monte may receive competitive bids, and Containers has the
right to match any such bids.  If Containers  matches a competitive  bid, it may
result in reduced sales prices with respect to the metal containers that are the
subject of such  competitive  bid. In the event that  Containers  chooses not to
match a  competitive  bid,  such  metal  containers  may be  purchased  from the
competitive  bidder at the  competitive  bid price for the term of the bid.  See
"Business--Sales  and Marketing".  The Company's  results of operations could be
adversely  affected if the Nestle Supply  Agreements  that expire in August 1997
are not extended or if the Company  otherwise  loses  significant  unit sales to
Nestle and/or Del Monte as a result of a competitive  bid or otherwise.  Neither
the Nestle Supply Agreements nor the DM Supply Agreement require the purchase of
minimum  amounts,  and should  Nestle's  or Del  Monte's  demand  decrease,  the
Company's consolidated sales could decrease.

Dependence on Agricultural Harvest

         The Company's  metal container  business sales are dependent,  in part,
upon the vegetable, tomato and fruit harvests in the midwest and western regions
of the United  States.  The size and quality of the harvest for  processing  may
vary from year to year,  depending in large part upon the weather  conditions in
those  regions,  and the  Company's  results  of  operations  could be  impacted
accordingly.  The Company's results of operations could be materially  adversely
affected in a year in which crop yields are  substantially  lower than normal in
either of the  prime  agricultural  regions  of the  United  States in which the
Company  operates.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations--Overview--Agricultural Harvest".

Competition

         The  manufacture  and sale of metal and  plastic  containers  is highly
competitive and many of the Company's  competitors  have  substantially  greater
financial resources than the Company. See "Business-- Competition".


                                      -16-

<PAGE>



Dependence on Key Personnel

         The success of the Company depends to a large extent on a number of key
employees,  and the  loss of the  services  provided  by them  could  materially
adversely affect the Company.  In particular,  the loss of the services provided
by R. Philip Silver, the Chairman of the Board and Co-Chief Executive Officer of
Holdings and Silgan, and D. Greg Horrigan,  the President and Co-Chief Executive
Officer of Holdings and Silgan,  could materially  adversely affect the Company.
However, the Company's operations are conducted through Containers and Plastics,
each of which has its own independent  management.  S&H, Inc. ("S&H"), a company
wholly  owned by Messrs.  Silver  and  Horrigan,  has agreed to provide  certain
general  management  and  administrative  services to each of Holdings,  Silgan,
Containers and Plastics pursuant to management services agreements. See "Certain
Transactions--Management Agreements".

Significant Stockholders

         After completion of the Offering,  Messrs.  Silver and Horrigan and The
Morgan Stanley  Leveraged Equity Fund II, L.P. ("MSLEF II")  (collectively,  the
"Principal Common Stockholders") will collectively own approximately ___% of the
outstanding Common Stock (approximately ___% if the Underwriters  over-allotment
option is exercised  in full).  Accordingly,  if such persons act together  they
will be able to control all matters  submitted to the  stockholders  for a vote,
including the election of directors.  Under the Stockholders  Agreement dated as
of December 21, 1993 among the Principal Common Stockholders,  Bankers Trust New
York Corporation ("BTNY") and Holdings (the "Stockholders  Agreement"),  Messrs.
Silver and  Horrigan  have agreed to vote their  shares of Common  Stock for the
election  of two  directors  chosen by MSLEF II, and MSLEF II has agreed to vote
its shares of Common Stock for the election of two  directors  chosen by Messrs.
Silver and  Horrigan.  Holdings  currently  has four  directors,  but intends to
increase its board of directors after the Offering to six members to include two
additional  independent  directors.  See "Management",  "Securities Ownership of
Certain Beneficial Owners and Management" and "Description of Capital Stock".

Shares Eligible for Future Sale

         Immediately after  consummation of the Offering,  the Company will have
outstanding ___ shares of Common Stock. The shares of Common Stock sold pursuant
to the  Offering  may be  resold  without  restriction  by  persons  other  than
"affiliates" of Holdings. The shares of Common Stock directly or indirectly held
by the Principal  Common  Stockholders  and BTNY  following the Offering will be
"restricted"  securities  within the meaning of the  Securities  Act of 1933, as
amended  (the  "Securities  Act"),  and  may  not  be  sold  in the  absence  of
registration under the Securities Act, or an exemption therefrom,  including the
exemptions  contained in Rule 144 under the Securities Act. The Principal Common
Stockholders and BTNY have agreed,  subject to certain exceptions,  for a period
of one year from the date of this  Prospectus not to register for sale or offer,
sell,  contract  to sell,  or  otherwise  dispose of any shares of Common  Stock
without the prior written  consent of Goldman,  Sachs & Co. See  "Underwriting".
Subject  to such  agreement  and  restrictions  under the  Securities  Act,  the
Principal  Common  Stockholders  could sell shares of Common Stock owned by them
from time to time in the open market for any reason.  Holdings has granted MSLEF
II and Messrs.  Silver and Horrigan certain  registration rights with respect to
the shares of Common  Stock  owned by it which have been  waived for a period of
one year.  Sales of substantial  amounts of Common Stock or the  availability of
such shares for sale could  adversely  affect  prevailing  market prices for the
Common Stock and the Company's  ability to issue additional  equity  securities.
See "Shares Eligible for Future Sale".


                                      -17-
<PAGE>




Anti-Takeover   Effects  of  Provisions  of  the   Stockholders   Agreement  and
Certificate of Incorporation

         Under the Stockholders Agreement, MSLEF II has agreed, through December
21, 1998, to vote its shares of Common Stock against any  unsolicited  merger or
sale of the  Company's  business  or its assets if Messrs.  Silver and  Horrigan
oppose such  transaction,  so long as Messrs.  Silver and Horrigan hold at least
90% of the shares of Common  Stock held by them in the  aggregate at the date of
this Prospectus.  See "Description of Capital Stock--Description of the Holdings
Stockholders Agreement".

         Certain  provisions of Holdings'  Certificate of Incorporation may have
the effect of delaying or preventing  transactions involving a change of control
of  Holdings,  including  transactions  in which  stockholders  might  otherwise
receive a substantial  premium for their shares over then current market prices,
and may limit the ability of stockholders to approve  transactions that they may
deem to be in their best  interests.  In  particular,  under the  Certificate of
Incorporation, the Board of Directors is authorized to issue one or more classes
of preferred  stock having such  designations,  rights and preferences as may be
determined by the Board. See "Description of Capital Stock".

         Under  the  Silgan  Credit  Agreement,  the  occurrence  of a Change of
Control  (as defined in the Silgan  Credit  Agreement)  constitutes  an event of
default thereunder,  permitting, among other things, the acceleration of amounts
owed thereunder.  Additionally, upon the occurrence of a Change of Control under
and as defined in the  instruments  governing the 11-3/4% Notes and the Exchange
Debentures, the holders thereof have the right to require the repurchase of such
indebtedness at a purchase price equal to 101% of the principal  amount thereof,
plus accrued interest thereon. See "Description of Certain Indebtedness".

Absence of Prior Public Market

         Prior to the  Offering,  there has been no public market for the Common
Stock.  Although  application  will be made for quotation of the Common Stock on
the Nasdaq National Market,  there can be no assurance that an active market for
the Common Stock will be developed or sustained  following  the Offering or that
investors  in the  Common  Stock will be able to resell  their  shares of Common
Stock at or above the initial public offering price. The initial public offering
price for the shares of Common  Stock will be  determined  through  negotiations
between the Company and the representatives of the Underwriters,  and may not be
indicative of the market price of the Common Stock after the Offering.
See "Underwriting".

Dilution

         Purchasers  of  the  Common  Stock  in  the  Offering  will  experience
immediate  and  substantial  dilution  in net  tangible  book value per share of
Common Stock from the initial public offering price. In addition,  to the extent
outstanding  options  to  purchase  Common  Stock are  exercised,  there will be
further dilution. See "Dilution".


                                      -18-
<PAGE>



                                 USE OF PROCEEDS

         The net proceeds to the Company  from the Offering are  estimated to be
$___  million  ($___  million  if the  Underwriters'  over-allotment  option  is
exercised in full),  after  deducting  the  underwriting  discount and estimated
offering  expenses payable by the Company.  A portion of the net proceeds of the
Offering  (approximately  $59.0  million)  will be used to redeem the  remaining
outstanding  Discount  Debentures.  Accrued interest on such Discount Debentures
will be paid with working capital  borrowings under the Silgan Credit Agreement.
The Discount  Debentures bear interest at a rate of 13-1/4% per annum and mature
on December 15, 2002.  A portion of the net proceeds  from the Offering  will be
used to prepay  approximately  $3.5 million principal amount of the B term loans
(together  with accrued  interest  thereon)  under the Silgan Credit  Agreement,
which amount  would have been due on December 31, 1996.  Such B term loans had a
weighted  average  interest  rate of 8.6%  during the six months  ended June 30,
1996.  The  remaining  net proceeds  from the Offering  will be used to prepay a
portion of the A term loans (together with accrued  interest  thereon) under the
Silgan Credit  Agreement  that would have been due on December 31, 1996.  Such A
term loans had a weighted  average  interest  rate of 8.2% during the six months
ended June 30, 1996. Pending the redemption of the remaining Discount Debentures
which is expected to occur in ____ , 1996, such portion of the net proceeds that
will be used for such  redemption  will be used to repay  working  capital loans
under   the   Silgan   Credit    Agreement.    See   "Description   of   Certain
Indebtedness--Description of the Silgan Credit Agreement".


                                 DIVIDEND POLICY

         Holdings has never declared or paid cash dividends on its Common Stock.
The Company  currently  anticipates  that it will retain all available funds for
use in the  operation  and  expansion of its  business  and does not  anticipate
paying any cash  dividends on the Common Stock in the  foreseeable  future.  Any
future  determination  to  pay  cash  dividends  will  be at the  discretion  of
Holdings' Board of Directors and will be dependent upon the Company's results of
operations,  financial  condition,  contractual  restrictions  and other factors
deemed  relevant by Holdings'  Board of  Directors.  The Holdings  Guarantee (as
defined  in  "Description  of  Certain  Indebtedness--Description  of the Silgan
Credit  Agreement") and the Exchangeable  Preferred Stock (and, when issued, the
Exchange  Debentures)  limit the ability of Holdings to pay  dividends,  and the
Silgan Credit Agreement and the 11-3/4% Notes limit the ability of Silgan to pay
dividends  to  Holdings.   See  "Risk  Factors--High   Leverage;   Stockholders'
Deficiency; Restrictive Covenants" and "Description of Certain Indebtedness".


                                    DILUTION

         As of  September  30,  1996,  the Company had a deficit in net tangible
book value of approximately $___ million or $___ per share of Common Stock. "Net
tangible  book value" per share of Common Stock  represents  the total amount of
tangible  assets of the  Company,  less the total amount of  liabilities  of the
Company,  divided by the number of shares of Common Stock  outstanding.  Without
taking into account any changes in net tangible  book value after  September 30,
1996,  other than to give effect to (i) the sale by the Company of the ___shares
of Common Stock offered hereby (at an assumed  initial public  offering price of
$___ per  share and after  deducting  the  underwriting  discount  and  offering
expenses) and (ii) the application of a portion of the net proceeds therefrom to
redeem the remaining  outstanding Discount Debentures and repay a portion of the
A and B term loans under the Silgan Credit  Agreement,  the pro forma deficit in
net tangible  book value of the Common Stock as of September 30, 1996 would have
been  approximately $___ million or $___ per share. This represents an immediate
increase in pro forma net tangible  book value of $___ per share of Common Stock



                                      -19-
<PAGE>



to existing  stockholders  and an  immediate  dilution in pro forma net tangible
book  value  of $ ___  per  share  to new  stockholders.  "Dilution"  per  share
represents  the  difference  between  the  price per share to be paid by the new
stockholders  and the pro forma  deficit in net tangible book value per share as
of September 30, 1996. The following table illustrates this per share dilution.


       Assumed initial public offering price per share......            $

       Deficit in net tangible book value per share as of
         September 30, 1996.................................  $

       Increase in net tangible book value per share
         attributable to the Offering and the application of
         the proceeds therefrom.............................  _______

       Pro forma  deficit in net  tangible  book value per
         share as of September 30, 1996 after giving effect
         to the Offering and the application of the proceeds
         therefrom..........................................            ________

       Dilution per share to new stockholders...............            $
                                                                        ========


         The  following  table sets forth,  on a pro forma basis as of September
30, 1996,  the number of shares of Common Stock  purchased from Holdings and the
total  consideration  and the  average  price  per  share  paid by the  existing
stockholders  and to be paid by  investors  purchasing  shares of  Common  Stock
offered hereby.

<TABLE>
<CAPTION>
                                 Shares Purchased          Total Consideration
                               --------------------       ---------------------      Average Price
                               Number    Percentage       Amount     Percentage        Per Share
                               ------    ----------       ------     ----------        ---------
<S>                            <C>       <C>              <C>        <C>               <C>
Existing stockholders.......                    %         $                %           $
New stockholders............   ------    ------           ------     ------            --------   
         Total..............                    %         $                %           $    
                               ======    =======          ======     ======            ========
</TABLE>


         The  calculations  in the  tables  set forth  above do not  reflect  an
aggregate  of ___ shares of Common Stock  reserved for issuance  under the Stock
Option Plan. See "Management--Stock  Option Plan". The weighted average exercise
price for all of the options  currently  outstanding under the Stock Option Plan
is $___ per  share.  See  "Management--Executive  Compensation".  To the  extent
outstanding  options  to  purchase  Common  Stock are  exercised,  there will be
further dilution.


                                      -20-

<PAGE>



                                 CAPITALIZATION

         The following  table sets forth (i) the unaudited  actual  consolidated
capitalization  of Holdings as of June 30, 1996,  (ii) the  unaudited  pro forma
consolidated  capitalization  of Holdings as of June 30, 1996,  giving effect to
the  Preferred  Stock  Sale  and  the  use of the  proceeds  therefrom,  and the
incurrence of $125.0 million of additional B term loans in July 1996 and the use
of such proceeds to redeem a portion of the Discount  Debentures,  and (iii) the
unaudited pro forma consolidated capitalization of Holdings as of June 30, 1996,
as adjusted to give effect to the  foregoing  and the Offering  (assuming  gross
proceeds of $75.0 million) and the  application of the proceeds  therefrom,  and
the  exchange of all  outstanding  shares of  Exchangeable  Preferred  Stock for
Exchange  Debentures.  This  table  should  be  read  in  conjunction  with  the
historical and pro forma consolidated financial information of Holdings included
elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                                                  June 30, 1996
                                                                               ---------------------------------------------
                                                                                                   (Unaudited)
                                                                                                                  Pro Forma
                                                                               Actual           Pro Forma         As adjusted
                                                                               ------           ---------         -----------
                                                                                            (Dollars in thousands)
Long-term debt:
<S>                                                                          <C>                <C>                <C>
   Term loans................................................                $414,610           $538,347           $538,347(a)
   11-3/4% Senior Subordinated Notes due 2002................                 135,000            135,000             135,000
   13-1/4% Senior Discount Debentures due 2002...............                 195,940             58,951               --
   13-1/4% Subordinated Debentures due 2006..................                   --                 --                 50,000
                                                                            ---------         ----------           ---------
      Total long-term debt(b)................................                 745,550            732,298             723,347

Cumulative exchangeable redeemable preferred stock...........                   --                50,000               --

Deficiency in stockholders' equity:
   Common stock, par value $.01 per share,      shares
     authorized,      issued and outstanding (actual and
     pro forma), and      shares issued and outstanding
     (pro forma as adjusted)(c)..............................                      12                  9                   9
   Additional paid-in capital................................                  33,606             16,410                   (d)
   Accumulated deficit.......................................                (203,754)          (226,232)                  (d)(e)
                                                                            ---------          ---------            --------
     Total deficiency in stockholders' equity................                (170,136)          (209,813)           (140,128)(f)
                                                                            ---------          ---------            --------
         Total capitalization................................                $575,414           $572,485            $583,219
                                                                             ========           ========            ========
</TABLE>

- --------------------
(a)  Approximately  $9.2 million of the net proceeds  from the Offering  will be
     used to prepay a portion of the current portion of the term loans under the
     Silgan Credit Agreement. See "Use of Proceeds".

(b)  Pursuant to the Silgan Credit Agreement, the lenders thereunder have agreed
     to lend to Plastics and  Containers up to an aggregate of $225.0 million of
     revolving  loans,  which are reflected as short-term  debt on the Company's
     balance sheet. As of August 31, 1996, the outstanding  principal  amount of
     revolving loans under the Silgan Credit  Agreement was $143.1 million.  See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations--Capital Resources and Liquidity".

(c)  Excludes  shares  reserved  for  issuance in  connection  with  outstanding
     options  to  purchase  ___ shares of Common  Stock.  The  weighted  average
     exercise price for all of the options currently outstanding under the Stock
     Option Plan is $___ per share.

(d)  Under the terms of the stock option plans of Containers and Plastics, stock
     options  issued  under such plans will be  converted  to options  under the
     Stock Option Plan at the time of the Offering.  In accordance  with APB No.
     25, options granted under these plans are considered  variable options with
     


                                      -21-

<PAGE>



     a final  measurement  date at the  time of  conversion.  The  Company  will
     recognize a charge to earnings of $___ million  (assuming an initial public
     offering  price of $___ per  share)  at the  time of the  Offering  for the
     excess of fair market value over grant price of these options, less amounts
     previously accrued, which will be offset by an increase to paid-in capital.

(e)  Includes  an  extraordinary  charge,  net of tax,  of $2.4  million for the
     write-off of unamortized deferred financing costs related to the redemption
     of Discount Debentures.  Such charge will be incurred in the second half of
     1996.

(f)  The pro forma decrease in the deficiency in stockholders' equity relates to
     the Offering and related  transaction  fees of $___ million,  offset by the
     purchase  of 250,000  shares of  Holdings  Class B Stock held by Mellon for
     $35.8 million.  Additional paid-in capital was reduced by the proceeds from
     the original  issuance of such Holdings Class B Stock of $15.0 million less
     the par value of such  shares.  The  remainder of the payment for the stock
     purchase was applied to accumulated deficit.



                                      -22-

<PAGE>



             SELECTED HISTORICAL AND PRO FORMA FINANCIAL INFORMATION

         Set forth below are selected historical  consolidated financial data of
Holdings at June 30,  1996 and 1995 and for the six months  then  ended,  and at
December 31, 1995, 1994, 1993, 1992 and 1991 and for the years then ended.  Also
set forth below are unaudited pro forma consolidated  financial data of Holdings
at June 30,  1996 and for the six months  then  ended,  and for the fiscal  year
ended December 31, 1995.

         The selected historical consolidated financial data of Holdings for the
six months  ended June 30,  1996 and 1995 is  unaudited,  but, in the opinion of
management, such information reflects all adjustments (consisting only of normal
recurring  accruals) necessary for a fair presentation of the financial data for
the interim  periods.  The results for the  interim  periods  presented  are not
necessarily  indicative  of the results for the  corresponding  full years.  The
selected historical consolidated financial data of Holdings at December 31, 1995
and 1994 and for each of the three years in the period  ended  December 31, 1995
(with  the  exception  of  employee  data)  were  derived  from  the  historical
consolidated financial statements of Holdings for such periods that were audited
by Ernst & Young LLP,  independent  auditors,  whose report appears elsewhere in
this Prospectus. The selected historical consolidated financial data of Holdings
at December  31, 1993,  1992 and 1991 and for the years ended  December 31, 1992
and  1991  were  derived  from the  historical  audited  consolidated  financial
statements of Holdings for such periods.

         The selected  unaudited pro forma operating data and other data for the
six  months  ended June 30,  1996 give  effect to the  Refinancing  as if it had
occurred as of January 1, 1996.  The selected  unaudited pro forma balance sheet
data at June 30,  1996 give  effect to the  Refinancing  (other than events that
occurred prior to such date) as if it had occurred as of such date.

         The selected  unaudited pro forma operating data and other data for the
fiscal year ended  December  31, 1995 give effect to (i) the  acquisition  of AN
Can, (ii)  borrowings  under the Silgan Credit  Agreement which were used to (a)
finance the  acquisition  of AN Can, (b) repay in full  amounts  owing under the
Company's  previous credit  agreement and the Secured Notes,  and (c) repurchase
$61.7 million principal amount at maturity of Discount  Debentures and (iii) the
Refinancing, as if such events had occurred as of January 1, 1995.

         The  unaudited  pro forma  financial  information  does not  purport to
represent what the Company's  financial  position or results of operations would
actually  have been if such  events had in fact  occurred as of such dates or at
the beginning of the periods  presented,  or to project the Company's  financial
position or results of  operations  for any future date or period.  The selected
historical  and pro forma  consolidated  financial  information of Holdings were
derived from, and should be read in conjunction with,  "Management's  Discussion
and Analysis of Financial  Condition and Results of  Operations,"  the unaudited
pro forma  condensed  statements  of  operations  and the  historical  financial
statements and pro forma financial information of Holdings,  including the notes
thereto, that appear elsewhere in this Prospectus.


                                      -23-

<PAGE>


<TABLE>
<CAPTION>

                              SELECTED HISTORICAL AND PRO FORMA FINANCIAL INFORMATION

                                                                                   Six Months Ended June 30,
                                                                           ------------------------------------------
                                                                                         (Unaudited)
                                                                           Pro Forma
                                                                           1996(a)(b)           1996             1995
                                                                           ----                ------           -----
                                                                          (Dollars in millions, except per share data)
Operating Data:
<S>                                                                        <C>                 <C>              <C>
Net sales............................................................      $606.9              $606.9           $405.0
Cost of goods sold...................................................       521.7               521.7            346.2
                                                                           ------               -----            -----
Gross profit.........................................................        85.2                85.2             58.8
Selling, general and administrative expenses.........................        27.2                27.2             17.7
                                                                           ------               -----            -----
Income from operations(c)............................................        58.0                58.0             41.1
Interest expense and other related financing costs...................        41.2                45.8             34.8
                                                                           ------               -----            -----
Income before income taxes...........................................        16.8                12.2              6.3
Income tax provision.................................................         1.8                 2.5              4.2
                                                                           ------              ------            -----
Net income (d).......................................................      $ 15.0              $  9.7            $ 2.1
                                                                           ======              ======            =====

Net income per common share(e).......................................    $                     $                 $
                                                                         ========              ======            =====

Weighted average number of common and common
   equivalent shares outstanding(f)..................................

Selected Segment Data:
Net sales:
   Metal container business..........................................    $  500.3              $500.3           $289.2
   Plastic container business........................................       106.6               106.6            115.8
Income from operations:(c)
   Metal container business..........................................        49.8                49.8             34.0
   Plastic container business........................................         8.9                 8.9              7.7

Other Data:
EBDITA(g)............................................................    $   89.6           $    89.6           $ 58.8
EBDITA as a percentage of net sales..................................        14.8%               14.8%            14.5%
Income from operations as a percentage of net sales..................         9.6                 9.6              10.1
Capital expenditures.................................................    $   29.0           $    29.0           $  19.7
Depreciation and amortization(h).....................................        29.7                29.7              16.9

Balance Sheet Data (at end of period):
Total assets.........................................................    $1,005.4            $1,004.6            $552.2
Total long-term debt.................................................       723.3               745.6             525.9
Deficiency in stockholders' equity...................................      (140.1)             (170.1)           (155.9)


                                                                                                 (footnotes follow)
</TABLE>


                                      -24-

<PAGE>


<TABLE>
<CAPTION>

                              SELECTED HISTORICAL AND PRO FORMA FINANCIAL INFORMATION

                                                                         Year Ended December 31,
                                         --------------------------------------------------------------------------------
                                           Pro Forma
                                         1995(a)(b)(i)     1995(j)       1994(k)      1993(k)        1992         1991(l)
                                         -------------     -------       -------      -------        ----         -------
                                          (Unaudited)
                                                             (Dollars in millions, except per share data)
Operating Data:
<S>                                          <C>           <C>            <C>          <C>           <C>             <C>
Net sales..............................      $1,404.4      $1,101.9       $861.4       $645.5        $630.0          $678.2
Cost of goods sold.....................       1,234.9         970.5        748.3        571.2         555.0           605.2
                                              -------       -------        -----        -----         -----           -----
Gross profit...........................         169.5         131.4        113.1         74.3          75.0            73.0
Selling, general and administrative
   expenses............................          57.4          46.9         38.0         32.5          32.8            33.7
Reduction in carrying value of assets(m)         14.7          14.7         16.7         --            --              --
                                             --------       -------        -----      -------        ------          ----
Income from operations(c)..............          97.4          69.8         58.4         41.8          42.2            39.3
Interest expense and other related
   financing costs.....................          78.9          80.7         65.8         54.3          57.0            56.0
Minority interest expense..............          --            --           --           --             2.7             3.9
                                            ---------   -----------      -------       ------         -----           -----
Income (loss) before income taxes......          18.5        (10.9)        (7.4)       (12.5)        (17.5)          (20.6)
Income tax provision...................           2.0           5.1          5.6          1.9           2.2            --
                                             --------    ----------       ------       ------         -----           -----
Income (loss) before extraordinary
   charges and cumulative effect of
   changes in accounting principles....          16.5        (16.0)       (13.0)       (14.4)        (19.7)          (20.6)
                                             --------    ---------        -----        -----         ------          ------
Extraordinary charges relating to early
   extinguishment of debt(d)...........          --           (5.8)         --          (1.3)        (23.6)            --
Cumulative effect of changes in
   accounting principles(n)............          --           --            --          (6.3)          --              --
                                            ---------   -----------      -------      ------         ------          ----

Net income (loss)(d)...................     $    16.5    $   (21.8)     $ (13.0)     $ (22.0)      $ (43.3)        $ (20.6)
                                            =========    =========      =======      =======       =======         =======

Net income (loss) per common share(e):
   Net income (loss) before extraordinary
     charges...........................
   Extraordinary charges...............
     Total.............................   $      --     $     --       $    --       $   --         $  --         $    -- 
                                          ===========   ===========    =========     ========     =========       ========

Weighted average number of common
   and common equivalent shares
   outstanding(f)......................

Selected Segment Data:
Net sales:
   Metal container business............      $1,184.8     $   882.3    $   657.1    $   459.2     $   437.4      $    446.1
   Plastic container business..........         219.6         219.6        204.3        186.3         192.6           232.1
Income from operations:(c)(o)
   Metal container business............         100.5          72.9         67.0         42.3          40.7            36.6
   Plastic container business..........          13.2          13.2          9.4          0.6           2.3             3.5

Other Data:
EBDITA(g)..............................       $ 173.3      $  132.4       $114.5      $  76.1       $  74.0         $  72.1
EBDITA as a percentage of net sales....          12.3%         12.0%        13.3%        11.8%         11.7%           10.6%
Income from operations as a
   percentage of net sales(o)..........           8.0           7.7          8.7          6.5           6.7             5.8
Capital expenditures...................       $  54.9       $  51.9      $  29.2      $  42.5       $  23.4         $  21.8
Depreciation and amortization(n).......          57.9          45.4         37.2         33.8          31.8            32.8
Number of employees (at end of
   period)(p)..........................         5,110         5,110        4,000        3,330         3,340           3,560

Balance Sheet Data (at end of period):
Total assets...........................            --        $900.0       $504.3       $497.6        $389.0          $390.7
Total long-term debt...................            --         750.9        510.8        505.7         383.2           315.5
Redeemable preferred stock of Silgan
   (minority interest of Holdings).....            --            --           --           --            --            27.9
Deficiency in stockholders' equity.....            --       (179.8)      (158.0)      (145.0)       (138.0)          (94.6)


                                                                                                 (footnotes follow)
</TABLE>


                                                       -25-

<PAGE>



        Notes to Selected Historical and Pro Forma Financial Information

(a)      The unaudited pro forma consolidated  operating data for the six months
         ended June 30, 1996 and the year ended  December 31, 1995 assumes gross
         proceeds  from  the  Offering  of $75  million  and  the use of the net
         proceeds  as  described  under  "Use  of  Proceeds".   For  a  detailed
         presentation  of the  unaudited  pro forma results of operations of the
         Company  for the six  months  ended  June 30,  1996 and the year  ended
         December 31, 1995, see the unaudited pro forma  condensed  statement of
         operations,  including the notes  thereto,  included  elsewhere in this
         Prospectus. For purposes of the pro forma financial information for the
         year ended December 31, 1995, balance sheet data is not included.

(b)      Historical interest expense is reconciled to pro forma interest expense
         for the six months ended June 30, 1996 and for the year ended  December
         31, 1995 as follows:

<TABLE>
<CAPTION>
                                                                            Six Months            Year
                                                                              Ended               Ended
                                                                          June 30, 1996     December 31, 1995
                                                                          -------------     -----------------
                                                                                 (Dollars in millions)

<S>                                                                           <C>                 <C>
Historical interest expense............................................       $45.8               $80.7
Increase in interest expense to give effect to AN Can acquisition<F1>..          --                 8.4
Increase in interest expense related to bank borrowings used to fund
    Discount Debenture repurchase/redemption<F1>.......................         6.1                16.8
Increase in interest expense related to the exchange of the
    Exchangeable Preferred Stock for the Exchange Debentures...........         3.4                 6.9
Decrease in interest expense related to the repurchase/redemption of
    all of the Discount Debentures.....................................       (13.2)              (28.7)
Decrease in interest expense due to the repayment of bank debt
    from the excess proceeds of the Offering<F1>.......................         (.9)               (4.3)
Net change in amortization of deferred financing costs.................          --                ( .9)
                                                                              -------             ------
Pro forma interest expense.............................................       $41.2               $78.9
                                                                              =====               =====

- --------------------
<FN>
         <F1>     For purpose of the above  computations,  the assumed  interest
                  rate for borrowings under the Silgan Credit Agreement is based
                  upon the three  month  LIBOR of 5.531%  per annum as of August
                  29,  1996 plus a fixed  spread  of 2-1/2%  per annum for the A
                  term loans and working  capital loans and 3% per annum for the
                  B term loans.
</FN>
</TABLE>

(c)      Under the terms of the stock option plans of  Containers  and Plastics,
         stock  options  issued  under such plans will be  converted  to options
         under the Stock Option Plan at the time of the Offering.  In accordance
         with APB No. 25,  options  granted  under  these  plans are  considered
         variable  options  with  a  final  measurement  date  at  the  time  of
         conversion.  The  Company  will  recognize  a charge  of $___  million,
         assuming an initial  public  offering  price of $___ per share,  at the
         time of the  Offering  for the excess of fair  market  value over grant
         price of these options,  less amounts previously accrued. The unaudited
         pro forma operating data does not give effect to such charge.  Prior to
         the  Offering,  the  Company  recognized  compensation  expense for the
         change  in pro  forma  book  value  since  the  date of  grant of these
         options, amortized over the vesting period.

(d)      The unaudited pro forma consolidated  operating data for the six months
         ended June 30,  1996 and for the year ended  December  31,  1995 do not
         include an extraordinary  charge,  net of tax, that the Company expects
         to incur in the second half of 1996 of $2.4  million for the  write-off
         of unamortized deferred financing costs related to the early redemption
         of the Discount Debentures. See "Capitalization".  In addition, the pro
         forma consolidated  operating data for the year ended December 31, 1995
         does not include the  historical  extraordinary  charge,  net of taxes,
         incurred as a result of the early extinguishment of amounts owing under
         the Company's debt facilities.

(e)      Primary  earnings per share are based on the weighted average number of
         shares  outstanding  during the period,  as adjusted in all periods for
         the Stock Split, and after giving effect to stock options considered to


                                      -26-

<PAGE>



         be dilutive common stock  equivalents  using the treasury stock method.
         Primary and fully  diluted net income (loss) per share are the same for
         each of the  periods.  Under  the terms of the  stock  option  plans of
         Containers and Plastics,  stock options issued under such plans will be
         converted  to options  under the Stock  Option  Plan at the time of the
         Offering.  Such  conversion will be made based upon the allocable value
         of Containers  and Plastics  determined in relation to the value of the
         Company.

(f)      The  weighted  average  number of common and common  equivalent  shares
         outstanding give effect to the Stock Split.

(g)      "EBDITA" means  consolidated net income before  extraordinary  charges,
         cumulative  effect of changes in  accounting  principles  and preferred
         stock dividends plus, to the extent  reflected in the income  statement
         for the applicable period,  without duplication,  consolidated interest
         expense  (including  minority  interest  expense),  income tax expense,
         depreciation   and   amortization   expense,   expenses   relating   to
         postretirement  health care costs,  the reduction in carrying  value of
         assets and certain other non-cash charges. EBDITA is being presented by
         the  Company  as a  supplement  to  the  discussion  of  the  Company's
         operating  income and cash flow from  operations  because  the  Company
         believes that certain persons may find it to be useful in measuring the
         Company's  performance and ability to service its debt. EBDITA is not a
         substitute for operating and cash flow data as determined in accordance
         with GAAP.

(h)      Depreciation and amortization  excludes  amortization of debt financing
         costs.

(i)      The  unaudited  pro  forma  financial  information  for the year  ended
         December 31, 1995 includes the historical results of the Company and AN
         Can and  gives  effect  to  certain  pro  forma  adjustments  including
         purchase  accounting  adjustments  which  are based on  appraisals  and
         valuations,  the financing of the  acquisition of AN Can by the Company
         and the  refinancing of certain of the Company's debt  obligations  and
         certain  other  adjustments,  as if these events had occurred as of the
         beginning  of 1995.  During the second  quarter of 1996,  the  purchase
         price   allocation  for  the  AN  Can   acquisition  was  adjusted  for
         differences between the actual and preliminary valuations for the asset
         appraisals  and for projected  employee  benefit costs as well as for a
         revision in costs of plant rationalizations,  administrative  workforce
         reductions  and  other  matters,  which  in  aggregate  resulted  in an
         adjustment  to increase  goodwill by $20.7  million.  Pro forma cost of
         goods sold includes adjustments for (i) increased  depreciation charges
         of $2.3  million  based  upon the fair  values of  property,  plant and
         equipment  and  applying  an  estimated  useful  life of 25  years  for
         buildings and 5 to 11 years for machinery and equipment, (ii) increased
         amortization of $0.4 million for the excess of fair value of net assets
         acquired over a 40-year period, (iii) increased employee benefits costs
         for  pension  and  post-retirement  medical of $0.2  million,  and (iv)
         decreased  manufacturing  costs  of $4.7  million  resulting  from  the
         integration  of AN Can with the  Company's  existing can  manufacturing
         operations.  Pro forma  selling,  general and  administrative  expenses
         include  adjustments  for (i)  increased  depreciation  charges of $0.1
         million and (ii) decreased administrative support costs of $7.6 million
         realized  as a result  of  integration  of the  Company's  and AN Can's
         sales, administrative and research functions.

(j)      On August 1, 1995, the Company  acquired AN Can for a purchase price of
         $362.0  million  (including  the  purchase  from  ANC of its St.  Louis
         facility in May 1996 for $13.2 million).  The acquisition was accounted
         for as a purchase  transaction  and the results of operations have been
         included with the  Company's  historical  results from the  acquisition
         date. See Note 3 to the Consolidated  Financial Statements for the year
         ended December 31, 1995 included elsewhere in this Prospectus.

(k)      On December 21, 1993, the Company  acquired DM Can for a purchase price
         of approximately $73.3 million.  The acquisition was accounted for as a
         purchase  transaction  and the results of operations have been included
         with the Company's  historical  results from the acquisition  date. See
         Note 3 to the  Consolidated  Financial  Statements  for the year  ended
         December 31, 1995 included elsewhere in this Prospectus.


                                      -27-

<PAGE>



(l)      On November 15,  1991,  the Company  sold its PET  carbonated  beverage
         bottle  business.  In  1991,  sales  from the PET  carbonated  beverage
         business were $33.4 million. See "Business--Company History".

(m)      Based upon a review of its depreciable  assets,  the Company determined
         that  certain  adjustments  were  necessary  to  properly  reflect  net
         realizable  values.  In 1995, the metal container  business  recorded a
         write-down  of $14.7  million  for the  excess of  carrying  value over
         estimated  realizable  value of  machinery  and  equipment  at existing
         facilities which had become  underutilized  due to excess capacity.  In
         1994,  charges of $7.2 million and $9.5  million  were  recorded by the
         metal container business and plastic container business,  respectively,
         to write-down the excess carrying value over estimated realizable value
         of  various  plant  facilities  held for  sale and for  technologically
         obsolete and inoperable machinery and equipment.

(n)      During 1993, the Company  adopted SFAS No. 106,  "Employers  Accounting
         for  Postretirement  Benefits  Other  than  Pensions,"  SFAS  No.  109,
         "Accounting for Income Taxes" and SFAS No. 112,  "Employers  Accounting
         for  Postemployment  Benefits".  The  Company  did not elect to restate
         prior years' financial statements for any of these pronouncements.

(o)      Income from operations  excludes  charges incurred for the reduction in
         carrying  value of certain assets for the years ended December 31, 1995
         and 1994 as referred to in footnote (m) above.

(p)      The number of  employees at December  31, 1995  includes  approximately
         1,400 employees who joined the Company on August 1, 1995 as a result of
         the  acquisition  by  Containers  of AN Can. The number of employees at
         December  31, 1993  excludes  650  employees  who joined the Company on
         December 21, 1993 as a result of the  acquisition  by  Containers of DM
         Can.



                                      -28-

<PAGE>



           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

         The  following  should  be read in  conjunction  with the  consolidated
financial  statements of the Company and the notes thereto included elsewhere in
this  Prospectus.  The following  discussion  includes  certain  forward-looking
statements regarding the Company's expected results of operations,  cost savings
and future  liquidity.  For a discussion  of important  factors that could cause
actual results to differ  materially from the  forward-looking  statements,  see
"Risk Factors".

Overview

         The Company is a leading North American  manufacturer of consumer goods
packaging products that currently produces (i) steel and aluminum containers for
human and pet food, (ii) custom designed  plastic  containers for personal care,
health, food, pharmaceutical and household chemical products and (iii) specialty
packaging  items,  including  metal caps and  closures,  plastic bowls and paper
containers  used by processors in the food industry.  The Company is the largest
manufacturer of metal food containers in North America,  with a unit sale market
share during 1995 of 36% in the United States, and is a leading  manufacturer of
plastic containers in North America for personal care products.  The Company has
focused on growth through acquisitions,  followed by plant  rationalizations and
consolidations  and investment in the acquired  businesses to gain manufacturing
and  production  efficiencies  and to provide  for  internal  growth.  Since its
inception, the Company's management has successfully acquired and integrated ten
businesses,  including  most recently AN Can in August 1995 for a purchase price
of approximately  $362.0 million (including net working capital of approximately
$156.0   million)  and  DM  Can  in  December  1993  for  a  purchase  price  of
approximately  $73.3 million  (including  net working  capital of  approximately
$21.9 million).

  Cost Reductions and Investments Following Acquisitions

         The Company believes that its acquisitions and investments have enabled
it to  achieve a low cost  position  in the metal  food  container  segment.  To
further  enhance its low cost position,  the Company has realized cost reduction
opportunities through plant  rationalizations and capital improvements,  as well
as from improved  production  scheduling and line  reconfiguration.  Since 1991,
Containers has closed eight  smaller,  higher cost metal  container  facilities,
including  five  facilities  that  were  closed  in  1995  as a  result  of  the
integration  of the  manufacturing  operations  of DM Can.  Because  most of the
facilities  that were closed in 1995 were  closed late in the year,  the Company
has begun to realize the benefits  from the closing of such  facilities in 1996.
From 1991 through  1993,  Plastics  closed three  manufacturing  facilities  and
consolidated the technical and administrative functions of its plastic container
businesses.  An additional  facility was closed in 1995. In 1994, Plastics began
to realize the benefits of this consolidation and  rationalization  program,  as
well as from its capital investment program.

  AN Can Acquisition

         Management believes that the acquisition of AN Can, which has seventeen
manufacturing  facilities,  provides the Company  with  further  cost  reduction
opportunities, not only through production and manufacturing synergies, which it
will realize from the combined  operations,  but also through the integration of
selling,  general and  administrative  operations  of AN Can into the  Company's
existing metal container business. The Company anticipates it will fully realize
the benefits of integrating these selling,  general and administrative functions
and  certain of the  manufacturing  synergies  by late 1996.  On the other hand,
benefits which may be realized by  rationalization  of plant operations will not
begin to occur  before  1997.  Because  AN Can has higher  labor  costs than the



                                      -29-

<PAGE>



Company's existing metal container business and any benefits realized from plant
rationalizations  will not occur until after 1996, the Company  expects that the
gross margin for its metal container business in 1996 will decline modestly from
historical rates.

         Although   employee   termination   costs  in  connection   with  plant
rationalizations, administrative workforce reductions and other plant exit costs
associated  with the  acquisition of AN Can have been accrued  through  purchase
accounting  adjustments,  the Company incurred in 1995, and will be incurring in
1996, other  non-recurring  costs which under current accounting  pronouncements
will be charged against operating income.  These costs,  which include redundant
charges related to the integration of administrative and general  functions,  as
well as costs  associated  with  plant  rearrangement  and  clean-up,  were $3.2
million in 1995 and are expected to be approximately $5.0 million in 1996.

  Net Sales

         Long-term  Contracts.   The  Company  seeks  to  develop  and  maintain
long-term   relationships  with  its  customers.   The  Company  estimates  that
approximately  85% of  Containers'  sales in 1996 will be pursuant to  long-term
supply  arrangements.  Containers'  has agreements with Nestle pursuant to which
Containers supplies a majority of Nestle's metal container requirements,  and an
agreement with Del Monte pursuant to which Containers supplies substantially all
of Del  Monte's  U.S.  metal  container  requirements.  Revenues  from these two
customers  represented  approximately 28% of net sales by Containers in 1995. In
addition to Nestle and Del Monte,  Containers has multi-year supply arrangements
with several other customers,  including contracts which AN Can had with many of
its customers.  The Company is negotiating the extension of supply  arrangements
with many  customers,  including  certain supply  arrangements  with Nestle that
expire in 1997, representing approximately 6% of the Company's 1995 sales. There
can be no  assurance  that the  Company  will be  successful  in its  efforts to
maintain this volume on the same terms and conditions that currently  exist. See
"Risk Factors--Reliance on Major Customers".

         The Company's  long-term supply contracts generally provide for pricing
changes in accordance with cost change formulas,  thereby significantly reducing
the exposure of the Company's  results from  operations to the volatility of raw
material  costs.  In  addition,  the  terms of the  Company's  long-term  supply
contracts limit the Company's ability to increase margins.

         Agricultural  Harvest. The Company's metal container business sales are
dependent, in part, upon the vegetable, tomato and fruit harvests in the midwest
and western regions of the United States. The size and quality of these harvests
may vary from year to year,  depending in large part upon the weather conditions
in those regions. The vegetable harvest in 1994 was better than the below normal
vegetable  harvest in 1995,  resulting in greater sales to vegetable  processing
customers  in 1994 as  compared  to  1995.  Similar  to 1995,  the 1996  midwest
vegetable  harvest is expected to be below normal due to cool wet weather during
the planting season.  See "Risk  Factors--Dependence  on Agricultural  Harvest".
Although  the  Company's  business is not  affected to a  substantial  degree by
seasonal  variations,  the Company  experiences  higher unit sales volume in the
third quarter as a result of the harvest.

  Interest Expense

         In order to increase its  financial  flexibility,  during 1995 and 1996
the  Company  refinanced  portions of its higher  cost  capital  with lower cost
capital.  During  this  period,  the  Company  refinanced  in full the  Discount
Debentures  with amounts  received in connection with the  Refinancing.  The net
result of these  refinancings  will be  approximately  $19.6  million  of annual
current  cash  interest  savings  (excluding  noncash  interest  relating to the
Exchange Debentures) and approximately $25.9 million of


                                      -30-

<PAGE>



current  cash tax  savings (as a result of the  deduction  by the Company of the
accreted  interest  of  approximately  $103.0  million on the  retired  Discount
Debentures).

         As of June 30, 1996,  pro forma for the  Refinancing,  the Company will
have $892.9 million of  indebtedness  outstanding,  including  $150.4 million of
working  capital  loans.  Because the Company  sells  metal  containers  used in
vegetable and fruit processing, the Company must access working capital to build
inventory and then carry accounts  receivable for some customers  beyond the end
of the summer and fall packing season. Due to these seasonal  requirements,  the
Company  incurs  short  term   indebtedness   to  finance  its  working  capital
requirements. At its peak in September 1996, approximately $185.0 million of the
working capital revolver under the Silgan Credit Agreement, including letters of
credit, was utilized.

         The Company's  financial results are sensitive to changes in prevailing
market  rates of interest.  At June 30, 1996,  on a pro forma basis after giving
effect to the  Refinancing  and  including  seasonal  working  capital of $150.4
million,  68.1% of the Company's  indebtedness  bore interest at floating rates,
taking into account interest rate swap agreements entered into by the Company to
mitigate  the effect of interest  rate  fluctuations.  These  agreements  have a
notional amount of $100 million. Under these agreements,  floating rate interest
was exchanged for fixed rates of interest  ranging from 8.1% to 8.6%.  Depending
upon market conditions, the Company may enter into additional interest rate swap
or hedge  agreements  in the  future  to hedge its  exposure  to  interest  rate
volatility.

  Income Tax Considerations

         Federal  Tax  Liability.  Because  the  Discount  Debentures  represent
"applicable  high yield  discount  obligations,"  the tax  deduction  that would
otherwise  have been  available to the Company for the accreted  interest on the
Discount  Debentures  during their noncash period was not  deductible  until the
retirement of the Discount  Debentures.  After giving effect to the Refinancing,
the Company will have  redeemed or  repurchased  all of the Discount  Debentures
during  1995 and 1996  providing  the Company  with an  allowable  deduction  of
approximately  $103.0  million  for the  amount  of  accreted  interest  on such
indebtedness, and resulting in no federal tax liability for the Company in 1996.
Upon completion of the Refinancing, the Company estimates it will have a regular
net operating loss carryforward of approximately $185.0 million, which will have
resulted  principally  from both the  deduction of the accreted  interest on the
Discount  Debentures  and  significant  tax  depreciation  deductions  from  the
acquisition of AN Can. Subject to certain  limitations,  this net operating loss
carryforward will be available to offset taxable income that the Company expects
to  generate  in 1997 and in the  future  until  such  time as the  regular  net
operating loss carryforward is fully utilized.

         Effective in 1993,  however,  the Company became subject to alternative
minimum tax ("AMT") for federal income tax purposes.  Due to the availability of
AMT net operating loss  carryforward,  the Company  incurred an AMT liability at
the rate of 2% for 1993 through 1995.  Beginning in 1996, the Company would have
fully utilized its AMT net operating loss  carryforwards and would have incurred
an AMT liability at the statutory rate of 20% if it had not realized the benefit
of the deduction of accreted interest on the retired Discount  Debentures.  As a
result  of this  deduction,  the  Company  will have  reduced  its  federal  tax
liability  by   approximately   $21.0   million  and  state  tax   liability  by
approximately  $4.9 million for 1996 and 1997. Based upon the Company's  current
estimate of its net income,  management expects that the Company will have fully
utilized the benefit of this  deduction in late 1997 or early 1998 at which time
it will then become subject to AMT at the statutory rate.



                                      -31-

<PAGE>



         Book  Accounting  Implications.  Although the Company has  historically
reported book losses,  it has not been permitted in accordance  with SFAS 109 to
record  an  income  tax  credit  for  the  benefit  of its  net  operating  loss
carryforward,  but instead has provided a provision  for income taxes based upon
federal, state and foreign taxes currently payable. In accordance with SFAS 109,
the Company will continue to provide for income taxes based upon taxes currently
payable, which are estimated to be approximately $5.0 million annually over 1996
and 1997.  During 1997,  management  expects that it will meet the  requirements
under SFAS 109 to record the benefit of its net operating loss  carryforward and
as a result  will  record a net  deferred  tax asset and  offsetting  income tax
benefit in that year.  Thereafter,  the  Company  expects to provide  for income
taxes at the statutory rate.



                                      -32-

<PAGE>



Results of Operations

         The following  table sets forth certain  income  statement data for the
Company,  expressed  as a  percentage  of net  sales,  for  each of the  periods
presented,  and should be read in conjunction  with the historical and pro forma
financial  information  and related  notes  thereto  included  elsewhere in this
Prospectus.

<TABLE>
<CAPTION>
                                                 Year Ended December 31,                    Six Months Ended June 30,
                                    ----------------------------------------------       ------------------------------
                                                                                                    (Unaudited)
                                    Pro Forma                                            Pro Forma
                                       1995         1995         1994         1993          1996        1996       1995
                                       ----         ----         ----         ----          ----        ----       ----
                                   (Unaudited)
Operating Data:
Net sales:
<S>                                       <C>         <C>          <C>          <C>            <C>        <C>         <C>
   Metal container business.......        84.4%       80.1%        76.3%        71.1%          82.4%      82.4%       71.4%
   Plastic container business.....        15.6        19.9         23.7         28.9           17.6       17.6        28.6
                                        ------       -----       ------       ------        -------     ------       -----
      Total.......................       100.0       100.0        100.0        100.0          100.0      100.0       100.0
Cost of goods sold................        87.9        88.1         86.9         88.5           86.0       86.0        85.5
                                         -----       -----       ------       ------        -------      -----       -----
Gross profit......................        12.1        11.9         13.1         11.5           14.0       14.0        14.5
Selling, general and
   administrative expenses........         4.1         4.3          4.4          5.0            4.5        4.5         4.4
Reduction in carrying value
   of assets......................         1.1         1.3          1.9          --             --         --          --
                                        ------      ------       ------      -------        -------    -------       -----
Income from operations............         6.9         6.3          6.8          6.5            9.6        9.6        10.1
Interest expense and other
   related financing costs........         5.6         7.3          7.6          8.4            6.8        7.6         8.6
                                       -------      ------       ------       ------         ------     ------       -----
Income (loss) before income
   taxes..........................         1.3       (1.0)         (.8)        (1.9)            2.8        2.0         1.5
Income tax provision..............         0.1        0.5          0.7          0.3             0.3        0.4         1.0
                                       -------      ------      -------      -------        -------     ------       -----
Income (loss) before
   extraordinary charges and
   cumulative effect of changes
   in accounting principles.......         1.2       (1.5)        (1.5)        (2.2)            2.5        1.6         0.5
                                       -------      ------       ------       ------        -------     ------       -----
Extraordinary charges relating
   to early extinguishment of
   debt...........................         --        (0.5)          --         (.2)             --         --          --
Cumulative effect of changes
   in accounting principles.......         --          --           --         (1.0)            --         --          --
                                       -------     -------      -------      ------         -------     ------        ----
Net income (loss).................         1.2%      (2.0)%       (1.5)%       (3.4)%           2.5%       1.6%        0.5%
                                      ========     =======      =======      =======         ======      =====       =====

Selected Segment Data:
Income from operations shown as
   a percentage of segment sales:
   Metal container business.......         8.5%         8.3%        10.2%         9.2%         10.0%      10.0%       11.8%
   Plastic container business.....         6.0          6.0          4.6          0.3           8.3        8.3         6.6
</TABLE>


Results of Operations--Six Months

       Summary  unaudited  historical  results for the  Company's  two  business
segments,  metal and plastic containers,  for the six months ended June 30, 1996
and 1995 and summary pro forma  results for the Company for the six months ended
June 30,  1995  (after  giving  effect  to the  acquisition  of AN Can as of the
beginning of 1995) are provided below.

       The pro forma data includes the historical  results of the Company and AN
Can and  reflects  the  effect  of  purchase  accounting  adjustments  based  on
appraisals  and  valuations,  the  financing of the  acquisition  of AN Can, the
refinancing of certain of the Company's debt obligations, and certain other


                                      -33-
<PAGE>



adjustments,  as if these  events  occurred  as of the  beginning  of the period
presented.  For a description of such  adjustments,  see the unaudited pro forma
condensed statements of operations of the Company,  including the notes thereto,
included elsewhere in this Prospectus. The unaudited pro forma financial data do
not purport to represent  what the  Company's  financial  position or results of
operations  would actually have been had these  transactions in fact occurred at
the beginning of the period  indicated,  or to project the  Company's  financial
position or results of operations  for any future date or period.  The pro forma
information  presented should be read in conjunction with the historical results
of operations of the Company for the quarters ended June 30, 1996 and 1995.

<TABLE>
<CAPTION>
                                                                       Six Months Ended June 30,
                                                  --------------------------------------------------------------------
                                                                  Historical                            Pro Forma
                                                  ----------------------------------------------  --------------------
                                                        1996                     1995                     1995
                                                       ------                   ------                   -----
                                                                         (Dollars in millions)
Net sales:
<S>                                                    <C>                      <C>                      <C>
   Metal containers and other................          $500.3                   $289.2                   $534.2
   Plastic containers........................           106.6                    115.8                    115.8
                                                       ------                    -----                    -----
      Consolidated...........................          $606.9                   $405.0                   $650.0
                                                        =====                    =====                    =====

Operating profit:
   Metal containers and other................          $ 49.8                   $ 34.0                   $ 58.5
   Plastic containers........................             8.9                      7.7                      7.7
   Corporate expense.........................            (0.7)                    (0.6)                    (0.6)
                                                        -----                    -----                    -----
      Consolidated...........................          $ 58.0                   $ 41.1                   $ 65.6
                                                        =====                    =====                    =====
</TABLE>



  Historical Six Months Ended June 30, 1996 Compared with  Historical Six Months
         Ended June 30, 1995

         Net Sales.  Consolidated net sales increased $201.9 million,  or 49.9%,
to $606.9  million for the six months  ended June 30,  1996,  as compared to net
sales of $405.0 million for the same six months in the prior year. This increase
resulted  primarily  from net sales  generated  by the former AN Can  operations
offset,  in part,  by lower  net  sales of  metal  containers  to the  Company's
existing customer base and lower net sales of plastic containers.

         Net sales for the metal container business  (including net sales of its
specialty  business of $42.3  million)  were  $500.3  million for the six months
ended June 30,  1996,  an  increase of $211.1  million  from net sales of $289.2
million for the same period in 1995.  Net sales of metal cans of $458.0  million
for the six months  ended June 30, 1996 were  $172.9  million  greater  than net
sales of metal cans of $285.1 million for the same period in 1995. This increase
resulted principally from net sales of metal cans generated by the former AN Can
operations of approximately  $191.0 million during the first six months of 1996.
Net sales of metal  containers  to the  Company's  existing  customers  declined
during the first six months of 1996 as  compared to the first six months of 1995
primarily as a result of lower unit  volume.  Most of this decline is due to the
fact that in 1996 the Company  shifted  some of the  production  and shipment of
fruit and  vegetable  metal  containers  from the first  half of the year to the
third and fourth  quarter to more closely  coincide with the fruit and vegetable
harvest.

         Sales of  specialty  items  included  in the  metal  container  segment
increased  $38.3 million to $42.3  million  during the six months ended June 30,
1996 as compared to the same period in 1995, due to additional  sales  generated
in 1996 by the operations acquired from AN Can.

         Net sales for the plastic  container  business of $106.6 million during
the six months  ended June 30, 1996  decreased  $9.2  million  from net sales of
$115.8  million for the same period in 1995.  This decline in net sales resulted
principally from the pass through of lower resin costs.


                                      -34-
<PAGE>




         Cost of Goods Sold.  Cost of goods sold as a percentage of consolidated
net sales was 86.0% ($521.7  million) for the six months ended June 30, 1996, an
increase of 0.5 percentage  points as compared to 85.5% ($346.2 million) for the
same period in 1995.  The increase in cost of goods sold as a percentage  of net
sales was  primarily  attributable  to the higher cost base of the former AN Can
operations and increased per unit  manufacturing  costs resulting from lower can
production volumes,  offset, in part, by improved operating  efficiencies due to
can plant  consolidations  and synergies realized from the AN Can acquisition as
well as improved  manufacturing  performance by the plastic container  business.
Lower can production volumes resulted from a planned permanent  reduction in the
amount  of  finished  goods  inventory  carried  by the  Company  and due to the
scheduled  production  of cans to more  closely  coincide  with  the  fruit  and
vegetable  harvest.  As a result,  it is expected that  production  volumes will
increase in the second half of 1996,  thereby  reducing  per unit  manufacturing
costs and  increasing  manufacturing  margins for that period as compared to the
same period in the prior year.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses as a percentage of consolidated net sales increased 0.1
percentage  points to 4.5%  ($27.2  million)  for the six months  ended June 30,
1996,  as  compared to 4.4% ($17.7  million)  for the six months  ended June 30,
1995.  This  increase  in  selling,  general  and  administrative  expenses as a
percentage of net sales principally reflects redundant costs associated with the
AN  Can   operations.   As  the  Company   completes  its   integration  of  the
administrative  functions  of AN Can with the Company in 1996,  it expects  that
these  redundant   costs  will  decline  and  that  its  selling,   general  and
administration costs as a percentage of sales will decrease.

         Income from  Operations.  Income from  operations  as a  percentage  of
consolidated  net sales was 9.6% ($58.0  million)  for the six months ended June
30, 1996,  as compared  with 10.1% ($41.1  million) for the same period in 1995.
This decline in income from operations as a percentage of consolidated net sales
was primarily attributable to the aforementioned decline in gross margin.

         Income  from  operations  as a  percentage  of net  sales for the metal
container  business was 10.0% ($49.8  million) for the six months ended June 30,
1996,  as compared  to 11.8%  ($34.0  million)  for the same period in the prior
year.  This decrease in income from  operations as a percentage of net sales for
the  metal  container  business   principally  resulted  from  higher  per  unit
manufacturing  costs incurred as a result of lower  production  volume and lower
margins realized on sales made from former AN Can facilities due to their higher
cost base.

         Income from  operations  as a  percentage  of net sales for the plastic
container  business  was 8.3% ($8.9  million)  for the six months ended June 30,
1996,  as  compared  to 6.6% ($7.7  million)  for the same  period in 1995.  The
operating  performance of the plastic container business improved as a result of
production  planning and  scheduling  efficiencies  and benefits  realized  from
capital investment.

         Interest  Expense.  Interest  expense  increased $11.0 million to $45.8
million  for the six months  ended  June 30,  1996,  principally  as a result of
increased  borrowings  to  finance  the  acquisition  of AN Can in August  1995,
offset, in part, by the benefit realized from the redemption of a portion of the
Discount  Debentures  with proceeds from the borrowing of B term loans under the
Silgan Credit  Agreement and by lower average bank borrowing rates. In the third
quarter  of 1996,  the  Company  redeemed  $125.0  million  principal  amount of
Discount  Debentures  with proceeds from the borrowing of B term loans under the
Silgan Credit Agreement, further lowering its average borrowing costs.

         Income Taxes.  The provisions for income taxes for the six months ended
June 30, 1996 and 1995 provide for federal,  state and foreign  taxes  currently
payable.  The decrease in the provision for income taxes of $1.7 million for the
six  months  ended  June  30, 1996  as  compared  to  the  same  period  in


                                      -35-

<PAGE>



the prior year  reflects  the benefit of the current  cash tax savings  realized
from the deduction of accreted interest on the retired Discount Debentures.

         Net  Income.  As a result  of the items  discussed  above,  net  income
increased  $7.6  million to $9.7 million for the six months ended June 30, 1996,
as compared to $2.1 million for the six months ended June 30, 1996.

  Historical Six Months Ended June 30, 1996  Compared  with Pro Forma Six Months
         Ended June 30, 1995

         Net Sales.  Consolidated  net sales for the six  months  ended June 30,
1996 declined $43.1 million as compared to pro forma  consolidated net sales for
the same period in the prior year. This decline in net sales resulted  primarily
from a decline in sales by the metal container business of $33.9 million,  which
was  principally  attributable  to the loss of an AN Can customer  whose product
line was  acquired  by a  company  with  self  manufacturing  capacity  for that
product,  the planned  production  and  shipment of  vegetable  pack cans in the
second  half of 1996  instead of during  the first half of 1995,  and lower unit
sales  to a  customer  who  desired  two  suppliers  (Containers  and AN Can had
previously been the two suppliers).  Net sales of the plastic container business
declined $9.2 million principally due to the pass through of lower resin costs.

         Income from  Operations.  Income from  operations  as a  percentage  of
consolidated  net sales for the six months  ended June 30,  1996 was 9.6% ($58.0
million), as compared to pro forma income from operations as a percentage of pro
forma  consolidated  net sales of 10.1% ($65.6 million) for the six months ended
June 30, 1995.  Management  believes that the decrease in income from operations
for the six months  ended June 30,  1996 as  compared  to pro forma  income from
operations for the same period in the prior year was  attributable  to increased
per unit costs  realized on lower can  production  volumes and  redundant  costs
associated  with the AN Can operations,  offset,  in part, by the realization of
greater  than  anticipated  can  manufacturing   synergies  resulting  from  the
acquisition  of AN  Can  and  improved  operating  performance  of  the  plastic
container  business.  Despite a projected  below normal  vegetable pack in 1996,
management  anticipates  that the 1996 pack will  approximate  the 1995 pack and
believes that its operating  performance  in the second half of 1996 will exceed
its  operating  performance  during the same period in the prior year due to the
scheduled production of vegetable pack cans closer to the fresh pack season.

Results of Operations--Year End

         Summary  historical  results for the Company's  two business  segments,
metal and plastic  containers,  for the calendar  years ended December 31, 1995,
1994 and 1993 and  summary pro forma  results  for the Company for the  calendar
years ended  December 31, 1995 and 1994 (after giving effect to the  acquisition
of AN Can as of the beginning of such periods) are provided below.

         The pro forma data includes the  historical  results of the Company and
AN Can and  reflects  the effect of  purchase  accounting  adjustments  based on
appraisals  and  valuations,  the  financing of the  acquisition  of AN Can, the
refinancing  of certain of the  Company's  debt  obligations,  and certain other
adjustments,  as if these  events  occurred as of the  beginning  of the periods
presented.  For a description of such  adjustments,  see the unaudited pro forma
condensed statements of operations of the Company,  including the notes thereto,
included  elsewhere  in  this  Prospectus.  The  unaudited  pro  forma  combined
financial data do not purport to represent what the Company's financial position
or results of operations would actually have been had these transactions in fact
occurred at the beginning of the periods indicated,  or to project the Company's
financial position or results of operations for any future date or period. The


                                      -36-

<PAGE>



pro  forma  information  presented  should  be  read  in  conjunction  with  the
historical results of operations of the Company for the years ended December 31,
1995 and 1994.

<TABLE>
<CAPTION>
                                                                           Year Ended December 31,
                                                                 Historical                               Pro Forma
                                              ------------------------------------------------ ------------------------------
                                                   1995             1994            1993            1995             1994
                                                  ------           ------          ------          ------           -----
                                                                            (Dollars in millions)
Net Sales:
<S>                                               <C>                 <C>             <C>           <C>             <C>
    Metal containers and other                    $   882.3           $657.1          $459.2        $1,184.8        $1,253.7
    Plastic containers                                219.6            204.3           186.3           219.6           204.3
                                                    -------            -----           -----         -------         -------
       Consolidated                                $1,101.9           $861.4          $645.5        $1,404.4        $1,458.0
                                                   ========           ======          ======        ========        ========

Operating Profit:
    Metal containers and other                    $    72.9           $ 67.0          $ 42.3        $  100.5        $  115.6
    Plastic containers                                 13.2              9.4             0.6            13.2             9.4
    Reduction in asset value <F1>                     (14.7)           (16.7)            -             (14.7)          (23.8)
    Write-down of goodwill <F2>                         -                -               -               -             (26.7)
    Restructuring expense <F3>                          -                -               -               -             (10.1)
    Corporate expense                                  (1.6)            (1.3)           (1.1)           (1.6)           (1.4)
                                                   --------           ------          ------        --------        --------
       Consolidated                               $    69.8           $ 58.4          $ 41.8       $    97.4        $   63.0
                                                  =========           ======          ======       =========        ========


- --------------------
<FN>
<F1>     Included in the historical and pro forma income from  operations of the
         Company are charges incurred for the reduction of the carrying value of
         certain  underutilized  equipment  to net  realizable  value  of  $14.7
         million in 1995 allocable to the metal container business, and of $16.7
         million  in 1994,  of which $7.2  million  was  allocable  to the metal
         container business and $9.5 million to the plastic container  business.
         Additionally,  pro forma  income from  operations  for 1994  includes a
         charge of $7.1 million for the  write-down  of certain  technologically
         obsolete equipment by AN Can.
<F2>     Included  in  the  historical  financial  information  of AN  Can as of
         December 31, 1994 is a charge of $26.7  million for the  write-down  of
         goodwill.
<F3>     Included in the pro forma income from  operations  for 1994 is a charge
         incurred by AN Can of $10.1  million for shut down costs  necessary  to
         realign  the assets of the  business  more  closely  with the  existing
         customer base.
</FN>
</TABLE>


  Historical Year Ended  December 31, 1995 Compared with  Historical  Year Ended
         December 31, 1994

         Net Sales.  Consolidated net sales increased $240.5 million,  or 27.9%,
to $1.1 billion for the year ended  December 31, 1995,  as compared to net sales
of $861.4 million for the same period in 1994.  This increase  resulted from net
sales of $264.3 million generated by AN Can since its acquisition in August 1995
and a $15.3 million increase in sales of plastic  containers offset, in part, by
a decline in sales of metal  containers  to Silgan's  existing  customer base of
$39.1 million.

         Net sales for the metal  container  business  (including  its specialty
business)  were $882.3 million for the year ended December 31, 1995, an increase
of $225.2  million from net sales of $657.1 million for the same period in 1994.
Excluding  net sales of metal cans of $236.0  million  generated by AN Can since
its acquisition,  net sales of metal cans to the Company's customers were $609.5
million  during the year ended  December 31, 1995, as compared to $647.5 million
for the same  period  in 1994.  Net  sales to the  Company's  customers  in 1995
decreased  principally due to lower unit volume  resulting from the below normal
1995 vegetable pack offset,  in part, by slightly higher sales prices due to the
pass through of raw material cost increases.


                                      -37-

<PAGE>



         Sales of  specialty  items  included  in the  metal  container  segment
increased $27.2 million to $36.8 million during the year ended December 31, 1995
as compared to the same period in 1994,  due to the  acquisition of AN Can which
generated sales of $28.3 million of specialty items since its acquisition.

         Net sales for the plastic  container  business of $219.6 million during
the year ended  December  31, 1995  increased  $15.3  million  over net sales of
$204.3 million for the same period in 1994.  This increase was  attributable  to
increased  unit sales for new  customer  products  and to higher  average  sales
prices due to the pass through of higher average resin costs.

         Cost of Goods Sold.  Cost of goods sold as a percentage of consolidated
net sales was 88.1%  ($970.5  million) for the year ended  December 31, 1995, an
increase of 1.2 percentage  points as compared to 86.9% ($748.3 million) for the
same period in 1994.  The increase in cost of goods sold as a percentage  of net
sales principally resulted from increased per unit manufacturing costs resulting
from reduced can production volumes,  lower margins realized on certain products
due to competitive  market conditions and lower margins on sales made by AN Can,
offset, in part, by improved  manufacturing  operating efficiencies due to plant
consolidations and lower  depreciation  expense due to a change in the estimated
useful life of certain equipment.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses as a percentage of consolidated  net sales declined 0.1
percentage  points to 4.3% ($46.9  million) for the year ended December 31, 1995
as compared to 4.4% ($38.0  million) for the year ended  December 31, 1994.  The
decrease in selling,  general and administrative expenses as a percentage of net
sales resulted from the Company's continued control of these expenses in respect
of the Company's  existing  business,  offset partially by a temporarily  higher
level of expenses incurred during the integration of AN Can. The Company expects
that its selling, general and administration costs as a percentage of sales will
continue  to decline in 1996 and 1997 as it  completes  the  integration  of the
administrative functions of its metal container business.

         Income from  Operations.  Income from  operations  as a  percentage  of
consolidated  net sales was 6.3% ($69.8 million) for the year ended December 31,
1995,  as  compared  with  6.8%  ($58.4  million)  for the same  period in 1994.
Included in income from  operations  were  charges for the  write-off of certain
underutilized  assets  of $14.7  million  and  $16.7  million  in 1995 and 1994,
respectively.  Without giving effect to these charges, income from operations as
a  percentage  of  consolidated  net sales  would  have  declined  1.0% in 1995,
primarily as a result of the aforementioned decline in gross margin.

         Income  from  operations  as a  percentage  of net  sales for the metal
container  business  (without giving effect to charges of $14.7 million and $7.2
million in 1995 and 1994, respectively,  to adjust the carrying value of certain
assets)  was 8.3% ($72.9  million)  for the year ended  December  31,  1995,  as
compared to 10.2%  ($67.0  million)  for the same period in the prior year.  The
decrease in income from  operations  as a  percentage  of net sales  principally
resulted from higher per unit  manufacturing  costs realized on lower production
volume,  lower margins  realized on certain  products due to competitive  market
conditions,  inefficiencies  caused by work  stoppages  at two of the  Company's
California facilities, and lower margins realized on sales made by AN Can.

         Income from operations as a percentage of net sales attributable to the
plastic container  business (without giving effect to the charge of $9.5 million
in 1994 to adjust the carrying value of certain assets) was 6.0% ($13.2 million)
for the year ended December 31, 1995, as compared to 4.6% ($9.4 million) for the
same period in 1994. The operating performance of the plastic container business
improved as a result of  production  planning and  scheduling  efficiencies  and
benefits  realized from capital  investment,  offset, in part, by increased unit
production costs incurred as a result of an inventory reduction program.


                                      -38-

<PAGE>



         Interest  Expense.  Interest  expense,  including  amortization of debt
financing costs,  increased by approximately  $14.9 million to $80.7 million for
the  year  ended  December  31,  1995,  principally  as a  result  of  increased
borrowings  to finance  the  acquisition  of AN Can and to fund  higher  working
capital needs as a result of the increased  seasonality  of the Company's  metal
container business,  and higher average interest rates. Accretion of interest on
the Discount  Debentures in 1995  approximated the prior year's accretion due to
the repurchase of $61.7 million face amount of Discount  Debentures in the third
quarter of 1995.

         Income  Taxes.  The  provisions  for income  taxes for the years  ended
December 31, 1995 and 1994 were  comprised of federal,  state and foreign income
taxes currently payable.  The decrease in the provision for income taxes in 1995
reflects a  decrease  in  federal  income  taxes  currently  payable  due to the
deductibility  of  accrued  interest  on  the  Discount   Debentures  that  were
repurchased in 1995.

         Net Income.  As a result of the items discussed  above, net loss before
the extraordinary charge for the year ended December 31, 1995 was $16.0 million,
as compared to a net loss of $13.0 million for the year ended December 31, 1994.

         As a result of the  early  extinguishment  of  amounts  owed  under its
secured debt facilities,  the Company  incurred an extraordinary  charge of $5.8
million (net of tax of $2.6 million) in 1995.

  Pro  Forma  Year  Ended  December 31, 1995  Compared with Pro Forma Year Ended
         December 31, 1994

         Net Sales. Pro forma consolidated net sales for the year ended December
31, 1995 declined $53.6 million as compared to pro forma  consolidated net sales
for the prior year.  The  decrease in net sales was  primarily  attributable  to
lower unit volume  resulting  from the below normal 1995  vegetable pack and the
loss of an AN Can customer  whose  product line was acquired by a company with a
self- manufacturing capacity for that product.

         Income  from  Operations.   Pro  forma  income  from  operations  as  a
percentage of consolidated net sales (before unusual charges) for the year ended
December 31, 1995 was 8.0% ($112.1 million) as compared to pro forma income from
operations as a percentage of consolidated  net sales (before  unusual  charges)
for the year  ended  December  31,  1994 of 8.5%  ($123.6  million).  Management
believes that the decrease in income from operations was primarily  attributable
to lower demand in 1995 for vegetable pack containers.

  Historical Year Ended  December 31, 1994 Compared with  Historical  Year Ended
         December 31, 1993

         Net Sales.  Consolidated net sales increased $215.9 million,  or 33.4%,
to $861.4  million for the year ended  December 31, 1994,  as compared to $645.5
million for the same period in 1993.  Approximately 81% of this increase related
to sales to Del Monte  pursuant to the DM Supply  Agreement  entered into by the
Company on December 21, 1993 to supply  substantially  all of Del Monte's  metal
container requirements for a period of ten years. The remainder of this increase
resulted  principally  from greater unit sales in both the metal  container  and
plastic container businesses.

         Net sales for the metal container business (including paper containers)
were $657.1  million for the year ended December 31, 1994, an increase of $197.9
million  (43.1%)  over net  sales  for the metal  container  business  of $459.2
million for the same period in 1993. Sales of metal containers  increased $201.6
million  primarily  as a result of the DM Supply  Agreement,  which  represented
$174.7  million of this  increase,  and an increase of $26.9 million in sales to
all other customers. Sales of metal containers


                                      -39-

<PAGE>



increased  principally from higher unit volume and reflected continued growth in
sales  of pet food  containers,  as well as  greater  sales  to  vegetable  pack
customers  due to a larger than normal pack in 1994.  Sales of  specialty  items
included in the metal  container  segment  declined $3.7 million to $9.6 million
during 1994.

         Net sales for the plastic  container  business of $204.3 million during
the year ended December 31, 1994  increased  $18.0  million,  or 9.7%,  over net
sales of plastic  containers of $186.3  million for the same period in 1993. The
increase in net sales of plastic  containers was  attributable to increased unit
sales to new and existing customers, particularly PET customers, and to a lesser
extent,  higher average sales prices due to the pass through of increased  resin
costs.

         Cost of Goods Sold.  Cost of goods sold as a percentage of consolidated
net sales was 86.9%  ($748.3  million)  for the year ended  December 31, 1994, a
decrease of 1.6 percentage points as compared to 88.5% of consolidated net sales
($571.2 million) for the same period in 1993. The decrease in cost of goods sold
as a percentage of consolidated net sales principally  resulted from synergistic
benefits  resulting from the acquisition of DM Can, lower per unit manufacturing
costs realized on higher sales and production volumes and improved manufacturing
efficiencies  in the  plastic  container  business  resulting  from  larger cost
reduction and productivity investments in 1993.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses as a percentage of consolidated  net sales declined 0.6
percentage points to 4.4% of consolidated net sales ($38.0 million) for the year
ended December 31, 1994, as compared to 5.0% ($32.5 million) for the same period
in 1993.  The  decrease  as a  percentage  of  consolidated  net sales  resulted
principally  from a modest  increase  in  selling,  general  and  administrative
functions  relative to the increased sales associated with the acquisition of DM
Can,  offset in part by an increase of $1.3  million in benefits  accrued  under
stock appreciation rights ("SARs").

         Income from  Operations.  Income from  operations  as a  percentage  of
consolidated  net sales increased 0.3 percentage  points to 6.8% ($58.4 million)
for the year ended December 31, 1994, compared with 6.5% ($41.8 million) for the
same period in 1993.  During 1994 the Company incurred a charge of $16.7 million
to write-down certain properties held for sale to their net realizable value and
to reduce the carrying value of certain technologically  obsolete and inoperable
equipment.  Without  giving  effect to this  nonrecurring  charge,  income  from
operations  in 1994 would have been 8.7%  ($75.1  million),  an  increase of 2.2
percentage  points as compared to 1993, and was principally  attributable to the
aforementioned improvement in gross margin.

         Income  from  operations  as a  percentage  of net  sales for the metal
container  business  (without  giving  effect  to the  $7.2  million  charge  to
write-down the carrying value of certain assets)  increased 1.0% to 10.2% ($67.0
million) during 1994 as compared to 1993, principally due to operating synergies
realized from the acquisition of DM Can and lower per unit  manufacturing  costs
incurred  as a  result  of  higher  production  volumes  in  1994.  Income  from
operations as a percentage of net sales  attributable  to the plastic  container
business  (without  giving effect to the $9.5 million  charge to write-down  the
carrying value of certain assets) in 1994 was 4.6% ($9.4  million),  as compared
to 0.3% ($0.6  million)  in 1993.  The  improved  operating  performance  of the
plastic container business resulted from production  efficiencies  realized as a
result of  rationalizations  and capital  investment made in prior periods,  and
lower unit manufacturing costs.

         Interest  Expense.  Interest  expense,  including  amortization of debt
financing costs,  increased by approximately  $11.5 million to $65.8 million for
the year ended December 31, 1994. This increase  resulted from the incurrence of
additional bank borrowings to finance the acquisition of DM Can, higher


                                      -40-
<PAGE>



average  bank  borrowing  rates,  higher  accretion  of interest on the Discount
Debentures and increased charges for the amortization of debt financing costs.

         Income  Taxes.  The  provisions  for income  taxes for the years  ended
December 31, 1994 and 1993 were  comprised of federal,  state and foreign income
taxes currently payable.  The increase in the provision for income taxes in 1994
reflects an increase in federal income taxes currently payable. During 1994, the
Company fully utilized its alternative minimum tax net operating loss carryovers
and, therefore, was subject to tax at the rate of 20% on its alternative minimum
taxable income.

         Net Income.  As a result of the items discussed above, the net loss for
the year ended December 31, 1994 was $13.0  million,  $1.4 million less than the
loss before extraordinary charges and cumulative effect of changes in accounting
principles for the year ended December 31, 1993 of $14.4 million.

         In  conjunction  with the  acquisition  of DM Can in 1993,  the Company
incurred an extraordinary charge of $1.3 million for the early extinguishment of
debt. Also,  during 1993 the Company adopted SFAS No. 106, SFAS No. 109 and SFAS
No. 112. The cumulative effect of these accounting  changes,  for years prior to
1993, was to decrease net income by $6.3 million.  As a result of these charges,
the net loss for 1993 was $22.0 million.

Capital Resources and Liquidity

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

         On July 22, 1996, the Company  completed the Preferred Stock Sale. With
net  proceeds  of $47.8  million  from the  Preferred  Stock  Sale,  the Company
purchased  the Holdings  Class B Stock held by Mellon for $35.8  million and, on
August 26, 1996, redeemed $12.0 million principal amount of Discount Debentures.

         On August 1, 1995,  Silgan,  Containers  and Plastics  entered into the
Silgan Credit Agreement (which originally provided Silgan with $225 million of A
term loans and $225 million of B term loans and provided Containers and Plastics
with a  commitment  of $225  million for working  capital  loans) to finance the
acquisition  by Containers of AN Can, to refinance and repay in full all amounts
owing under the Company's  previous  credit  agreement  (the "Silgan 1993 Credit
Agreement")  and under the Secured Notes.  With borrowings of $200 million under
the Silgan  Credit  Agreement  (as amended in May 1996 to include an  additional
$125 million of B term loans), Holdings repurchased and redeemed an aggregate of
$204.1 million principal amount of Discount Debentures.

         The  Silgan  Credit  Agreement   provides  the  Company  with  improved
financial  flexibility by (i) enabling  Silgan to transfer funds to Holdings for
payment by Holdings of cash  dividends  (or cash  interest) on the  Exchangeable
Preferred  Stock (or, if issued,  the Exchange  Debentures),  (ii) extending the
maturity of the Company's secured debt facilities until December 31, 2000, (iii)
lowering the interest  rate spread on its floating  rate  borrowings by 1/2%, as
well as providing for further  interest rate reductions in the event the Company
attains certain financial targets,  and (iv) lowering the Company's average cost
of  indebtedness  by  permitting  Holdings  to  repurchase  or  redeem  Discount
Debentures.


                                      -41-
<PAGE>



         Upon completion of the  Refinancing,  the Company will have retired all
of the Discount  Debentures.  By refinancing all of the Discount Debentures with
borrowings  under the Silgan  Credit  Agreement  and proceeds from the Preferred
Stock Sale and from the Offering, the Company will have lowered its average cost
of indebtedness, will realize approximately $19.6 million of annual current cash
interest savings  (excluding noncash interest on the Exchange  Debentures),  and
will realize approximately $25.9 million of current cash tax savings as a result
of the deduction by the Company of the accreted interest on the retired Discount
Debentures.  In  addition,  as a result  of the  Company's  net  operating  loss
carryforwards,  the Company does not expect to have any federal tax liability in
1996, and expects to incur minimal federal tax liability in 1997 and federal tax
liability in the next few years thereafter at the alternative  minimum tax rates
then in effect. See "--Overview".

         For the first six months of 1996,  net  borrowings  of working  capital
loans of $141.5 million,  proceeds of $1.5 million from the sale of assets and a
decrease  in cash  balances  of $0.2  million  were  used to fund  cash  used by
operations of $82.7 million for the Company's  seasonal  working  capital needs,
capital expenditures of $42.1 million (including the purchase of ANC's St. Louis
facility  for $13.2  million),  the  redemption  of $17.4  million  of  Discount
Debentures,  and the  repayment  of $0.9  million of term loans under the Silgan
Credit Agreement. The Company's EBDITA for the six months ended June 30, 1996 in
comparison  to the same  period  in 1995  increased  by $30.8  million  to $89.6
million.  The  increase  in  EBDITA  principally  reflected  the  generation  of
additional cash flow from the former AN Can operations.

         For the six months ended June 30, 1996,  the operating cash flow of the
Company declined from the same period in the prior year primarily as a result of
the increased  working  capital  needed,  mainly for  inventory,  to support the
former AN Can operations.  Although management has undertaken a program to carry
less finished goods inventory by scheduling some of its production closer to the
vegetable pack season,  it is still necessary to build a significant  portion of
its inventory prior to the vegetable pack season.  The decline in trade accounts
payable from year end results from traditional year end payment terms.

         Management  believes  that the  average  working  capital  needs of the
combined  operations  of the  Company and AN Can for 1996 as compared to the pro
forma  combined  operations  in the prior year will decline  predominately  as a
result of carrying a lower amount of finished goods  inventory due to scheduling
production  closer to the summer  seasonal  peak and a change in vendor  payment
terms.

         During  1995,   cash  generated  from   operations  of  $209.6  million
(including  cash of $112.0 million  generated by AN Can since its acquisition on
August 1, 1995), proceeds of $3.5 million realized from the sale of assets and a
decrease of $0.6 million in cash balances  were used to repay $142.8  million of
working capital  borrowings used to fund the acquisition of AN Can, fund capital
expenditures of $51.9 million, repay $9.7 million of term loans and $5.5 million
of working  capital  loans,  and make  payments to former  shareholders  of $3.8
million in full settlement of outstanding  litigation.  The Company's EBDITA for
the year ended  December 31, 1995 as compared to 1994 increased by $17.9 million
to $132.4 million. The increase in EBDITA reflected the generation of additional
cash flow from AN Can since its acquisition on August 1, 1995,  partially offset
by a decline in the cash earnings of the Company's existing business principally
as a result of lower unit volume due to the below normal 1995 vegetable pack.

         For the year ended  December 31, 1995,  the operating  cash flow of the
Company  increased  significantly  from the prior year due to the  generation of
cash by AN Can since its  acquisition  on  August  1, 1995 and the  adoption  by
Silgan of similar  year-end vendor payment terms to those of AN Can. At December
31,  1995,  the trade  receivable  balance  of AN Can was $44.2  million  ($90.2
million on August


                                      -42-
<PAGE>



1, 1995),  the inventory  balance was $98.9 million ($137.9 million on August 1,
1995), and the trade payables balance was $58.2 million ($64.2 million on August
1, 1995).

         Because the Company sells metal  containers used in vegetable and fruit
processing,  its sales are seasonal.  As a result, a significant  portion of the
Company's  revenues are  generated  in the first nine months of the year.  As is
common in the packaging  industry,  the Company must access  working  capital to
build inventory and then carry accounts receivable for some customers beyond the
end of the summer and fall  packing  season.  Seasonal  accounts  are  generally
settled by year end. The acquisition of AN Can increased the Company's  seasonal
metal containers  business,  and as a result the Company increased the amount of
working  capital  loans  available  to it under its  credit  facility  to $225.0
million.  Due to the Company's  seasonal  requirements,  the Company  expects to
incur  short term  indebtedness  to finance its  working  capital  requirements.
Approximately  $185.0 million of the working  capital  revolver under the Silgan
Credit  Agreement,  including  letters of credit,  was  utilized  at its peak in
September 1996.

         As of August 31,  1996,  the  outstanding  principal  amount of working
capital loans was $143.1 million and, subject to a borrowing base limitation and
taking into account outstanding letters of credit, the unused portion of working
capital commitments at such date was $74.5 million.

         In  addition  to  its  operating   cash  needs,   the  Company's   cash
requirements over the next several years consist primarily of (i) annual capital
expenditures of $45.0 to $55.0 million,  (ii) scheduled  principal  amortization
payments of term loans under the Silgan Credit Agreement of $28.5 million, $38.5
million,  $53.4  million,  $53.4  million and $126.1  million over the next five
years, respectively,  (iii) expenditures of approximately $30.0 million over the
next three years associated with plant rationalizations,  employee severance and
administrative  workforce  reductions,  other  plant  exit  costs  and  employee
relocation costs of AN Can, (iv) the Company's interest requirements,  including
interest  on working  capital  loans,  the  principal  amount of which will vary
depending upon seasonal  requirements,  the bank term loans,  most of which bear
fluctuating  rates of  interest,  and the  11-3/4%  Notes,  and (v)  payments of
approximately  $3.0 million for state tax liabilities in 1996 and  approximately
$5.0 million  (based on the Company's  current  estimate of its 1997 net income)
for federal and state tax liabilities in 1997.

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

         The Silgan Credit Agreement,  the indenture with respect to the 11-3/4%
Notes (the "11-3/4% Notes  Indenture"),  the  Exchangeable  Preferred Stock and,
when issued, the Exchange  Debentures each contain  restrictive  covenants that,
among other things,  limit the Company's  ability to incur debt, sell assets and
engage in certain transactions.  Management does not expect these limitations to
have a material effect on the Company's  business or results of operations.  The
Company is in compliance with all financial and operating covenants contained in
such financing agreements and believes that it will continue to be in compliance
during 1996 with all such covenants.

Effect of Inflation and Interest Rate Fluctuations

         Historically,  inflation has not had a material  effect on the Company,
other than to increase its cost of borrowing.  In general,  the Company has been
able to increase the sales  prices of its  products to reflect any  increases in
the prices of raw materials. See "--Overview--Net Sales--Long-term Contracts".



                                      -43-
<PAGE>



         Because the Company has  indebtedness  which bears interest at floating
rates,  the  Company's  financial  results  will  be  sensitive  to  changes  in
prevailing  market rates of interest.  As of June 30, 1996, on a pro forma basis
after giving effect to the Refinancing and including seasonal working capital of
$150.4 million, the Company had $892.9 million of indebtedness  outstanding,  of
which  $607.9  million  bore  interest at floating  rates,  taking into  account
interest rate swap agreements entered into by the Company to mitigate the effect
of interest rate  fluctuations.  Under these agreements,  floating rate interest
was  exchanged  for fixed  rates of  interest  ranging  from  8.1% to 8.6%.  The
notional  principal amounts of these agreements  totaled $100 million and mature
in the year 1999.  Depending upon market conditions,  the Company may enter into
additional interest rate swap or hedge agreements (with  counterparties that, in
the Company's judgment, have sufficient  creditworthiness) to hedge its exposure
against interest rate volatility.

New Accounting Pronouncements

  Long-Lived Asset Impairment

         The Company  adopted SFAS No. 121,  "Accounting  for the  Impairment of
Long-Lived  Assets and for  Long-Lived  Assets to be Disposed  of," in the first
quarter of 1996. Under SFAS No. 121,  impairment  losses will be recognized when
events or changes in  circumstances  indicate that the  undiscounted  cash flows
generated by assets are less than the carrying value of such assets.  Impairment
losses are then measured by comparing the fair value of assets to their carrying
amount.  There were no impairment  losses recognized during the first six months
of 1996  as a  result  of the  adoption  of  SFAS  No.  121.  See  Note 5 to the
Consolidated  Financial  Statements  of the Company  included  elsewhere in this
Prospectus.

  Stock-Based Compensation

         In October 1995,  the Financial  Accounting  Standards  Board  ("FASB")
issued SFAS No. 123,  "Accounting for Stock-Based  Compensation",  effective for
the  1996  fiscal  year.  Under  SFAS  No.  123,  compensation  expense  for all
stock-based  compensation  plans would be recognized  based on the fair value of
the options at the date of grant using an option  pricing  model.  As  permitted
under SFAS No. 123, the Company may either adopt the new pronouncement or follow
the current  accounting  methods as prescribed under APB No. 25. The Company has
not  elected to adopt  SFAS No.  123 and  continues  to  recognize  compensation
expense in accordance with APB No. 25. In addition, the Company will be required
to  include  in its 1996 year end  financial  statements  pro forma  information
regarding  compensation  expense recognizable under SFAS No. 123. See Note 15 to
the Consolidated  Financial Statements of the Company included elsewhere in this
Prospectus.



                                      -44-
<PAGE>



                                    BUSINESS

General

         The Company is a leading North American  manufacturer of consumer goods
packaging products that currently produces (i) steel and aluminum containers for
human and pet food, (ii) custom designed  plastic  containers for personal care,
health, food, pharmaceutical and household chemical products and (iii) specialty
packaging  items,  including  metal caps and  closures,  plastic bowls and paper
containers  used by processors in the food industry.  The Company is the largest
manufacturer of metal food containers in North America,  with a unit sale market
share during 1995 of 36% in the United States, and is a leading  manufacturer of
plastic  containers in North America for personal care  products.  The Company's
strategy is to increase shareholder value by growing its existing businesses and
expanding into other segments by applying its expertise in acquiring, financing,
integrating and efficiently operating consumer goods packaging businesses.

         The  Company  was  founded in 1987 by its  current  Co-Chief  Executive
Officers.  Since  its  inception,  the  Company's  management  has  successfully
acquired and integrated ten businesses, including most recently AN Can in August
1995 for a purchase price of approximately $362.0 million (including net working
capital of  approximately  $156.0  million)  and DM Can in  December  1993 for a
purchase price of approximately  $73.3 million (including net working capital of
approximately  $21.9 million).  The Company's strategy has enabled it to rapidly
increase its revenues and profits.  The Company's net sales have  increased from
$678.2  million in 1991 to  $1,404.4  million in 1995,  representing  a compound
annual growth rate of approximately  20%. During this period,  pro forma for the
AN Can acquisition,  income from operations increased from $39.3 million in 1991
to $112.2 million in 1995, representing a 30% compound annual growth rate, while
the Company's income from operations as a percentage of net sales increased from
5.8% to 8.0% over the same  period  (in each  case  without  giving  effect to a
charge of $14.7 million in 1995 to adjust the carrying value of certain assets).

         The  Company's   philosophy,   which  has  contributed  to  its  strong
performance since inception,  is based on: (i) a significant equity ownership by
management  and an  entrepreneurial  approach  to  business,  (ii)  its low cost
producer position and (iii) its long-term customer relationships.  The Company's
senior  management has a significant  ownership  interest in the Company,  which
fosters  an  entrepreneurial  management  style and  places a  primary  focus on
creating shareholder value.  Management is highly focused on maintaining a flat,
efficient  organizational  structure,  resulting  in low  selling,  general  and
administrative expenses as a percentage of total net sales. The Company believes
that it has achieved a low cost producer position  primarily through (i) its low
selling, general and administrative  expenses, (ii) purchasing economies,  (iii)
significant capital investments that have generated manufacturing and production
efficiencies,  (iv)  plant  consolidations  and  rationalizations  and  (v)  the
proximity of its plants to its customers. The Company's philosophy has also been
to develop  long-term  customer  relationships by acting in partnership with its
customers,  providing  reliable  quality and service and  utilizing its low cost
producer  position.  This philosophy has resulted in numerous  long-term  supply
contracts,  high  retention  of  customers'  business and  recognition  from its
customers, as demonstrated by many quality and service awards.

Company History

         Holdings is a Delaware  corporation  organized in April 1989,  that, in
June 1989,  through a merger  acquired  all of the  outstanding  common stock of
Silgan.  Holdings'  principal asset is all of the  outstanding  capital stock of
Silgan. Prior to June 30, 1989, Holdings did not engage in any business.  Silgan
is a


                                      -45-

<PAGE>



Delaware  corporation  formed in August  1987 as a holding  company  to  acquire
interests in various packaging manufacturers.

         Since its  inception in 1987,  the Company has  completed the following
acquisitions:

               Acquired Business                   Year        Products
               -----------------                   ----        --------
Metal Container Manufacturing division of Nestle   1987   Metal food containers
Monsanto Company's plastic container business      1987   Plastic containers
Fort Madison Can Company                           1988   Metal food containers
Seaboard Carton Division of Nestle                 1988   Paper containers
Aim Packaging, Inc.                                1989   Plastic containers
Fortune Plastics Inc.                              1989   Plastic containers
Express Plastic Containers Limited                 1989   Plastic containers
Amoco Container Company                            1989   Plastic containers
Del Monte's U.S. can manufacturing operations      1993   Metal food containers
Food Metal and specialty business of ANC           1995   Metal food containers,
                                                          metal   caps   and
                                                          closures  and  Omni
                                                          product

See "--Business Segments".

         The principal  executive  offices of Holdings are located at 4 Landmark
Square, Stamford, Connecticut 06901, telephone number (203) 975-7110.

Growth Strategy

         The Company  intends to enhance its  position as a leading  supplier of
consumer goods packaging  products by aggressively  pursuing a strategy designed
to achieve  future growth and to increase  profitability.  The key components of
this  strategy  are to (i) increase  the  Company's  market share in its current
business  lines  through  acquisitions  and  internal  growth,  (ii) expand into
complementary business lines by applying the Company's acquisition and operating
expertise to other areas of the North American  consumer goods packaging  market
and (iii) improve the profitability of acquired businesses through  integration,
rationalization  and capital  investments  to enhance  their  manufacturing  and
production efficiency.

  Increase Market Share Through Acquisitions and Internal Growth

         The Company has  increased  its  revenues and market share in the metal
container,  plastic  container and specialty  markets through  acquisitions  and
internal growth.  As a result of this strategy,  the Company has diversified its
customer base,  geographic  presence and product line.  Management believes that
certain  industry trends exist which have enabled and will permit the Company to
acquire attractive  businesses in its existing markets. For example,  during the
past  ten  years,  the  metal  container  market  has  experienced   significant
consolidation  due to the desire by food  processors  to reduce costs and deploy
resources  to  their  core  operations.   Self-manufacturers   are  increasingly
outsourcing  their  container  needs by selling  their  operations to commercial
container  manufacturing  companies and agreeing to purchase containers from the
buyer pursuant to long-term contracts.  The Company's  acquisitions of the metal
container manufacturing operations of Nestle, The Dial Corporation and Del Monte
reflect  this trend.  As a result of its growth  strategy,  the Company has more
than  tripled its overall  share of the U.S.  metal food  container  market from
approximately 10% in 1987 to approximately 36% in 1995. The Company expects this
consolidation trend to continue. See "Prospectus Summary--Recent  Developments".
The Company's plastic container  business has also increased its market position
primarily through strategic acquisitions,  from a sales base of $88.8 million in
1987 to $219.6 million in 1995. The plastic container


                                      -46-

<PAGE>



segment of the  consumer  goods  packaging  industry is highly  fragmented,  and
management intends to capitalize on consolidation opportunities in that segment.

         The  Company  also  expects  to  generate  internal  growth  due to its
participation  in certain higher growth segments of the consumer goods packaging
market.  For example,  due to increasing  consumer  preference  for plastic as a
substitute for glass, the Company is aggressively pursuing opportunities for its
custom designed PET and HDPE containers.  These opportunities  include producing
PET containers for regional bottled water companies, and HDPE and PET containers
for products such as shampoo,  mouthwash, salad dressing and liquor. The Company
also intends to expand its  specialty  business,  which  generated  net sales of
$83.6 million in 1995.  Specialty  products  manufactured by the Company include
metal closures for vacuum sealed glass containers,  its licensed Omni product, a
plastic, microwaveable bowl with an easy-open metal end, and paper containers.

  Expand into Complementary Business Lines Through Acquisitions

         Management  believes that it can successfully apply its acquisition and
operating  expertise to new segments of the consumer goods  packaging  industry.
For example,  with the AN Can  acquisition,  the Company  expanded its specialty
business into metal caps and closures and its licensed Omni product.  Management
believes  that  certain  trends in and  characteristics  of the  North  American
consumer  goods  packaging   industry  will  continue  to  generate   attractive
acquisition  opportunities  in  complementary  business  lines.  The  Company is
focused  on  the  North  American  consumer  goods  packaging  industry,   which
represents a significant part of the $95 billion North American packaging market
(based on  estimated  total sales in 1994).  Importantly,  the  industry is also
fragmented, with numerous segments and multiple participants in each of them. In
addition, many of these segments are experiencing consolidation.

  Enhance Profitability of Acquired Companies

         The  Company  seeks to  acquire  businesses  at  reasonable  cash  flow
multiples and to enhance  profitability  by rationalizing  plants,  by improving
manufacturing  and production  efficiencies  and through  purchasing  economies.
Since 1991, the Company has reduced costs by closing twelve smaller, higher cost
facilities.  Since its inception in 1987, the Company has invested approximately
$244.5 million to upgrade acquired manufacturing facilities, aimed at generating
manufacturing  and  production  efficiencies  and  achieving a low cost producer
position. As a result, the Company's  acquisitions have generally been accretive
to earnings and have  produced  high returns on assets.  The AN Can  acquisition
illustrates the ability of the Company to enhance the  profitability of acquired
businesses.  The Company  estimates that it has reduced AN Can's operating costs
from its historical  1994 level by at least $21.0 million,  through  selling and
administrative   cost   reductions,   improved   manufacturing   and  production
efficiencies and purchasing economies.  The Company expects to further reduce AN
Can's  operating costs beginning in 1997 through the elimination of transitional
administrative costs, the realization of additional manufacturing and production
synergies with its metal container business, and plant rationalizations.

Business Segments

         The Company  operates through two operating  companies,  Containers and
Plastics.

  Containers

         For 1995,  Containers  had net sales of  $1,184.8  million  (84% of the
Company's net sales) and pro forma income from operations of $100.5 million (88%
of the Company's  pro forma income from  operations)  (without  giving effect to
corporate expense and a charge of $14.7 million in 1995 to adjust


                                      -47-
<PAGE>



the carrying value of certain assets).  Containers has realized  compound annual
unit sales growth in excess of 16% since 1987,  despite the relative maturity of
the U.S. food can industry. Containers is engaged in the manufacture and sale of
steel  and  aluminum  containers  that  are used  primarily  by  processors  and
packagers for human and pet food.  Containers  manufactures metal containers for
vegetables,  fruit, pet food, meat, tomato based products, coffee, soup, seafood
and evaporated milk. The Company estimates that approximately 85% of Containers'
sales in 1996 will be pursuant to long-term supply arrangements.  Containers has
the Nestle Supply Agreements with Nestle pursuant to which Containers supplies a
majority of Nestle's metal container  requirements,  and the DM Supply Agreement
with Del Monte pursuant to which Containers  supplies  substantially  all of Del
Monte's  metal  container  requirements.  In  addition  to Nestle and Del Monte,
Containers  has  multi-year  supply  arrangements  with several other major food
processors.

         Containers  also  manufactures   certain  specialty   packaging  items,
including  metal caps and closures,  plastic bowls and paper  containers used by
processors in the food industry. For 1995, Containers had net sales of specialty
packaging items of $83.6 million.

  Plastics

         For  1995,  Plastics  had  net  sales  of  $219.6  million  (16% of the
Company's  net sales) and income from  operations  of $13.2  million (12% of the
Company's pro forma income from operations)  (without giving effect to corporate
expense and a charge of $14.7  million in 1995 to adjust the  carrying  value of
certain  assets).  Plastics is  aggressively  pursuing  opportunities  in custom
designed  PET and  HDPE  containers.  Plastics  emphasizes  value-added  design,
fabrication  and  decoration  of custom  containers  in its  business.  Plastics
manufactures  custom  designed  HDPE  containers  for health and  personal  care
products, including containers for shampoos, conditioners, hand creams, lotions,
cosmetics and toiletries,  household chemical products, including containers for
scouring   cleaners,   cleaning  agents  and  lawn  and  garden   chemicals  and
pharmaceutical  products,  including  containers  for tablets,  antacids and eye
cleaning  solutions.  Plastics also manufactures PET custom designed  containers
for mouthwash, respiratory and gastrointestinal products, liquid soap, skin care
lotions, salad dressings,  condiments, instant coffee, bottled water and liquor.
While many of Plastics'  larger  competitors  that  manufacture  extrusion blow-
molded plastic  containers employ technology  oriented to large bottles and long
production  runs,  Plastics  has  focused on  mid-sized,  extrusion  blow-molded
plastic  containers  requiring special  decoration and shorter  production runs.
Because these products are  characterized by short product life and a demand for
creative  packaging,  the containers  manufactured for these products  generally
have more sophisticated designs and decorations.

Manufacturing and Production

         As is the  practice  in the  industry,  most of the  Company's  can and
plastic  container  customers  provide it with quarterly or annual  estimates of
products and quantities  pursuant to which periodic  commitments are given. Such
estimates  enable the  Company to  effectively  manage  production  and  control
working capital requirements. At December 31, 1995, Containers had approximately
85% of its  projected  1996  sales  under  multi-year  contracts.  Plastics  has
purchase  orders or contracts for containers with the majority of its customers.
In general,  these purchase  orders and contracts are for  containers  made from
proprietary  molds and are for a duration of 2 to 5 years.  Both  Containers and
Plastics  schedule  their  production  to meet  their  customers'  requirements.
Because the production time for the Company's  products is short, the backlog of
customer orders in relation to sales is not significant.


                                      -48-

<PAGE>



  Metal Container Business

         The  Company's  manufacturing  operations  include  cutting,   coating,
lithographing,  fabricating, assembling and packaging finished cans. Three basic
processes are used to produce cans. The traditional  three-piece method requires
three pieces of flat metal to form a cylindrical body with a welded side seam, a
bottom  and a top.  High  integrity  of the side seam is  assured  by the use of
sophisticated  electronic weld monitors and organic  coatings that are thermally
cured by induction and convection processes.  The other two methods of producing
cans start by forming a shallow cup that is then formed into the desired  height
using either the draw and iron process or the draw and redraw process. Using the
draw and redraw process,  the Company  manufactures steel and aluminum two-piece
cans,  the height of which does not exceed the diameter.  For cans the height of
which is greater than the diameter,  the Company  manufactures  steel  two-piece
cans by using a drawing and ironing  process.  Quality and  stackability of such
cans are comparable to that of the shallow  two-piece cans described  above. Can
bodies and ends are manufactured  from thin,  high-strength  aluminum alloys and
steels by  utilizing  proprietary  tool and die designs and  selected can making
equipment.

  Plastic Container Business

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

         The Company believes that its proprietary  equipment for the production
of HDPE  containers is  particularly  well-suited  for the use of  post-consumer
recycled  ("PCR") resins because of the relatively low capital costs required to
convert its equipment to utilize multi-layer container construction.

         The Company's  decorating  methods for its plastic products include (1)
in-mold  labeling  which  applies a paper or  plastic  film  label to the bottle
during the blowing process and (2) post-mold  decoration.  Post-mold  decoration
includes (i) silk screen  decoration which enables the applications of images in
multiple colors to the bottle,  (ii) pressure sensitive  decoration which uses a
plastic film or paper label with an  adhesive,  (iii) heat  transfer  decoration
which  uses a  plastic  coated  label  applied  by heat,  and (iv) hot  stamping
decoration  which transfers  images from a die using metallic foils. The Company
has state-of- the-art decorating equipment,  including, management believes, one
of the largest sophisticated decorating facilities in the country.

Raw Materials

         The Company does not believe that it is materially  dependent  upon any
single  supplier  for any of its raw  materials  and,  based  upon the  existing
arrangements with suppliers, its current and anticipated requirements and market
conditions,  the  Company  believes  that it has made  adequate  provisions  for
acquiring raw materials.  Although increases in the prices of raw materials have
generally been passed along to the Company's  customers,  the inability to do so
in the  future  could  have a  significant  impact  on the  Company's  operating
margins.



                                      -49-

<PAGE>



  Metal Container Business

         The Company uses tin plated and chromium plated steel, aluminum, copper
wire,  organic  coatings,  lining  compound  and  inks  in the  manufacture  and
decoration of its metal can products.  The Company's  material  requirements are
supplied through  purchase orders with suppliers with whom the Company,  through
its predecessors, has long-term relationships.  If its suppliers fail to deliver
under their arrangements,  the Company would be forced to purchase raw materials
on the open market, and no assurances can be given that it would be able to make
such purchases at comparable  prices or terms. The Company believes that it will
be able to purchase  sufficient  quantities  of steel and aluminum can sheet for
the foreseeable future.

  Plastic Container Business

         The raw materials  used by the Company for the  manufacture  of plastic
containers  are primarily  resins in pellet form such as recycled PET,  HDPE-PCR
and virgin  HDPE and PET and,  to a lesser  extent,  low  density  polyethylene,
extrudable  polyethylene   terephthalate,   polyethylene  terephthalate  glycol,
polypropylene, polyvinyl chloride and medium density polyethylene. The Company's
resin  requirements  are acquired through  multi-year  arrangements for specific
quantities  of resins with  several  major  suppliers  of resins.  The price the
Company  pays for resin raw  materials  is not  fixed and is  subject  to market
pricing.  The  Company  believes  that it will  be able to  purchase  sufficient
quantities of resins for the foreseeable future.

Sales and Marketing

         The  Company's  philosophy  has  been  to  develop  long-term  customer
relationships  by acting in partnership with its customers,  providing  reliable
quality and service and utilizing its low cost  producer  position.  The Company
markets its products in most areas of North America  primarily by a direct sales
force and for its  plastic  container  business,  to a lesser  extent  through a
network  of  distributors.  Because  of the  high  cost  of  transporting  empty
containers, the Company generally sells to customers within a 300 mile radius of
its manufacturing plants. See also "--Competition" below.

         In 1995, 1994 and 1993,  approximately 21%, 26% and 34%,  respectively,
of the Company's actual sales were to Nestle and in 1995 and 1994  approximately
15% and 21%, respectively, of the Company's actual sales were to Del Monte. On a
pro forma  basis  after  giving  effect to the  acquisition  of AN Can,  in 1995
approximately  17% and 11% of the Company's  sales would have been to Nestle and
Del Monte,  respectively.  No other customer  accounted for more than 10% of the
Company's total sales during such years.

  Metal Container Business

         The Company is the largest manufacturer of metal food can containers in
North  America,  with a unit sale market  share during 1995 of 36% in the United
States.  Containers has entered into multi-year supply arrangements with many of
its  customers,  including  Nestle and Del Monte.  The  Company  estimates  that
approximately  85% of its metal container sales in 1996 will be pursuant to such
arrangements.

         In 1987, the Company,  through Containers,  and Nestle entered into the
Nestle  Supply  Agreements  pursuant  to which  Containers  has agreed to supply
Nestle with,  and Nestle has agreed to purchase from  Containers,  substantially
all of the can requirements of the former Carnation operations of Nestle for a


                                      -50-

<PAGE>



period of ten years, subject to certain conditions. In 1995, sales of metal cans
by the Company to Nestle were $236.0 million.

         The Nestle  Supply  Agreements  provide for certain  prices and specify
that such prices will be increased or decreased  based upon cost change formulas
set forth therein.  The Nestle Supply Agreements contain provisions that require
Containers to maintain certain levels of product  quality,  service and delivery
in order to retain the Nestle business. In the event of a breach of a particular
Nestle Supply  Agreement,  Nestle may terminate such Nestle Supply Agreement but
the other Nestle Supply Agreements would remain in effect.

         In  1993,  the  term  of  certain  of  the  Nestle  Supply   Agreements
(representing  approximately 70% of the Company's 1995 unit sales to Nestle) was
extended  through  2001.  Under these Nestle Supply  Agreements,  Nestle has the
right to receive  competitive  bids under narrowly  limited  circumstances,  and
Containers  has the right to match any such bids.  In the event that  Containers
chooses  not to match a  competitive  bid,  Nestle  may  purchase  cans from the
competitive  bidder at the  competitive  bid price for the term of the bid.  The
Company  cannot  predict  the effect,  if any,  of such bids upon its  financial
condition  or  results  of  operations.  The  Company  is  currently  engaged in
discussions  with Nestle regarding the extension beyond 2001 of the term for the
can  requirements  under these Nestle  Supply  Agreements  in return for certain
price  concessions  by the Company.  On a pro forma basis after giving effect to
the  acquisition  of AN  Can,  such  can  requirements  would  have  represented
approximately 11% of the Company's 1995 sales.

         The term of the other Nestle Supply Agreements  expires in August 1997.
The  Company has also  commenced  discussions  with  Nestle with  respect to the
continuation  beyond 1997 of these Nestle  Supply  Agreements,  which would have
represented approximately 6% of the Company's sales in 1995 on a pro forma basis
after giving effect to the  acquisition of AN Can.  Although the Company intends
to make every effort to extend  these Nestle  Supply  Agreements  on  reasonable
terms and  conditions,  there  can be no  assurance  that  these  Nestle  Supply
Agreements  will be extended or that they will be extended on terms favorable to
the Company.

         On December  21,  1993,  Containers  and Del Monte  entered into the DM
Supply  Agreement.  Under the DM  Supply  Agreement,  Del  Monte  has  agreed to
purchase  from  Containers,  and  Containers  has  agreed to sell to Del  Monte,
substantially all of Del Monte's annual  requirements for metal containers to be
used for the  packaging of food and beverages in the United  States,  subject to
certain limited exceptions. In 1995, sales of metal containers by the Company to
Del Monte were $159.4 million.

         The DM Supply  Agreement  provides  for  certain  prices  for all metal
containers  supplied by Containers to Del Monte  thereunder  and specifies  that
such prices will be  increased  or decreased  based upon  specified  cost change
formulas.

         Under the DM Supply  Agreement,  beginning in December  1998, Del Monte
may, under certain  circumstances,  receive  proposals with terms more favorable
than  those  under the DM  Supply  Agreement  from  independent  commercial  can
manufacturers  for the supply of containers of a type and quality similar to the
metal containers that Containers  furnishes to Del Monte,  which proposals shall
be for the remainder of the term of the DM Supply  Agreement and for 100% of the
annual volume of containers at one or more of Del Monte's canneries.  Containers
has the right to retain the business subject to the terms and conditions of such
competitive proposal.

         The sale of metal  containers  to  vegetable  and fruit  processors  is
seasonal  and  monthly  revenues  increase  during  the  months of June  through
October. As is common in the packaging industry, the


                                      -51-

<PAGE>



Company  must  build  inventory  and then  carry  accounts  receivable  for some
seasonal  customers  beyond the end of the  season.  The  acquisition  of AN Can
increased the Company's  seasonal  metal  container  business.  Consistent  with
industry practice,  such customers may return unused  containers.  Historically,
such returns have been minimal.

  Plastic Container Business

         The Company is one of the leading manufacturers of custom designed HDPE
and PET  containers  sold in North  America.  The  Company  markets  its plastic
containers  in most  areas of North  America  through a direct  sales  force and
through a large network of distributors. Management believes that the Company is
a leading  manufacturer of plastic containers in North America for personal care
products.  More than 70% of the Company's plastic containers are sold for health
and personal care products,  such as hair care,  oral care,  pharmaceutical  and
other  health  care  applications.  The  Company's  customers  in these  product
segments  include  the Helene  Curtis and  Chesebrough-Ponds  USA  divisions  of
Unilever United States, Inc., Procter & Gamble Co., Avon Products,  Inc., Andrew
Jergens Inc., The Dial Corporation,  Warner-Lambert  Company and Pfizer Inc. The
Company also  manufactures  plastic  containers for food and beverage  products,
such as salad  dressings,  condiments,  instant  coffee  and  bottled  water and
liquor.  Customers in these product segments include Procter & Gamble Co., Kraft
Foods Inc. and General Mills, Inc.

         As part of its marketing strategy, the Company has arrangements to sell
some of its plastic products to  distributors,  which in turn sell such products
primarily to regional  customers.  Plastic  containers sold to distributors  are
manufactured  by using  generic molds with  decoration,  color and neck finishes
added to meet  the  distributors'  individual  requirements.  The  distributors'
warehouses and their sales personnel  enable the Company to market and inventory
a wide range of such products to a variety of customers.

         Plastics has written  purchase  orders or contracts for containers with
the majority of its customers.  In general,  these purchase orders and contracts
are for containers made from proprietary  molds and are for a duration of 2 to 5
years.

Competition

         The packaging industry is highly  competitive.  The Company competes in
this  industry  with other  packaging  manufacturers  as well as  fillers,  food
processors and packers who manufacture containers for their own use and for sale
to others.  The Company attempts to compete  effectively  through the quality of
its products,  competitive pricing and its ability to meet customer requirements
for delivery,  performance  and technical  assistance.  The Company also pursues
market  niches such as the  manufacture  of easy-open  ends and special  feature
cans,  which may  differentiate  the Company's  products  from its  competitors'
products.

         Because of the high cost of transporting empty containers,  the Company
generally  sells to  customers  within a 300 mile  radius  of its  manufacturing
plants. Strategically located existing plants give the Company an advantage over
competitors from other areas, and the Company would be disadvantaged by the loss
or relocation of a major customer.  As of August 31, 1996, the Company  operated
46  manufacturing  facilities,  geographically  dispersed  throughout the United
States and Canada, that serve the distribution needs of its customers.



                                      -52-

<PAGE>



  Metal Container Business

         Of the commercial metal can manufacturers, Crown Cork and Seal Company,
Inc.  and  Ball  Corporation  are  the  Company's  most   significant   national
competitors.   As  an  alternative  to  purchasing   cans  from  commercial  can
manufacturers,   customers   have  the  ability  to  invest  in   equipment   to
self-manufacture  their  cans.  However,  some  self-manufacturers  have sold or
closed can manufacturing operations and entered into long-term supply agreements
with the new owners or with commercial can manufacturers.

         Although  metal  containers  face continued  competition  from plastic,
paper and composite  containers,  management  believes that metal containers are
superior to plastic and paper containers in applications  where the contents are
processed  at high  temperatures,  where the  contents  are packaged in large or
institutional  quantities  (14 to 64  oz.) or  where  long-term  storage  of the
product is desirable. Such applications include canned vegetables, fruits, meats
and pet foods.  These  sectors  are the  principal  areas for which the  Company
manufactures its products.

  Plastic Container Business

         Plastics competes with a number of large national  producers of health,
personal care, food,  beverage,  pharmaceutical  and household  chemical plastic
container products,  including  Owens-Brockway  Plastics Products, a division of
Owens-Illinois, Inc., Constar Plastics Inc., a subsidiary of Crown Cork and Seal
Company,  Inc., Johnson Controls Inc.,  Continental  Plastics Inc. and Plastipak
Packaging Inc. In order to compete effectively in the constantly changing market
for plastic  bottles,  the Company must remain  current with, and to some extent
anticipate innovations in, resin composition and applications and changes in the
technology for the manufacturing of plastic bottles.

Employees

         As of  December  31,  1995,  the  Company  employed  approximately  940
salaried  and  4,170  hourly   employees   on  a  full-time   basis,   including
approximately  1,400  employees  who joined  the  Company on August 1, 1995 as a
result of the acquisition of AN Can.  Approximately  63% of the Company's hourly
plant employees are represented by a variety of unions.

         The Company's labor contracts  expire at various times between 1996 and
2008.  Contracts  covering  approximately  7% of the Company's  hourly employees
presently   expire  during  the  remainder  of  1996.  The  Company  expects  no
significant changes in its relations with these unions. Management believes that
its relationship with its employees is good.

Regulation

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

         In addition to costs associated with regulatory compliance, the Company
may be held liable for alleged  environmental  damage  associated  with the past
disposal of hazardous substances. Generators of hazardous substances disposed of
at sites at which  environmental  problems are alleged to exist,  as well as the
owners of those  sites and  certain  other  classes of  persons,  are subject to
claims under the


                                      -53-

<PAGE>



Comprehensive  Environmental Response,  Compensation,  and Liability Act of 1980
("CERCLA")  regardless  of  fault  or the  legality  of the  original  disposal.
Liability  under  CERCLA  and under many  similar  state  statutes  is joint and
several, and, therefore, any responsible party may be held liable for the entire
cleanup cost at a particular site. Other state statutes may impose proportionate
rather than joint and several liability.  The federal  Environmental  Protection
Agency or a state agency may also issue orders requiring  responsible parties to
undertake  removal  or  remedial  actions  at  certain  sites.  Pursuant  to the
agreement  relating to the  acquisition  in 1987 of the can operations of Nestle
("Nestle  Can"),  the Company has assumed  liability for the past waste disposal
practices of Nestle Can. In 1989, the Company  received notice that it is one of
many  potentially  responsible  parties (or  similarly  designated  parties) for
cleanup of hazardous waste at a site to which it (or its predecessor Nestle Can)
is  alleged  to have  shipped  such  waste and at which the  Company's  share of
cleanup costs could exceed $100,000. See "--Legal Proceedings" below.

         Pursuant  to the  agreement  relating to the  acquisition  in 1987 from
Monsanto Company  ("Monsanto") of substantially  all of the business and related
fixed assets and inventory of Monsanto's plastic containers  business ("Monsanto
Plastic  Containers"),   Monsanto  has  agreed  to  indemnify  the  Company  for
substantially all of the costs attributable to the past waste disposal practices
of Monsanto  Plastic  Containers.  In connection with the acquisition of DM Can,
Del Monte has agreed to  indemnify  the  Company for a period of three years for
substantially all of the costs  attributable to any noncompliance by DM Can with
any  environmental  law  prior  to the  closing,  including  all  of  the  costs
attributable to the past waste disposal  practices of DM Can. In connection with
the  acquisition of AN Can,  subject to certain  limitations,  ANC has agreed to
indemnify the Company for a period of three years for the costs  attributable to
any  noncompliance  by AN Can with any  environmental  law prior to the closing,
including costs attributable to the past waste disposal practices of AN Can.

         The  Company is subject to the  Occupational  Safety and Health Act and
other laws regulating noise exposure levels and other safety and health concerns
in the production areas of its plants.

         Management  does not believe  that any of the matters  described  above
individually  or in the aggregate  will have a material  effect on the Company's
capital expenditures, earnings, financial position or competitive position.

Research and Product Development

  Metal Container Business

         The Company's  research,  product  development and product  engineering
efforts relating to its metal containers are currently conducted at its research
centers at Oconomowoc,  Wisconsin and Neenah, Wisconsin. The Company is building
a  state-of-the-art  research  facility  in  Oconomowoc,  Wisconsin  in order to
consolidate its two main research centers into one facility.

  Plastic Container Business

         The Company's  research,  product  development and product  engineering
efforts with respect to its plastic  containers  are currently  performed by its
manufacturing  and  engineering  personnel  located  at  its  Norcross,  Georgia
facility.  In addition to its own research and  development  staff,  the Company
participates in arrangements with three non-U.S. plastic container manufacturers
that allow for an exchange of technology among these manufacturers.  Pursuant to
these  arrangements,  the Company  licenses its blow molding  technology to such
manufacturers.



                                      -54-

<PAGE>



Properties

         Holdings'  and Silgan's  principal  executive  offices are located at 4
Landmark Square,  Stamford,  Connecticut 06901. The administrative  headquarters
and  principal  places of business  for  Containers  and Plastics are located at
21800 Oxnard Street,  Woodland Hills, California 91367 and 14515 N. Outer Forty,
Chesterfield,  Missouri 63017, respectively.  All of these offices are leased by
the Company.

         The Company owns and leases  properties for use in the ordinary  course
of  business.   Such  properties   consist   primarily  of  31  metal  container
manufacturing  facilities,  11 plastic container manufacturing  facilities and 4
specialty packaging manufacturing  facilities.  Nineteen of these facilities are
owned and 27 are  leased by the  Company.  The leases  expire at  various  times
through 2020. Some of these leases provide renewal options.

         Below  is a  list  of the  Company's  operating  facilities,  including
attached warehouses, as of August 31, 1996 for its metal container business:
                                                  Approximate Building Area
         Location                                      (square feet)
         --------                                  -----------------------
         City of Industry, CA....................      50,000 (leased)
         Kingsburgh, CA..........................      37,783 (leased)
         Modesto, CA.............................      35,585 (leased)
         Modesto, CA.............................       128,000 (leased)
         Modesto, CA.............................       150,000 (leased)
         Riverbank, CA...........................       167,000
         San Leandro, CA.........................       200,000 (leased)
         Stockton, CA............................       243,500
         Norwalk, CT.............................        14,359 (leased)
         Broadview, IL...........................        85,000
         Hoopeston, IL...........................       323,000
         Rochelle, IL............................       175,000
         Waukegan, IL............................        40,000 (leased)
         Woodstock, IL...........................       160,000 (leased)
         Evansville, IN..........................       188,000
         Hammond, IN.............................       160,000 (leased)
         Laporte, IN.............................       144,000 (leased)
         Fort Madison, IA........................        66,000
         Ft. Dodge, IA...........................        49,500 (leased)
         Savage, MN..............................       160,000
         St. Paul, MN............................       470,000
         West Point, MS..........................        25,000 (leased)
         Mt. Vernon, MO..........................       100,000
         Northtown, MO...........................       112,000 (leased)
         St. Joseph, MO..........................       173,725
         St. Louis, MO...........................       174,000 (leased)
         Edison, NJ..............................       280,000
         Crystal City, TX........................        26,045 (leased)
         Toppenish, WA ..........................        98,000
         Vancouver, WA...........................       127,000 (leased)
         Menomonee Falls, WI.....................       116,000
         Menomonie, WI...........................        60,000 (leased)
         Oconomowoc, WI..........................       105,200
         Plover, WI..............................        58,000 (leased)
         Waupun, WI..............................       212,000


                                      -55-

<PAGE>



         Below  is a  list  of the  Company's  operating  facilities,  including
attached warehouses, as of August 31, 1996 for its plastic container business:

                                                            Approximate
                                                           Building Area
         Location                                          (square feet)
         --------                                          -------------

         Anaheim, CA.............................       127,000 (leased)
         Deep River, CT..........................       140,000
         Monroe, GA..............................       117,000
         Norcross, GA............................        59,000 (leased)
         Ligonier, IN............................       477,000 (284,000 leased)
         Seymour, IN.............................       406,000
         Franklin, KY............................       122,000 (leased)
         Port Clinton, OH........................       336,000 (leased)
         Langhorne, PA...........................       156,000 (leased)
         Mississauga, Ontario....................        80,000 (leased)
         Mississauga, Ontario....................        60,000 (leased)


         The Company owns and leases certain other warehouse facilities that are
detached from its manufacturing facilities.  All of the Company's facilities are
subject to liens in favor of the Banks.

         The Company  believes that its plants,  warehouses and other facilities
are in good operating condition, adequately maintained, and suitable to meet its
present needs and future  plans.  The Company  believes  that it has  sufficient
capacity to satisfy the demand for its products in the  foreseeable  future.  To
the extent that the Company needs additional capacity,  management believes that
the Company can convert certain  facilities to continuous  operation or make the
appropriate capital expenditures to increase capacity.

Legal Proceedings

         On  October  17,  1989,  the  State of  California,  on  behalf  of the
California  Department of Health  Services  ("DHS"),  filed a suit in the United
States District Court for the Northern District of California against the owners
and operators of a recycling facility operated by Summer del Caribe,  Inc., Dale
Summer and Lynn Rodich. The complaint also named 16 can manufacturing companies,
including Containers,  that had sent amounts of solder dross to the facility for
recycling  as  "Potentially  Responsible  Parties"  ("PRPs")  under the  Federal
Superfund  statute.  Containers is one of the 15 defendant  can companies  which
agreed to  participate as a group in response to the DHS suit (the "PRP Group").
In the PRP  Group  agreement,  Containers  agreed  with the  other  can  company
defendants  that its  apportioned  share of cleanup  costs would be 6.72% of the
total cost of cleanup.  The PRP Group has undertaken a feasibility study for the
purpose of developing,  designing and  implementing a final remedy for the site.
The  feasibility  study  was  approved  by the  California  Department  of Toxic
Substances  Control ("DTSC") in June 1994. On March 14, 1995, the court approved
a settlement  agreement and consent decree which ordered the PRP Group to submit
a draft  Remedial  Action  Plan to the DTSC for  approval,  which  the PRP Group
submitted  to the DTSC on September 5, 1995.  On  September  13, 1995,  the DTSC
notified the PRP Group by letter that the Remedial  Action Plan had been adopted
for the Summer del Caribe  site.  According to the  Remedial  Action  Plan,  the
overall  cost of site cleanup is  estimated  to be in a range of  $2,000,000  to
$3,000,000.  Since cleanup is ongoing, a more precise estimate is unavailable at
this time. However, based on the estimate, the Company believes that Containers'
apportioned  share of  liability  will  range  from  approximately  $135,000  to
$200,000.

         Other  than the action  mentioned  above,  there are no other  material
pending legal proceedings to which the Company is a party or to which any of its
properties are subject.


                                      -56-

<PAGE>



                                   MANAGEMENT

Directors and Executive Officers

  Holdings and Silgan

         The  following  table  sets  forth  certain  information  (ages  as  of
September 30, 1996) concerning the directors and executive  officers of Holdings
and Silgan. All directors serve terms of one year or until the election of their
respective successors.

Name                          Age    Position
- ----                          ---    --------
R. Philip Silver...........   54     Chairman of the Board, Co-Chief Executive
                                     Officer and Director
D. Greg Horrigan...........   53     President, Co-Chief Executive Officer and
                                     Director
Robert H. Niehaus..........   41     Director
Leigh J. Abramson..........   28     Director
Harley Rankin, Jr..........   56     Executive Vice President, Chief Financial
                                     Officer and Treasurer
Harold J. Rodriguez, Jr....   41     Vice President, Controller and Assistant
                                     Treasurer
Glenn A. Paulson...........   53     Vice President


  Containers

         The  following  table  sets  forth  certain  information  (ages  as  of
September 30, 1996) concerning the executive officers of Containers.

Name                         Age     Position
- ----                         ---     --------
James D. Beam..............   53     President
Gerald T. Wojdon...........   60     Vice President - Operations and Assistant
                                     Secretary
Gary M. Hughes.............   54     Vice President - Sales & Marketing
Dennis Nerstad.............   58     Vice President - Product Services
Joseph A. Heaney...........   43     Vice President - Finance


  Plastics

         The  following  table  sets  forth  certain  information  (ages  as  of
September 30, 1996) concerning the Directors and executive officers of Plastics.

Name                         Age     Position
- ----                         ---     --------
Russell F. Gervais.........   53     President
Howard H. Cole.............   51     Vice President and Assistant Secretary
Charles Minarik............   59     Vice President - Operations and Commercial
                                     Development
Alan H. Koblin.............   44     Vice President - Sales & Marketing
Colleen J. Jones...........   36     Vice President - Finance, Chief Financial
                                     Officer and Assistant Secretary


         Mr.  Silver  has been  Chairman  of the  Board and  Co-Chief  Executive
Officer of  Holdings  and Silgan  since  March  1994.  Mr.  Silver is one of the
founders of the Company and was formerly  President of Holdings and Silgan.  Mr.
Silver has been a Director of Holdings and Silgan since their inception in April
1989 and August 1987, respectively. Mr. Silver has been a Director of Containers
since its


                                      -57-

<PAGE>



inception in August 1987 and Vice  President of Containers  since May 1995.  Mr.
Silver has been a Director of Plastics  since its  inception  in August 1987 and
Chairman of the Board of  Plastics  since  March  1994.  Prior to  founding  the
Company in 1987,  Mr.  Silver was a consultant to the  packaging  industry.  Mr.
Silver was President of  Continental  Can Company from June 1983 to August 1986.
From September 1989 through August 1993, Mr. Silver held various  positions with
Sweetheart Holdings Inc. and Sweetheart Cup Company, Inc., including Chairman of
the  Board  and  Director.  Mr.  Silver  is  a  Director  of  Johnstown  America
Corporation.

         Mr.  Horrigan  has been  President  and Co-Chief  Executive  Officer of
Holdings and Silgan since March 1994. Mr. Horrigan is one of the founders of the
Company  and was  formerly  Chairman of the Board of  Holdings  and Silgan.  Mr.
Horrigan  has been a Director of Holdings  and Silgan  since their  inception in
April 1989 and August 1987, respectively.  Mr. Horrigan has been Chairman of the
Board of  Containers  and a Director  of  Containers  and  Plastics  since their
inception  in August  1987.  Mr.  Horrigan  was  Executive  Vice  President  and
Operating  Officer of Continental  Can Company from 1984 to 1987. From September
1989 through August 1993, Mr.  Horrigan held various  positions with  Sweetheart
Holdings Inc. and Sweetheart Cup Company,  Inc., including Chairman of the Board
and Director.

         Mr.  Niehaus  has been a Director of Holdings  since its  inception  in
April 1989 and a  Director  of  Silgan,  Containers  and  Plastics  since  their
inception in August 1987. Mr.  Niehaus joined Morgan Stanley & Co.  Incorporated
("Morgan  Stanley") in 1982 and has been a Managing  Director of Morgan  Stanley
since  1990.  Mr.  Niehaus  has been a Vice  Chairman  and a Director  of Morgan
Stanley Leveraged Equity Fund II, Inc. ("MSLEF II, Inc.") since January 1990 and
a Vice  Chairman and a Director of the managing  general  partner of the general
partner of Morgan Stanley Capital  Partners III, L.P. ("MSCP III") since January
1994.  Mr. Niehaus is also a Director of American  Italian Pasta  Company,  Fort
Howard Corporation, Randall's Food Markets, Inc. and Waterford Crystal Ltd., and
Chairman of Waterford Wedgewood UK plc.

         Mr.  Abramson has been a Director of Holdings,  Silgan,  Containers and
Plastics since  September 1996. He has been an Associate of Morgan Stanley since
1994 and a Vice President of MSLEF II, Inc. and of the managing  general partner
of the general partner of MSCP III since 1995. Mr. Abramson has been with Morgan
Stanley since 1990, first in the Corporate  Finance Division and, since 1992, in
the  Merchant  Banking  Division.  Mr.  Abramson  is also a director of PageMart
Wireless, Inc.

         Mr.  Rankin  has been  Executive  Vice  President  and Chief  Financial
Officer of Holdings  since its inception in April 1989 and Treasurer of Holdings
since  January  1992.  Mr. Rankin has been  Executive  Vice  President and Chief
Financial  Officer of Silgan since  January  1989 and  Treasurer of Silgan since
January  1992.  Mr. Rankin has been Vice  President of  Containers  and Plastics
since  January 1989 and was  Treasurer of Plastics from January 1994 to December
1994.  Prior to joining the Company,  Mr.  Rankin was Senior Vice  President and
Chief Financial Officer of Armtek Corporation. Mr. Rankin was Vice President and
Chief Financial  Officer of Continental Can Company from November 1984 to August
1986. From September 1989 to August 1993, Mr. Rankin was Vice  President,  Chief
Financial  Officer and Treasurer of Sweetheart  Holdings Inc. and Vice President
of Sweetheart Cup Company, Inc.

         Mr.  Rodriguez  has been Vice  President  of Holdings  and Silgan since
March 1994 and Controller  and Assistant  Treasurer of Holdings and Silgan since
March 1990.  Prior to March 1990,  Mr.  Rodriguez was Assistant  Controller  and
Assistant  Treasurer  of Holdings  and Silgan from April 1989 and October  1987,
respectively.  Mr.  Rodriguez has been Vice President of Containers and Plastics
since  March  1994.  From  September  1989 to August  1993,  Mr.  Rodriguez  was
Controller,  Assistant  Secretary and Assistant Treasurer of Sweetheart Holdings
Inc. and Assistant Secretary and Assistant Treasurer of Sweetheart Cup


                                      -58-

<PAGE>



Company,  Inc.  From 1978 to 1987,  Mr.  Rodriguez was employed by Ernst & Young
LLP, last serving as Senior Manager specializing in taxation.

         Mr.  Paulson  has been Vice  President  of  Holdings  and Silgan  since
January 1996. Mr. Paulson was employed by Containers to manage the transition of
AN Can from August 1995 to December  1995.  From January 1990 to July 1995,  Mr.
Paulson was employed by ANC,  last serving as Senior Vice  President and General
Manager, Food Metal and Specialty,  North America.  Prior to his employment with
ANC,  Mr.  Paulson  was  President  of  the  beverage  packaging  operations  of
Continental Can Company.

         Mr.  Beam has been  President  of  Containers  since  July  1990.  From
September  1987 to July 1990, Mr. Beam was Vice President - Marketing & Sales of
Containers.  Mr. Beam was Vice President and General  Manager of Continental Can
Company, Western Food Can Division, from March 1986 to September 1987.

         Mr. Wojdon has been Vice President - Operations and Assistant Secretary
of Containers  since September 1987. From August 1982 to August 1987, Mr. Wojdon
was  General  Manager of  Manufacturing  of the Can  Division  of the  Carnation
Company.

         Mr.  Hughes has been Vice  President - Sales & Marketing of  Containers
since July 1990. From February 1988 to July 1990, Mr. Hughes was Vice President,
Sales and Marketing of the Beverage  Division of Continental Can Company.  Prior
to February 1988, Mr. Hughes was employed by Continental  Can Company in various
regional sales positions.

         Mr.  Nerstad has been a Vice  President of  Containers  since  December
1993.  From August  1989 to  December  1993,  Mr.  Nerstad was Vice  President -
Distribution  and  Container  Manufacturing  of Del  Monte and was  Director  of
Container  Manufacturing  of Del Monte from November 1983 to July 1989. Prior to
1983,  Mr.  Nerstad  was  employed  by Del Monte in various  regional  and plant
positions.

         Mr.  Heaney  has been Vice  President  - Finance  of  Containers  since
October 1995.  From September  1990 to October 1995, Mr. Heaney was  Controller,
Food Metal and Specialty  Division of ANC. From August 1977 to August 1990,  Mr.
Heaney was  employed  by ANC and  American  Can  Company in various  divisional,
regional and plant finance/accounting positions.

         Mr. Gervais has been  President of Plastics  since December 1992.  From
September  1989 to  December  1992,  Mr.  Gervais  was  Vice  President-Sales  &
Marketing  of  Plastics.  From March 1984 to  September  1989,  Mr.  Gervais was
President and Chief Executive Officer of Aim Packaging, Inc.

         Mr. Cole has been Vice  President and  Assistant  Secretary of Plastics
since September 1987. From April 1986 to September 1987, Mr. Cole was Manager of
Personnel of the Monsanto Engineered Products Division of Monsanto.

         Mr.  Minarik  has been  Vice  President  -  Operations  and  Commercial
Development of Plastics  since May 1993.  From February 1991 to August 1992, Mr.
Minarik was President of Wheaton Industries Plastics Group. Mr. Minarik was Vice
President - Marketing of Constar International, Inc. from March 1983 to February
1991.

         Mr.  Koblin has been Vice  President  - Sales &  Marketing  of Plastics
since 1994.  From 1992 to 1994,  Mr. Koblin was Director of Sales & Marketing of
Plastics.  From  1990 to 1992,  Mr.  Koblin  was  Vice  President  of  Churchill
Industries.


                                      -59-

<PAGE>



         Ms. Jones has been Vice President - Finance and Chief Financial Officer
of Plastics  since  December  1994 and  Assistant  Secretary  of Plastics  since
November  1995.  From October  1993 to December  1994,  Ms. Jones was  Corporate
Controller  of Plastics  and from July 1989 to October  1993,  she was Manager -
Finance of Plastics. From July 1982 to July 1989, Ms. Jones was an Audit Manager
for Arthur Young & Company.

Board of Directors

         Holdings presently has a Board of Directors consisting of four members.
Holdings  intends to elect an  additional  two  persons to serve as  independent
directors of Holdings  following the  completion of the Offering.  Directors are
elected  annually and hold office until the next annual meeting of  stockholders
and until their successors are duly elected and qualified. Four of the directors
will be elected pursuant to the Stockholders Agreement.  Officers are elected by
the Board of Directors  and serve at the  discretion  of the Board of Directors.
See  "Description  of Capital  Stock--Description  of the Holdings  Stockholders
Agreement".

         The  Board of  Directors  has an Audit  Committee,  which is  presently
composed  of  Messrs.  Silver  and  Niehaus.  After the  Offering,  the Board of
Directors will  reconstitute its Audit Committee to consist of two Directors who
are neither  officers nor  employees of Holdings.  The Audit  Committee  has the
responsibility of reviewing and supervising the financial  controls of Holdings.
The Audit Committee's responsibilities include (i) making recommendations to the
Board of Directors with respect to its financial  statements and the appointment
of  independent  auditors,  (ii)  reviewing  significant  audit  and  accounting
policies and practices of Holdings, (iii) meeting with the Company's independent
public  accountants  concerning,  among  other  things,  the scope of audits and
reports and (iv) reviewing the  performance of overall  accounting and financial
controls of Holdings.

         The Board of Directors  expects to establish a  Compensation  Committee
and an Executive Committee.  The Compensation Committee will consist of at least
two Directors who are "outside  directors"  within the meaning of Section 162(m)
of the  Code.  The  Compensation  Committee  will  have  the  responsibility  of
reviewing the performance of the executive officers of Holdings and recommending
to the Board of Directors  annual  salary and bonus  amounts for all officers of
the Company.

Compensation of Directors

         It is  anticipated  that directors who do not receive  compensation  as
officers or  employees of the Company or any of its  affiliates  will be paid an
annual retainer fee of $ for their service on the Board of Directors,  and a fee
of $ for each meeting of the Board of Directors  or any  committee  thereof that
they attend, plus reasonable out-of-pocket expenses.

Executive Compensation

         The following  table sets forth  information  concerning the annual and
long term  compensation  for services  rendered in all capacities to the Company
during the fiscal years ended December 31, 1995,  1994 and 1993 of those persons
who at December  31, 1995 were (i) the Chief  Executive  Officer of Holdings and
(ii) the other four most highly  compensated  executive officers of Holdings and
its  subsidiaries.  Prior  to the  Offering,  no  director  of  Holdings  or its
subsidiaries  received any compensation for serving as a director of Holdings or
its subsidiaries. See "Certain Transactions--Management Agreements".


                                      -60-

<PAGE>



<TABLE>
<CAPTION>
                                                         Summary Compensation Table

                                                                                                     Long-Term
                                                             Annual Compensation                    Compensation
                                                  -----------------------------------------         ------------

                                                                                                       Awards
                                                                                                       ------

                                                                                     Other           Securities
                                                                                    Annual        Underlying Stock      All Other
Name and Principal Position            Year       Salary(a)(b)   Bonus(a)(c)     Compensation     Options/SARs(d)    Compensation(e)
- ---------------------------            ----       ------------   -----------     ------------     ---------------    ---------------

<S>                                    <C>        <C>                 <C>             <C>               <C>                 <C>
R. Philip Silver                       1995       $1,830,000          -               -                 -                   -
 (Chairman of the Board and            1994        1,684,135          -               -                 -                   -
 Co-Chief Executive Officer of         1993        1,608,799          -               -                 -                   -
 Holdings and Silgan and Chairman
 of the Board of Plastics)

D. Greg Horrigan                       1995        1,830,000          -               -                 -                   -
 (President and Co-Chief               1994        1,684,135          -               -                 -                   -
 Executive Officer of Holdings         1993        1,608,799          -               -                 -                   -
 and Silgan and Chairman of
 the Board of Containers)

Harley Rankin, Jr.                     1995          408,978          -               -                 -                   -
 (Executive Vice President,            1994          384,930          -               -                                     -
 Chief Financial Officer and           1993          347,598          -               -                 -                   -
 Treasurer of Holdings and
 Silgan)

James D. Beam                          1995          361,200          -               -                 -                 $66,394
 (President of Containers)             1994          350,000       $169,092           -                 -                  94,175
                                       1993          239,949         65,277           -                 -                  24,883

Russell F. Gervais                     1995          226,000         59,000           -                 -                   5,085
 (President of Plastics)               1994          216,804         83,300           -                                     -
                                       1993          210,000          -               -                 -                   -
</TABLE>

- --------------------
(a)      The  compensation  of Messrs.  Horrigan,  Silver,  Rankin and Rodriguez
         reflects  amounts as earned and was paid by S&H. Such persons  received
         no  direct  compensation  from  Holdings,  Silgan  or their  respective
         subsidiaries. See "Certain Transactions--Management Agreements".

(b)      The salaries of Messrs.  Beam and Gervais were paid by  Containers  and
         Plastics, respectively.

(c)      Bonuses of Messrs.  Beam and  Gervais  were earned by them in such year
         and paid in the  following  year,  pursuant  to the  Silgan  Containers
         Corporation   Performance   Incentive  Plan  and  the  Silgan  Plastics
         Corporation Incentive Plan,  respectively.  Under such plans, executive
         officers  and other key  employees  of  Containers  and Plastics may be
         awarded  cash  bonuses  provided  that such  company  achieves  certain
         assigned financial targets.

(d)      Reflects  options to  purchase  shares of Common  Stock under the Stock
         Option  Plan,  and gives  effect to the Stock  Split.  Such options are
         exercisable  ratably over a five-year  period which began on January 1,
         1995.

(e)      In the case of Mr. Beam, includes for 1995 and 1994 amounts contributed
         under  the  Silgan  Containers   Corporation   Supplemental   Executive
         Retirement Plan (the "Supplemental  Plan") and used to pay premiums for
         split-dollar life insurance for Mr. Beam maintained in conjunction with
         the Supplemental  Plan and includes  amounts  contributed by Containers
         under the Silgan  Containers  Corporation  Deferred  Incentive  Savings
         Plan. In the case of Mr.  Gervais,  includes  amounts  allocated to Mr.
         Gervais under the Silgan Plastics Corporation  Contributory  Retirement
         Plan.



                                      -61-
<PAGE>


<TABLE>
<CAPTION>

                           OPTION VALUES AT DECEMBER 31, 1995
                           ----------------------------------


                                                                    Value of Unexercised
                            Number of Securities Underlying              in-the-Money
                                Unexercised Options at                   Options at
                Name               December 31, 1995                December 31, 1995(a)
                ----               -----------------                --------------------

                              Exercisable    Unexercisable    Exercisable    Unexercisable

<S>                               <C>             <C>             <C>             <C>
R. Philip Silver...........       --              --              --              --

D. Greg Horrigan...........       --              --              --              --

Harley Rankin, Jr. (b).....                                    $                  --


James D. Beam (b)..........                       --                              --

Russell F. Gervais (b).....                                       --              --
</TABLE>

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

(a)      The fair market value at December 31, 1995 was estimated to be $    per
         share.

(b)      Options  are for  shares of Common  Stock and give  effect to the Stock
         Split.


Stock Option Plan

         The Board of  Directors  and  stockholders  of  Holdings  approved  the
establishment  of the Stock  Option Plan.  Under the Stock  Option  Plan,  as an
additional  means  of  attracting  and  retaining  officers  and key  personnel,
Holdings may grant options to purchase  shares of Common Stock to  participants.
Options granted may be either  non-qualified  stock options or "incentive  stock
options".

         The Board of  Directors of  Holdings,  through a committee  (the "Stock
Option  Committee"),  administers  the Stock  Option  Plan and has the power to,
among other things,  choose  participants  and fix the type of grant and all the
terms and conditions thereof,  including number of shares covered by a grant and
the exercise price. Only officers  (including  executive officers) and other key
employees of the Company are eligible to  participate  in the Stock Option Plan.
The stock  issuable  under the Stock  Option Plan  includes  shares of Holdings'
authorized and unissued or reacquired  Common Stock. As of , 1996, the number of
shares for which  options  may be granted  under the Stock  Option  Plan may not
exceed ___ shares.

         Options are  exercisable  over such period as  determined  by the Stock
Option Committee,  but no option may remain exercisable more than ten years from
the grant date,  subject to earlier  termination as provided in the Stock Option
Plan. Options become exercisable no earlier than one year from the date of grant
and in such installments as specified in the option agreement therefor.

         All options granted under the Stock Option Plan must be evidenced by an
option agreement  between  Holdings and the option  recipient  embodying all the
terms and  conditions  of the option grant,  provided  that (i) incentive  stock
options  granted must comply with  Section 422 of the  Internal  Revenue Code of
1986,  as  amended  (the  "Code"),  (ii) no  option  shall  be  transferable  or
assignable  other  than by will or the laws of  descent  and  distribution  and,
during the lifetime of the recipient,  such option shall be exercisable  only by
the recipient,  (iii) all options must expire upon or remain  exercisable  for a
limited  time after  termination  of  employment,  all as specified in the Stock
Option Plan, and (iv) upon exercise


                                      -62-
<PAGE>



of options, full payment for the shares covered thereby shall be made in cash or
shares of Common  Stock  already  owned or a  combination  of cash and shares of
Common Stock.

         Concurrent  with the Offering,  all  outstanding  stock options  issued
under stock option plans of  Containers  and Plastics will be converted to stock
options under  Holdings'  Stock Option Plan in accordance with the terms of such
plans.  At such time,  the  containers'  and  Plastics'  stock option plans will
terminate.  As a result,  the only stock options that will be outstanding  after
the Offering will be stock options under the Holdings' Stock Option Plan.

         As of _____ , 1996, options to purchase ___ shares of Common Stock were
outstanding  under the Stock Option Plan at exercise prices ranging from $___ to
$___ per share.  With respect to certain  outstanding  options,  Holdings has an
obligation  to pay to the  optionees  an amount per option as  specified  in the
applicable  option agreement  (determined in connection with the merger in which
Holdings acquired Silgan with respect to the issuance of options under the Stock
Option Plan in exchange for options under a  predecessor  plan) upon exercise of
such options.  An aggregate  amount of $943,589  would be payable by Holdings to
such optionees upon the exercise of such outstanding options.

Federal Income Tax Consequences of Stock Option Plan

         The following discussion sets forth a brief summary of the U.S. federal
income tax aspects of options  granted  under the Stock Option Plan based on tax
laws  in  effect  on  the  date  hereof.  This  summary  is not  intended  to be
exhaustive, and does not describe a number of special tax rules that could apply
in certain  circumstances  (i.e.,  alternative  minimum tax).  State,  local and
foreign income tax consequences are not discussed, and may vary from locality to
locality.  Participants  in the Stock Option Plan are urged to consult their own
tax advisors  with respect to the  consequences  of their  participation  in the
Stock Option Plan.

  Stock Options

         The grant of incentive  stock  options or  non-qualified  stock options
will not result in taxable  income  for the  optionee  at the time the option is
granted and Holdings will not be entitled to a deduction at that time.

  Non-Qualified Stock Options

         In general, an optionee will be subject to tax for the year of exercise
of a  non-qualified  stock option on the amount of ordinary  income equal to the
difference  between the  purchase  price and the fair market value of the Common
Stock  received  at the time of such  exercise.  Holdings  will be entitled to a
deduction in a corresponding amount.  Income tax withholding  requirements apply
upon exercise. The optionee's tax basis in the Common Stock acquired on exercise
will be equal to the exercise  price plus the amount of ordinary  income subject
to tax upon such exercise.  Upon subsequent disposition of the Common Stock, the
holder will realize  capital gain or loss,  long-term or  short-term,  depending
upon the  length of time the  holder  held the Common  Stock  received  upon the
option exercise.

  Incentive Stock Options

         In general,  the exercise of an incentive  stock option will not result
in income for the  optionee if the  optionee  (i) does not dispose of the Common
Stock within two years after the date of grant or one year after the acquisition
of the Common  Stock upon  exercise  and (ii) is an  employee  of  Holdings or a
subsidiary  of Holdings  from the date of the option  grant  until three  months
before the exercise date.


                                      -63-
<PAGE>



If these  requirements  are met,  the tax basis of the  Common  Stock upon later
disposition  will be the exercise price. Any gain will be taxed to the holder as
long-term  capital  gain and Holdings  will not be entitled to a deduction.  The
excess of the fair market value on the exercise date over the exercise  price is
an item of tax preference, potentially subject to the alternative minimum tax.

         If an optionee  disposes of the Common  Stock  acquired  upon  exercise
prior to the expiration of either of the holding periods described in clause (i)
in the immediately  preceding  paragraph,  the optionee will recognize  ordinary
income and Holdings will be entitled to a  corresponding  deduction equal to the
lesser of (a) the fair market  value of the Common  Stock on the  exercise  date
minus the exercise  price or (b) the amount  realized on  disposition  minus the
exercise price.  Any gain in excess of the amount of the ordinary income portion
will be taxable as long-term or  short-term  capital  gain,  depending  upon the
length of time the Common Stock was held after exercise.

Pension Plans

         The  Company  has  established  pension  plans  (the  "Pension  Plans")
covering substantially all of the salaried employees of Containers and Plastics,
respectively,  including the executive  officers (the "Containers  Pension Plan"
and the "Plastics  Pension Plan,"  respectively).  The Pension Plans are defined
benefit plans intended to be qualified pension plans under Section 401(a) of the
Code,  under which pension costs are determined  annually on an actuarial  basis
with contributions made accordingly.

         The following table  illustrates the estimated annual normal retirement
benefits that are payable under the Containers Pension Plan. Such benefit levels
assume retirement at age 65, the years of service shown,  continued existence of
the Containers  Pension Plan without  substantial change and payment in the form
of a single life annuity.

<TABLE>
<CAPTION>

                                                       Containers Pension Plan Table
                                                       -----------------------------

   Final Average                                                        Years of Service
                            -------------------------------------------------------------------------------------------------------
     Earnings                10                 15                  20                  25                  30                 35
    ----------              ----               ----                ----                ----                ----                --


<S>                     <C>                 <C>                 <C>                 <C>                 <C>                 <C>
    $  50,000           $   7,130           $  10,640           $  14,260           $  17,830           $  21,390           $24,960

       75,000              11,510              17,260              23,010              28,760              34,520            40,270

      100,000              15,880              23,820              31,760              39,700              47,640            55,580

      125,000              20,260              30,380              40,510              50,640              60,770            70,890

      150,000              24,630              36,950              49,260              61,580              73,890            86,210

      175,000              29,010              43,510              58,010              72,510              87,020           101,520

      200,000              33,380              50,070              66,760              83,450             100,140           116,830

      225,000              37,760              56,630              75,510              94,390             113,270           132,140
</TABLE>



         Benefits   under  the   Containers   Pension  Plan  are  based  on  the
participant's  average base pay (the "Salary" column in the Summary Compensation
Table) over the final three years of employment.  The amount of average base pay
taken into  account for any year is limited by Section  401(a)(17)  of the Code,
which imposes a cap of $150,000 (to be indexed for  inflation)  on  compensation
taken into account for 1994 and later years (the limit for 1993 was $235,840).

         As of December 31, 1995,  James D. Beam,  the only  eligible  executive
officer  named in the Summary  Compensation  Table,  had eight years of credited
service under the  Containers  Pension Plan. Mr. Beam also  participates  in the
Supplemental  Plan,  which is designed to make up for benefits not payable under
the Containers  Pension Plan due to Code limitations.  Mr. Beam's benefits under
the Supplemental  Plan are funded through a split-dollar  life insurance policy;



                                      -64-
<PAGE>



income  attributable to this life insurance policy is included in the "All Other
Compensation" column of the Summary Compensation Table.

         The following table  illustrates the estimated annual normal retirement
benefits that are payable under the Plastics  Pension Plan.  Such benefit levels
assume retirement age at 65, the years of service shown,  continued existence of
the Plastics Pension Plan without  substantial change and payment in the form of
a single life annuity.

<TABLE>
<CAPTION>

                                                        Plastics Pension Plan Table
                                                        ---------------------------

   Final Average                                                        Years of Service
                            -------------------------------------------------------------------------------------------------------
     Earnings                10                 15                  20                  25                  30                 35
    ----------              ----               ----                ----                ----                ----                --

<S>                    <C>                  <C>                 <C>                 <C>                 <C>                 <C>
    $  50,000          $    7,000           $  10,550           $  14,000           $  17,500           $  21,000           $24,500

       75,000              10,500              15,750              21,000              26,250              31,500            36,750

      100,000              14,000              21,000              28,000              35,000              42,000            49,000

      125,000              17,500              26,250              35,000              43,750              52,500            61,250

      150,000              21,000              31,500              42,000              52,500              63,000            73,950

      175,000              24,500              36,750              49,000              61,250              73,950            87,075

      200,000              28,000              42,000              56,000              70,200              85,200           100,200

      225,000              31,500              47,250              63,000              79,575              96,450           113,325
</TABLE>


         Benefits under the Plastics Pension Plan are based on the participant's
average total cash compensation (the "Salary" and "Bonus" columns in the Summary
Compensation  Table) over the final 36 months of  employment or over the highest
three of the final five calendar  years of  employment,  whichever  produces the
greater average  compensation.  In computing this average,  compensation for any
year cannot exceed 125% of base pay.  Compensation used in determining  benefits
is also  limited by Section  401(a)(17)  of the Code,  which  imposes the limits
indicated above.

         Benefits  under  the  Plastics  Pension  Plan may be offset by a social
security  amount  (the plan  provides  benefits  based on the  greater  of three
formulas,  only one of which provides for a social security offset). Each of the
benefit  estimates in the above table is based on the formula that  produces the
greatest benefit for individuals with the stated earnings and years of service.

         As of  December  31,  1995,  Russell  F.  Gervais,  the  only  eligible
executive  officer  named in the Summary  Compensation  Table,  had six years of
credited service under the Plastics Pension Plan.

Certain Employment Agreements

         Certain  executive  officers and other key employees of Containers  and
Plastics   (including  Messrs.   Beam  and  Gervais)  have  executed  employment
agreements.  The initial  term of each such  employment  agreement  is generally
three years from its effective date and is automatically extended for successive
one year  periods  unless  terminated  pursuant to the terms of such  agreement.
Generally,  these  employment  agreements  provide for,  among other  things,  a
minimum  severance benefit equal to the employee's base salary and benefits for,
in most cases, a period of one year following  termination  (or the remainder of
the term of the  agreement,  if longer) (i) if the employee is terminated by his
employer for any reason other than  disability  or for cause as specified in the
agreement or (ii) if the employee  voluntarily  terminates  employment  due to a
demotion  and, in some cases,  significant  relocation,  all as specified in the
agreement.

         The foregoing  summaries of the various benefit plans and agreements of
the Company are qualified by reference to such plans and  agreements,  copies of
certain of which have been filed as exhibits to the Registration  Statement,  of
which this Prospectus is a part.



                                      -65-
<PAGE>


Compensation Committee Interlocks and Insider Participation

         Holdings  did  not  have a  Compensation  Committee  during  1995.  The
compensation of Messrs. Silver, Horrigan,  Rankin and Rodriguez was paid by S&H,
which was paid by the Company for providing certain  management  services to the
Company   pursuant  to  the  Management   Agreements  (as  defined  in  "Certain
Transactions--Management  Agreements").  See  "Certain  Transactions--Management
Agreements". The compensation of all other executive officers of the Company was
determined by the senior management of the Company.





                                      -66-

<PAGE>


        SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


         Prior to completion of the Offering,  all of the issued and outstanding
Common  Stock of Holdings was owned by the  Principal  Common  Stockholders  and
BTNY. Upon completion of the Offering,  the Principal Common  Stockholders  will
own ___  shares  of  Common  Stock,  or  approximately  ___% of the  issued  and
outstanding  shares of Common Stock  (approximately  ____% if the over-allotment
option granted to the Underwriters is exercised in full).

         Messrs.  Silver and Horrigan have agreed to vote their shares of Common
Stock for the  election  of two  directors  chosen by MSLEF II, and MSLEF II has
agreed to vote its  shares of Common  Stock for the  election  of two  directors
chosen by Messrs.  Silver and Horrigan.  Holdings  currently has four directors,
but intends to increase its board of directors after the Offering to six members
to include two additional independent directors.  See "Certain Transactions" and
"Description  of  Capital   Stock--Description   of  the  Holdings  Stockholders
Agreement".



                                      -67-

<PAGE>



         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership  of the Common  Stock prior to the  Offering  after giving
effect to the Stock Split and after the Offering as adjusted to reflect the sale
of the shares of Common Stock offered hereby, (i) by each person who is known by
Holdings  to own  beneficially  more than 5% of the Common  Stock,  (ii) by each
current  director of Holdings and each named executive  officer and (iii) by all
executive officers and directors as a group.

         Each of the persons  named in the table has sole voting and  investment
power with respect to the securities beneficially owned.
<TABLE>
<CAPTION>

                                               Before the Offering                       After the Offering<F1>
                                      ----------------------------------         -----------------------------------
                                      Number of Shares      Percentage of        Number of Shares      Percentage of
                                      of Common Stock        Common Stock        of Common Stock        Common Stock
                                        Beneficially         Beneficially          Beneficially         Beneficially
                                           Owned               Owned<F2>             Owned               Owned<F2>
 
<S>                                   <C>                     <C>                <C>                     <C>

R. Philip Silver <F3>..............                                 %                                        %
D. Greg Horrigan <F3>..............                                 %                                        %
Robert H. Niehaus <F4>.............          ---                   ---                 ---                   ---
Leigh J. Abramson <F4>.............          ---                   ---                 ---                   ---
Harley Rankin, Jr. <F5>............                                 %                                        %
James D. Beam <F6>.................                                 %                                        %
Russell F. Gervais <F7>............                                 %                                        %
The Morgan Stanley Leveraged
    Equity Fund II, L.P. <F8>......                                 %                                        %
All officers and directors
    as a group.....................                                 %                                        %


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

<FN>
<F1>  Assumes no  purchase  of shares in the  Offering  and no  exercise  of the
      Underwriters' over-allotment option.
<F2>  An asterisk denotes beneficial ownership of 1% or less of the Common Stock.
<F3>  Director of Holdings,  Silgan, Containers and Plastics. Messrs. Silver and
      Horrigan  are  parties to a voting  agreement  pursuant to which they have
      agreed to use their  best  efforts to vote  their  shares as a block.  The
      address  for such person is 4 Landmark  Square,  Stamford,  CT 06901.  
<F4>  Director of Holdings,  Silgan,  Containers  and Plastics.  The address for
      such person is c/o Morgan Stanley & Co.  Incorporated,  1221 Avenue of the
      Americas, New York, NY 10020.
<F5>  Reflects shares that may be acquired  through the exercise of vested stock
      options  granted  pursuant to the Stock Option Plan.  The address for such
      person is 4 Landmark Square,  Stamford, CT 06901. 
<F6>  Reflects shares that may be acquired  through the exercise of vested stock
      options  granted  pursuant to the Stock Option Plan.  The address for such
      person is 21800 Oxnard  Street,  Woodland  Hills,  CA 91367.  
<F7>  Reflects shares that may be acquired  through the exercise of vested stock
      options  granted  pursuant to the Stock Option Plan.  The address for such
      person is 14515 N. Outer Forty,  Chesterfield,  MO 63017.  
<F8>  The address for The Morgan Stanley Leveraged Equity Fund II, L.P., is 1221
      Avenue of the Americas, New York, NY 10020.

</FN>
</TABLE>



                                      -68-

<PAGE>



                              CERTAIN TRANSACTIONS

Management Agreements

         Holdings,  Silgan, Containers and Plastics each entered into an amended
and  restated  management  services  agreement  dated as of  December  21,  1993
(collectively,  the "Management Agreements") with S&H to replace in its entirety
its existing management services  agreement,  as amended,  with S&H. Pursuant to
the  Management  Agreements,  S&H  provides  Holdings,  Silgan,  Containers  and
Plastics  and  their  respective   subsidiaries  with  general   management  and
administrative services (the "Services").  The Management Agreements provide for
payments to S&H (i) on a monthly basis, of $5,000 plus an amount equal to 2.475%
of consolidated earnings before depreciation, interest and taxes of Holdings and
its  subsidiaries  ("Holdings  EBDIT"),  for such calendar  month until Holdings
EBDIT for the  calendar  year  shall  have  reached  an amount  set forth in the
Management  Agreements for such calendar year (the "Scheduled Amount") and 1.65%
of Holdings  EBDIT for such calendar month to the extent that Holdings EBDIT for
the calendar year shall have  exceeded the  Scheduled  Amount but shall not have
been greater than an amount (the "Maximum  Amount") set forth in the  Management
Agreements  and (ii) on a  quarterly  basis,  of an  amount  equal to  2.475% of
Holdings  EBDIT for such calendar  quarter until Holdings EBDIT for the calendar
year shall have  reached the  Scheduled  Amount and 1.65% of Holdings  EBDIT for
such calendar  quarter to the extent that  Holdings  EBDIT for the calendar year
shall have  exceeded the  Scheduled  Amount but shall not have been greater than
the Maximum Amount (the "Quarterly  Management  Fee").  The Scheduled Amount was
$77.5  million for the calendar year 1995 and increases by $6.0 million for each
year  thereafter.  The Maximum  Amount is $95.758  million for the calendar year
1995,  $98.101  million for the  calendar  year 1996,  $100.504  million for the
calendar  year 1997,  $102.964  million for the calendar  year 1998 and $105.488
million for the calendar year 1999. The Management  Agreements provide that upon
receipt by Silgan of a notice from Bankers Trust that certain  events of default
under the Silgan Credit  Agreement have occurred,  the Quarterly  Management Fee
shall continue to accrue,  but shall not be paid to S&H until the fulfillment of
certain conditions, as set forth in the Management Agreements.

         The Management Agreements continue in effect until the earliest of: (i)
June 30,  1999;  (ii) at the  option of each of the  respective  companies,  the
failure  or  refusal  of S&H to perform  its  obligations  under the  Management
Agreements,  if such failure  continues  unremedied  for more than 60 days after
written  notice of its existence  shall have been given;  (iii) at the option of
MSLEF II (a) if S&H or Holdings is declared insolvent or bankrupt or a voluntary
bankruptcy  petition is filed by either of them,  (b) upon the occurrence of any
of the following events with respect to S&H or Holdings if not cured,  dismissed
or stayed within 45 days: the filing of an  involuntary  petition in bankruptcy,
the  appointment  of a trustee or receiver or the  institution  of a  proceeding
seeking a reorganization, arrangement, liquidation or dissolution, (c) if S&H or
Holdings   voluntarily  seeks  a  reorganization  or  arrangement  or  makes  an
assignment  for the  benefit  of  creditors  or (d) upon the death or  permanent
disability of both of Messrs. Silver and Horrigan;  and (iv) the occurrence of a
Change of Control (as defined in the Restated  Certificate of  Incorporation  of
Holdings).

         Additionally,  the Management Agreements provide that Holdings, Silgan,
Containers, Plastics and their respective subsidiaries shall reimburse S&H, on a
monthly  basis,  for all  out-of-pocket  expenses  paid by S&H in providing  the
Services,  including fees and expenses to consultants,  subcontractors and other
third parties,  in connection with such Services.  All fees and expenses paid to
S&H under each of the Management Agreements are credited against amounts paid to
S&H under the other  Management  Agreements.  Under the terms of the  Management
Agreements,  Holdings,  Silgan,  Containers and Plastics have agreed, subject to
certain exceptions, to indemnify S&H and its affiliates, officers, directors,


                                      -69-

<PAGE>



employees,  subcontractors,  consultants  or  controlling  persons  against  any
losses,  damages, costs and expenses they may sustain arising in connection with
the Management Agreements.

         The  Management   Agreements   also  provide  that  S&H  may  select  a
consultant,  subcontractor  or agent to provide the  Services.  S&H has retained
Morgan Stanley to render financial  advisory services to S&H. In connection with
such retention,  S&H has agreed to pay Morgan Stanley a fee equal to 9.1% of the
fees paid to S&H under the Management Agreements.

         For the years ended December 31, 1995,  1994 and 1993,  pursuant to the
arrangements  described above, S&H earned aggregate fees, including reimbursable
expenses and fees payable to Morgan Stanley,  of $5.4 million,  $5.0 million and
$4.4 million, respectively,  from Holdings, Silgan, Containers and Plastics, and
during 1995, 1994 and 1993 Morgan Stanley earned fees of $409,000,  $383,000 and
$337,000, respectively.

Other

         In  connection  with the  refinancings  of the  Company's  bank  credit
agreement  in 1995 and 1993,  the banks  thereunder  (including  Bankers  Trust)
received  certain fees  amounting to $17.2  million and $8.1 million in 1995 and
1993,  respectively.  In connection with a recent amendment to the Silgan Credit
Agreement in May 1996, the banks thereunder  (including  Bankers Trust) received
certain fees amounting to $1.6 million.  In connection  with the Preferred Stock
Sale,  Morgan  Stanley,  which  acted  as  the  placement  agent  in  connection
therewith,  received  certain fees  amounting to $1.8 million.  See  "Securities
Ownership of Certain  Beneficial Owners and Management" for a description of the
ownership by MSLEF II, an affiliate of Morgan Stanley,  of certain securities of
Holdings.

         Messrs. Silver and Horrigan, BTNY, MSLEF II and Holdings are parties to
the  Stockholders  Agreement,  which provides for certain rights and obligations
among  them  and  between  them  and  Holdings.   See  "Description  of  Capital
Stock--Description of the Holdings Stockholders Agreement".

         G. William  Sisley,  Secretary of Holdings and Silgan,  is a partner in
the law firm of Winthrop, Stimson, Putnam & Roberts. Winthrop, Stimson, Putnam &
Roberts provides legal services to Holdings, Silgan and their subsidiaries.


                          DESCRIPTION OF CAPITAL STOCK

General

         The Company is  incorporated  under the laws of the State of  Delaware.
Immediately  prior to the  closing  of the  Offering,  Holdings  will  amend its
Certificate  of  Incorporation  to change its  authorized  capital  stock to ___
shares of Common Stock, par value $.01 per share (the "Common Stock"),  and ____
shares of preferred  stock,  par value $.01 per share.  Prior to the issuance of
shares of Common  Stock in the  Offering,  there are ___ shares of Common  Stock
issued and  outstanding,  of which ___ are  beneficially  owned by the Principal
Common Stockholders. Such number of outstanding shares reflects the Stock Split.
Upon  consummation  of the  Offering,  shares of Common Stock will be issued and
outstanding  (assuming that the Underwriters'  over-allotment option will not be
exercised).  There are 50,000 shares of Exchangeable  Preferred Stock issued and
outstanding,  of which none are owned by the Principal Common Stockholders.  All
outstanding  shares of capital  stock are, and the shares issued in the Offering
will be, fully paid and nonassessable.



                                      -70-

<PAGE>



Common Stock

         Each  outstanding  share of Common Stock entitles the holder thereof to
one vote on all  matters  submitted  to a vote of  stockholders,  including  the
election  of  directors.  There  is no  cumulative  voting  in the  election  of
directors;  consequently, the holders of a majority of the outstanding shares of
Common Stock can elect all of the  directors  then  standing for  election.  See
"--Description of the Holdings Stockholders Agreement".  Holders of Common Stock
are entitled to receive ratably such dividends,  if any, as may be declared from
time to time by the Board of Directors out of funds legally available  therefor.
See  "Dividend  Policy".  In  the  event  of  any  liquidation,  dissolution  or
winding-up  of the  affairs  of the  Company,  holders  of Common  Stock will be
entitled to share ratably in the assets of the Company remaining after provision
for payment of liabilities to creditors and  obligations to holders of preferred
stock. Holders of Common Stock have no preemptive,  subscription,  redemption or
conversion rights and are not liable for further calls or assessments.

Preferred Stock

  General

         The Company's Board of Directors, without stockholder authorization, is
authorized  to issue up to ___ shares of  preferred  stock in one or more series
and to fix  the  preferences,  rights  and  privileges  thereof,  including  any
dividend rights,  conversion rights, voting rights,  redemption rights and terms
of any sinking fund provisions,  liquidation  preferences,  the number of shares
constituting a series and the designation of such series. The Board may, without
stockholder  approval,  issue  preferred stock with voting and other rights that
could  adversely  affect  the  voting  power of the  holders  of  Common  Stock.
Currently,  50,000  shares  of  Exchangeable  Preferred  Stock  are  issued  and
outstanding.  However,  after the  Offering,  Holdings  intends to exchange  its
outstanding  Exchangeable  Preferred  Stock  for the  Exchange  Debentures.  See
"Description of Certain  Indebtedness--Description  of the Exchange Debentures".
The Company has no present  plans to issue any  additional  shares of  preferred
stock other than shares that may be issued to pay  dividend  obligations  on the
Exchangeable Preferred Stock.

  Terms of Outstanding Preferred Stock

         The following is a summary of the terms of the  Exchangeable  Preferred
Stock.

         The Exchangeable Preferred Stock has a liquidation preference of $1,000
per  share  and  ranks  senior to all  outstanding  capital  stock of  Holdings.
Holdings  is  required  to  redeem  the  Exchangeable  Preferred  Stock  at  its
liquidation  preference of $1,000 per share,  plus accrued and unpaid dividends,
on July 15, 2006.

         Dividends on the  Exchangeable  Preferred Stock are cumulative from the
date of issuance at 13-1/4% per annum on the liquidation preference thereof, and
are  payable  quarterly  in cash or,  on or  prior to July 15,  2000 at the sole
option of Holdings,  in additional  shares of Exchangeable  Preferred  Stock, on
January 15, April 15, July 15 and October 15,  commencing  October 15, 1996. The
Exchangeable  Preferred Stock is generally exchangeable into Exchange Debentures
at any time at the option of Holdings,  in whole but not in part. If by July 22,
1997 the  Exchangeable  Preferred  Stock has not been exchanged for the Exchange
Debentures,  the dividend rate on the Exchangeable Preferred Stock will increase
by 0.5% per annum to 13-3/4%  per annum of the  liquidation  preference  thereof
until  such  exchange  occurs.  The  Company  currently  plans to  exchange  the
Exchangeable Preferred Stock for the Exchange Debentures after completion of the
Offering.  For  a  summary  of  the  terms  of  the  Exchange  Debentures,   see
"Description of Certain Indebtedness--Description of the Exchange Debentures".


                                      -71-

<PAGE>




         On or  after  July  15,  2000,  the  Exchangeable  Preferred  Stock  is
redeemable,  at the  option  of  Holdings,  in whole or in part,  at the rate of
109.938%  (declining  ratably  to 100%  by July  15,  2003)  of the  liquidation
preference thereof, plus accrued and unpaid dividends to the redemption date. In
addition,  at any  time,  or from  time to time,  on or prior to July 15,  2000,
Holdings  may,  at its  option,  redeem  all  (but  not  less  than  all) of the
outstanding  shares of Exchangeable  Preferred Stock at a redemption price equal
to 110% of the liquidation preference thereof, plus accrued and unpaid dividends
to the redemption  date,  with the proceeds of one or more sales of common stock
of  Holdings.  Upon a Change  of  Control  (as  defined  in the  Certificate  of
Designation),  Holdings is  required to make an offer to purchase  all shares of
Exchangeable  Preferred  Stock  at a  purchase  price  equal  to 101%  of  their
liquidation  preference,  plus  accrued  and  unpaid  dividends  to the  date of
purchase.

         Holders  of the  Exchangeable  Preferred  Stock  have no voting  rights
except as provided by law and as provided in the Certificate of Incorporation or
in the Certificate of Designation  relating to the Exchangeable  Preferred Stock
(the "Certificate of Designation"). In the event that dividends are not paid for
four  consecutive  quarters or upon  certain  other  events as  described in the
Certificate of Designation (including failure to comply with covenants under the
Certificate of Designation and failure to pay the mandatory  redemption price on
the  Exchangeable  Preferred  Stock  when  due),  then the  number of  directors
constituting Holdings' Board of Directors will be adjusted to permit the holders
of the majority of the then outstanding  Exchangeable  Preferred  Stock,  voting
separately  as a class,  to elect the number of  directors  that is equal to the
greater  of (i) one and (ii) the whole  number  obtained  (rounding  down to the
nearest whole number) by (a)  multiplying 1/6 by the number of directors then in
office and (b) adding one.

         The Certificate of Designation  contains certain covenants which, among
other things,  restricts the ability of Holdings and its  subsidiaries  to incur
additional  indebtedness  and  issue  preferred  stock;  pay  dividends  or make
distributions in respect of their capital stock;  purchase,  redeem or otherwise
acquire for value shares of capital stock;  make investments in any affiliate or
unrestricted   subsidiary;   enter  into   transactions   with  shareholders  or
affiliates; create restrictions on the ability of Holdings' subsidiaries to make
certain payments; issue or sell stock of Holdings' subsidiaries; engage in sales
of assets; and engage in mergers or consolidations.

Description of the Holdings Stockholders Agreement

         Holdings,  MSLEF II, BTNY, and Messrs.  Silver and Horrigan are parties
to the Stockholders  Agreement which provides for certain rights and obligations
among  such  stockholders  and  between  such  stockholders  and  Holdings.  The
operative  provisions  of  the  Stockholders  Agreement  take  effect  upon  the
completion  of  the  Offering.  The  following  is a  summary  of  the  material
provisions of the  Stockholders  Agreement,  which is filed as an exhibit to the
Registration Statement of which this Prospectus is a part.

         The  Stockholders  Agreement  provides that for a period of eight years
after  the  Offering,  MSLEF II shall  have the  right to  demand  two  separate
registrations of its shares of Common Stock; provided, however, that such demand
right will  terminate at such time as MSLEF II,  together  with its  affiliates,
owns less than five  percent  of the  issued  and  outstanding  shares of Common
Stock.  If, at any time or from time to time for a period of eight  years  after
the Offering,  Holdings shall determine to register  additional shares of Common
Stock  (other  than in  connection  with  certain  non-underwritten  offerings),
Holdings  will offer each of MSLEF II, BTNY and Messrs.  Silver and Horrigan the
opportunity  to  register  shares  of  Common  Stock it  holds  in a  "piggyback
registration".

         The  Stockholders  Agreement  prohibits the transfer  prior to June 30,
1999 by MSLEF II or by Messrs.  Silver or Horrigan  of  Holdings'  Common  Stock



                                      -72-

<PAGE>



without the prior written  consent of the others,  except for (i) transfers made
in connection with a public  offering or a Rule 144 Open Market  Transaction (as
defined in the  Stockholders  Agreement),  (ii)  transfers made to an affiliate,
which,  in the  case of a  transfer  by  MSLEF  II to an  affiliate,  must be an
Investment  Entity (defined  generally to be any person who is primarily engaged
in the business of investing in securities of other  companies and not taking an
active role in the  management or operations of such  companies),  (iii) certain
transfers  by MSLEF II to an  Investment  Entity  or,  in the  event of  certain
defaults under the  Management  Agreement  between S&H and Holdings,  to a third
party,  in each case that comply with certain rights of first refusal granted to
the Group (the  "Group"  is defined  generally  to mean,  collectively,  Messrs.
Silver and Horrigan and their  respective  affiliates and certain related family
transferees and estates,  with Mr. Silver and his affiliates and certain related
family transferees and estates being deemed to be collectively one member of the
Group,   and  Mr.  Horrigan  and  his  affiliates  and  certain  related  family
transferees  and estates being deemed to be  collectively  another member of the
Group) set forth in the Stockholders Agreement, (iv) certain transfers by either
member of the Group to a third party that comply  with  certain  rights of first
refusal  granted to the other  member of the Group and MSLEF II set forth in the
Stockholders  Agreement,  and (v) in the case of MSLEF II, a distribution of all
or substantially all of the shares of Holdings' Common Stock then owned by MSLEF
II to the  partners of MSLEF II (a "MSLEF  Distribution").  Notwithstanding  the
foregoing,  MSLEF II may pledge its shares of Holdings' Common Stock to a lender
or lenders reasonably  acceptable to Holdings to secure a loan or loans to MSLEF
II. In the event of any proposed foreclosure of such pledge, such shares will be
subject  to  certain  rights  of first  refusal  of the  Group  set forth in the
Stockholders Agreement.

         The Stockholders  Agreement  provides that until December 21, 1998, for
so long as MSLEF II and its affiliates  (excluding the limited partners of MSLEF
II who may acquire  shares of  Holdings'  Common  Stock from MSLEF II in a MSLEF
Distribution)  shall hold at least one-half of the number of shares of Holdings'
Common  Stock held by MSLEF II on the date of the  Prospectus,  the  parties and
their Restricted Voting  Transferees (as defined in the Stockholders  Agreement)
shall use their best efforts  (including to vote any shares of Holdings'  Common
Stock owned or controlled  by such person or otherwise) to cause the  nomination
and  election of two members of the Board of  Directors of Holdings to be chosen
by MSLEF II;  provided,  however,  that each such nominee shall be either (i) an
employee of Morgan Stanley whose primary  responsibility is managing investments
for MSLEF II (or a successor or related partnership) or (ii) a person reasonably
acceptable to the Group not engaged in (as a director,  officer, employee, agent
or consultant or as a holder of more than five percent of the equity  securities
of) a business competitive with that of Holdings.

         In addition,  until  December 21, 1998,  for so long as the Group shall
hold at least one-half of the number of shares of Holdings' Common Stock held by
it in the  aggregate  on the  date of the  Prospectus,  the  parties  and  their
Restricted Voting  Transferees  shall use their best efforts  (including to vote
any shares of  Holdings'  Common  Stock  owned or  controlled  by such person or
otherwise) to cause the nomination and election of two individuals  nominated by
the  "holders of a majority of the shares of Common Stock held by the Group" (as
such phrase is defined in the Stockholders Agreement) as members of the Board of
Directors of Holdings;  provided,  however,  that at least one of such  nominees
shall be Mr. Silver or Mr.  Horrigan and the other person,  if not Mr. Silver or
Mr. Horrigan,  shall be a person  reasonably  acceptable to MSLEF II, so long as
MSLEF II and its affiliates (other than any affiliate which is not an Investment
Entity and excluding the limited  partners of MSLEF II who may acquire shares of
Holdings'  Common  Stock  from MSLEF II in a MSLEF  Distribution)  shall hold at
least  one-half of the number of shares of Holdings'  Common Stock held by MSLEF
II at the date of the Prospectus.

         The  Stockholders  Agreement  further  provides that until December 21,
1998, MSLEF II and its Restricted  Voting  Transferees  shall vote all shares of
Holdings' Common Stock held by them against any unsolicited  merger,  or sale of
Holdings' business or its  assets,  if  such  transaction  is  opposed  by  the


                                      -73-

<PAGE>



holders of a majority of the shares of Common Stock held by the Group, unless as
of the  applicable  record date for such vote,  the Group holds less than ninety
percent  of the  number of shares of  Holdings'  Common  Stock held by it in the
aggregate at the date of the Prospectus.

         The foregoing  provisions of the Stockholders  Agreement could have the
effect of delaying,  deferring or  preventing a change of control of the Company
and  preventing  the  stockholders  from receiving a premium for their shares of
Common Stock in any proposed acquisition of the Company.

Section 203 of the Delaware General Corporation Law

         Section 203 ("Section 203") of the General Corporation Law of the State
of Delaware (the "DGCL") provides, in general, that a stockholder acquiring more
than 15% of the outstanding voting stock of a corporation subject to Section 203
(an "Interested  Stockholder") but less than 85% of such stock may not engage in
certain  Business  Combinations (as defined in Section 203) with the corporation
for a period of three  years  subsequent  to the date on which  the  stockholder
became an Interested Stockholder unless (i) prior to such date the corporation's
board of directors  approved either the Business  Combination or the transaction
in which the stockholder  became an Interested  Stockholder or (ii) the Business
Combination is approved by the  corporation's  board of directors and authorized
by a vote of at least 66-2/3% of the outstanding voting stock of the corporation
not owned by the Interested  Stockholder.  The Certificate of Incorporation does
not presently exclude the Company from the restrictions imposed by Section 203.

Limitations on Directors' Liability

         The Certificate of Incorporation  contains a provision which eliminates
the  personal  liability  of a director to  Holdings  and its  stockholders  for
certain  breaches  of his or her  fiduciary  duty of care  as a  director.  This
provision  does not,  however,  eliminate or limit the  personal  liability of a
director  (i) for any breach of such  director's  duty of loyalty to Holdings or
its stockholders,  (ii) for acts or omissions not in good faith or which involve
intentional  misconduct  or a knowing  violation  of law,  (iii) under  Delaware
statutory  provisions  making directors  personally  liable,  under a negligence
standard,  for unlawful  dividends or unlawful stock repurchases or redemptions,
or (iv) for any transaction from which the director derived an improper personal
benefit.  This  provision  offers persons who serve on the Board of Directors of
Holdings  protection  against awards of monetary damages resulting from breaches
of their duty of care (except as indicated  above),  including grossly negligent
business decisions made in connection with takeover proposals for Holdings. As a
result of this  provision,  the ability of Holdings or a stockholder  thereof to
successfully  prosecute an action against a director for a breach of his duty of
care has been limited.  However,  the provision does not affect the availability
of equitable  remedies such as an injunction or recision based upon a director's
breach of his duty of care.  The  Commission  has taken  the  position  that the
provision  will have no effect on claims  arising  under the federal  securities
laws.

         In addition,  the  Certificate  of  Incorporation  and By-Laws  provide
mandatory  indemnification rights, subject to limited exceptions,  to any person
who was or is  party  or is  threatened  to be made a party  to any  threatened,
pending or completed action,  suit or proceeding by reason of the fact that such
person is or was a director or officer of Holdings,  or is or was serving at the
request  of  Holdings   as  a  director  or  officer  of  another   corporation,
partnership,  joint venture,  trust,  employee benefit plan or other enterprise.
Such indemnification  rights include reimbursement for expenses incurred by such
person in advance of the final disposition of such proceeding in accordance with
the applicable provisions of the DGCL.



                                      -74-

<PAGE>



Transfer Agent and Registrar

            is the transfer agent and registrar for the Common Stock.


                         SHARES ELIGIBLE FOR FUTURE SALE

         Immediately  after  consummation  of the  Offering,  Holdings will have
outstanding   ___  shares  of  Common   Stock,   assuming  no  exercise  of  the
over-allotment  option  granted  to  the  Underwriters.  Of  these  shares,  the
___shares  of  Common  Stock  sold  in  the  Offering  (or  ___  shares  if  the
over-allotment  option is  exercised in full) will be freely  tradeable  without
restrictions  or further  registration  under the  Securities  Act,  unless such
shares are  purchased  by  "affiliates"  of the Company (as that term is defined
under the Securities Act). The ___ shares of Common Stock owned by the Principal
Common Stockholders and BTNY are "restricted  securities" as defined in Rule 144
under the  Securities  Act,  and may not be sold in the absence of  registration
under the  Securities  Act other than pursuant to Rule 144 under the  Securities
Act or another exemption from registration under the Securities Act.

         In general,  under Rule 144, as currently  in effect,  (i) a person (or
persons whose shares are required to be aggregated) who has  beneficially  owned
shares of Common  Stock as to which at least two years have  elapsed  since such
shares were sold by Holdings or by an affiliate of Holdings in a transaction  or
chain of transactions not involving a public offering ("restricted  securities")
or (ii) an  affiliate  of Holdings who holds shares of Common Stock that are not
restricted  securities may, without regard to the holding period,  sell,  within
any three-month period, a number of such shares that does not exceed the greater
of 1% of Holdings' Common Stock then outstanding (___ shares after completion of
the Offering) or the average  weekly  trading  volume in the Common Stock during
the four calendar weeks preceding the date on which notice of such sale required
under  Rule 144 was  filed.  Sales  under  Rule 144 are also  subject to certain
provisions relating to the manner and notice of sale and availability of current
public  information about Holdings.  Affiliates of Holdings must comply with the
requirements of Rule 144, including the two-year holding period requirement,  to
sell shares of Common Stock that are restricted  securities.  Furthermore,  if a
period of at least three years has elapsed from the date  restricted  securities
were  acquired  from  Holdings or an  affiliate  of  Holdings,  a holder of such
restricted  securities  who is not an  affiliate  of Holdings at the time of the
sale and has not been an  affiliate  of  Holdings  at any time  during the three
months prior to such sale would be entitled to sell such shares  without  regard
to the volume limitation and other conditions described above.

         All  shares  of  Common  Stock  owned by each of the  Principal  Common
Stockholders  and BTNY will  immediately  after  consummation of the Offering be
eligible (subject to the one year lock-up arrangement  described below) for sale
in the public market pursuant to, and in accordance  with the volume,  manner of
sale and  other  conditions  of,  Rule 144  described  above.  The  Stockholders
Agreement  provides  for  restrictions  on  transfers  of  Common  Stock  by the
Principal  Common  Stockholders  other than sales pursuant to Rule 144 or public
offerings. Holdings has granted MSLEF II and Messrs. Silver and Horrigan certain
registration  rights with  respect to the shares of Common  Stock owned by them.
See "Risk Factors--Shares  Eligible for Future Sale" and "Description of Capital
Stock--Description of the Holdings Stockholders Agreement".

         Holdings and each of the Principal  Common  Stockholders  and BTNY have
agreed  that,  subject  to  certain  exceptions,  they will not  offer,  sell or
otherwise dispose of any shares of Common Stock, other than in the Offering,  or
any security  convertible  into or  exchangeable  or  exercisable  for shares of
Common Stock without the prior written consent of Goldman, Sachs & Co. on behalf
of the  Underwriters for a period of one year after the date of this Prospectus.
See "Underwriting".


                                      -75-

<PAGE>




         Holdings  intends to register  under the  Securities  Act the shares of
Common Stock issuable upon the exercise of options granted pursuant to the Stock
Option Plan. See "Management--Executive Compensation".

         Prior to the  Offering,  there has been no public market for the Common
Stock. Sales of substantial  amounts of Common Stock or the availability of such
shares for sale could adversely  affect  prevailing  market prices of the Common
Stock and the ability of the Company to issue additional equity securities.  See
"Risk Factors--Shares Eligible for Future Sale".


                       DESCRIPTION OF CERTAIN INDEBTEDNESS

Description of the Silgan Credit Agreement

         Pursuant to the Silgan Credit Agreement, the Banks loaned to Silgan (i)
$225 million of term loans designated as "A Term Loans" and (ii) $350 million of
term loans  designated as "B Term Loans"  (together  with the A Term Loans,  the
"Term  Loans"),  and agreed to lend to Containers or Plastics up to an aggregate
of $225 million of revolving  loans (the  "Revolving  Loans").  As of August 31,
1996,  the  outstanding  principal  amounts  of A Term  Loans,  B Term Loans and
Revolving Loans under the Silgan Credit  Agreement were $219.5  million,  $347.3
million and $143.1  million,  respectively.  The A Term Loans mature on December
31, 2000 and are payable in varying  increasing  installments  from December 31,
1996 through  December  31, 2000.  The B Term Loans mature on March 15, 2002 and
are payable in varying  installments  from  December 31, 1996 through  March 15,
2002. The Revolving Loans mature and are payable in full on December 31, 2000.

         To secure the  obligations  of Silgan,  Containers  and  Plastics  (the
"Borrowers") under the Silgan Credit Agreement:  (i) Silgan pledged to the Banks
all of the  capital  stock of  Containers  and  Plastics  held by  Silgan;  (ii)
Plastics  pledged to the Banks 65% of the capital  stock of 827599  Ontario Inc.
("Canadian Holdco") held by Plastics;  (iii) Containers pledged to the Banks all
of the  capital  stock  of SCCW  Can  Corporation  ("SCCW  Can"),  a  California
corporation  and a wholly owned  subsidiary of  Containers,  held by Containers;
(iv)   Containers   pledged   to  the  Banks  all  of  the   capital   stock  of
California-Washington  Can Corporation ("C-W Can"), a California corporation and
a wholly  owned  subsidiary  of  Containers,  held by  Containers;  (iv) Silgan,
Containers,  Plastics,  C-W Can and SCCW Can each granted to the Banks  security
interests in substantially  all of their respective real and personal  property;
and (v) Holdings pledged to the Banks all of the capital stock of Silgan held by
Holdings. In addition, each of Holdings, Silgan,  Containers,  Plastics, C-W Can
and SCCW Can have  guaranteed the  obligations of the Borrowers under the Silgan
Credit Agreement.

         Each  of the  Term  Loans  and  each  of the  Revolving  Loans,  at the
respective Borrower's election,  consists of loans designated as Eurodollar rate
loans or as Base Rate (as defined in the Silgan Credit Agreement) loans. Subject
to certain  conditions,  each of the Term Loans and each of the Revolving  Loans
can be  converted  from a Base Rate loan  into a  Eurodollar  rate loan and vice
versa.  Interest on Term Loans maintained as Base Rate loans accrues at floating
rates of 1.5% less the then applicable  Interest  Reduction Discount (as defined
in the Silgan  Credit  Agreement)  (in the case of A Term  Loans) and 2% (in the
case of B Term Loans) over the Base Rate.  Interest on Term Loans  maintained as
Eurodollar rate loans accrues at floating rates of 2.5% less the then applicable
Interest Reduction Discount (in the case of A Term Loans) and 3% (in the case of
B Term  Loans)  over a formula  rate (the  "Eurodollar  Rate")  determined  with
reference  to the rate offered by Bankers  Trust for dollar  deposits in the New
York interbank Eurodollar market.  Interest on Revolving Loans maintained as (i)
Base Rate loans  accrues at  floating  rates of 1.5%,  less the then  applicable



                                      -76-

<PAGE>



Interest  Reduction  Discount,  plus the Base Rate or (ii) Eurodollar Rate loans
accrues at floating rates of 2.5%, less the then applicable  Interest  Reduction
Discount, plus the Eurodollar Rate.

         Under the Silgan  Credit  Agreement,  Silgan is  required  to repay the
Terms  Loans in an  amount  equal to (i) 50% of  Silgan's  Excess  Cash Flow (as
defined in the Silgan  Credit  Agreement)  in any fiscal  year during the Silgan
Credit Agreement,  (ii) 80% of the net sale proceeds received from certain asset
sales (increasing to 100% of such net sale proceeds under certain  circumstances
as described in the Silgan Credit  Agreement),  and (iii) 100% of the net equity
proceeds  received from certain sales of equity  (subject to certain  exceptions
permitting the use of such proceeds to repay certain indebtedness (including the
Discount  Debentures),  decreasing to 50% of net equity proceeds  received after
the occurrence of certain events as described in the Silgan Credit Agreement.

         The  financial  covenants  contained  in the  Silgan  Credit  Agreement
include the  requirement to maintain a ratio of  Consolidated  Current Assets to
Consolidated   Current  Liabilities  (each  as  defined  in  the  Silgan  Credit
Agreement), a ratio of EBITDA to Interest Expense (each as defined in the Silgan
Credit  Agreement) which becomes more restrictive over time and a Leverage Ratio
(as defined in the Silgan Credit  Agreement) which also becomes more restrictive
over time.

         The Silgan Credit Agreement  restricts or limits each of the Borrowers'
and their respective subsidiaries' abilities,  among other things: (i) to create
certain liens;  (ii) to  consolidate,  merge or sell its assets and,  subject to
certain exceptions, to purchase assets; (iii) to pay dividends on, or repurchase
shares of, its capital  stock,  except for,  among other  things,  dividends  in
amounts to allow  Holdings to pay cash dividends on the  Exchangeable  Preferred
Stock (or interest on the Exchange  Debentures) as provided in the Silgan Credit
Agreement and dividends  from  Containers and Plastics to Silgan as long as they
remain  wholly  owned  subsidiaries  of Silgan;  (iv) to lease real and personal
property; (v) to create additional indebtedness, except for, among other things,
unsecured  subordinated  indebtedness of Silgan used to refinance 11-3/4% Notes;
(vi) to make certain  advances,  investments and loans,  except for, among other
things,  certain limited  acquisitions and investments as provided in the Silgan
Credit Agreement;  (vii) to enter into  transactions with affiliates;  (viii) to
make certain  capital  expenditures,  except for,  among other  things,  capital
expenditures  which do not exceed in the aggregate for the Borrowers $65 million
(plus  amounts  permitted  and not utilized in the prior year) for each calendar
year; (ix) except as otherwise  permitted under the Silgan Credit Agreement,  to
make any voluntary payments, prepayments, acquire for value, redeem or exchange,
among other things,  any 11-3/4% Notes, any of the Exchangeable  Preferred Stock
or Exchange  Debentures or to make certain  amendments to the 11-3/4% Notes, the
Borrowers'  or  their  respective   subsidiaries'   respective  certificates  of
incorporation  and by-laws,  or to certain  other  agreements;  (x) with certain
exceptions,  to have any  additional  subsidiaries;  and (xi) to  engage  in any
business other than the packaging business.

         The Silgan Credit Agreement  requires that Silgan own not less than 90%
of the outstanding common stock of Containers and Plastics and 100% of all other
outstanding capital stock of Containers and Plastics.

         The  ability of  Holdings  to take  certain  actions is  restricted  or
limited  pursuant  to the terms of the  Second  Amended  and  Restated  Holdings
Guaranty dated as of August 1, 1995 made by Holdings (the "Holdings  Guaranty").
The  Holdings  Guaranty  restricts or limits  Holdings'  ability to, among other
things:  (i) create certain liens,  (ii) incur additional  indebtedness,  except
that, among other things, Holdings may exchange the Exchangeable Preferred Stock
for the Exchange  Debentures on or after the earlier of the third anniversary of
the issuance of the Exchangeable Preferred Stock or the consummation by Holdings
of a  registered  public  offering of its common  stock in an amount equal to or
greater than the principal  amount of the Exchange  Debentures  and Holdings may



                                      -77-

<PAGE>



incur  unsecured  subordinated  Indebtedness  (as  defined in the Silgan  Credit
Agreement)  the  proceeds  of which are used to  refinance,  redeem or repay the
Exchange  Debentures or any Refinancing  Indebtedness  (as defined in the Silgan
Credit Agreement) of Holdings,  (iii) consolidate,  merge or sell its assets and
purchase  or lease  assets,  except that  Holdings  may merge with Silgan to the
extent that such merger is permitted under the Silgan Credit Agreement, (iv) pay
cash dividends, except that, among other things, Holdings may pay cash dividends
on the  Exchangeable  Preferred  Stock to the extent that Silgan is permitted to
pay cash  dividends  or make  advances  to  Holdings  under  the  Silgan  Credit
Agreement  for such purpose and  dividends to the holders of its common stock in
amounts and at the times as provided in the Silgan  Credit  Agreement  after the
consummation of a registered public equity offering by Holdings,  (v) repurchase
any of its capital stock, (vi) make loans or advances,  except that, among other
things,  Holdings  may make  advances  to Silgan as  permitted  under the Silgan
Credit  Agreement,  and (vii) engage in any business other than holding Silgan's
common  stock  and  certain  other  limited  matters  permitted  by the  Holding
Guaranty.

         Events of  default  under the Silgan  Credit  Agreement  include,  with
respect to each of the  Borrowers,  as the case may be,  among  others:  (i) the
failure to pay any  principal  on the Term  Loans or the  Revolving  Loans,  the
failure  to  reimburse  drawings  under any  letters  of credit  when due or the
failure  to pay  within two  business  days  after the date such  payment is due
interest on the Term Loans, the Revolving Loans or any unpaid drawings under any
letter of credit or any fees or other  amounts  owing  under the  Silgan  Credit
Agreement;  (ii)  subject  to certain  limited  exceptions,  any  failure to pay
amounts due under  certain  other  agreements  or any defaults that result in or
permit the acceleration of certain other indebtedness;  (iii) subject to certain
limited exceptions,  the breach of any covenants,  representations or warranties
contained in the Silgan Credit Agreement or any related  document;  (iv) certain
events of bankruptcy,  insolvency or dissolution;  (v) the occurrence of certain
judgments,  writs of attachment or similar  process against any of the Borrowers
or any of their respective subsidiaries; (vi) the occurrence of certain Employee
Retirement  Income  Security Act related  liabilities;  (vii) a default under or
invalidity of the  guarantees  (including an event of default under the Holdings
Guaranty)  or of the  security  interests  granted to the Banks  pursuant to the
Silgan  Credit  Agreement;  (viii) the  failure of  Holdings  to own 100% of the
capital  stock of  Silgan;  (ix) a Change of Control  (as  defined in the Silgan
Credit  Agreement) shall occur;  and (x) the requirement that Silgan  repurchase
any 11-3/4% Note or that Holdings repurchase any Exchange Debenture, in any case
as a result of a Change of Control (as defined in the  agreements and indentures
relating thereto).

Description of the 11-3/4% Notes

         Silgan sold the  11-3/4%  Notes ($135  million  principal  amount) in a
public  offering on June 29, 1992.  The 11-3/4% Notes bear interest at a rate of
11-3/4% per annum.  The 11-3/4%  Notes are  redeemable  at any time on and after
June 15, 1997 at the option of Silgan, in whole or in part, at 105.875% of their
principal  amount plus accrued  interest,  declining to 100% of their  principal
amount plus accrued interest on or after June 15, 1999. In the event of a Change
of Control  (as  defined in the  11-3/4%  Notes  Indenture),  each holder of the
11-3/4% Notes may require  Silgan to repurchase its 11-3/4% Notes at 101% of the
principal  amount plus accrued  interest.  The 11-3/4% Notes Indenture  contains
certain  covenants  that,  among other  things,  direct the  application  of the
proceeds  from  certain  asset  sales,  limit  the  ability  of  Silgan  and its
subsidiaries to incur indebtedness,  make certain payments with respect to their
capital  stock,  make  prepayments  of  certain  indebtedness,   make  loans  or
investments to entities other than  Restricted  Subsidiaries  (as defined in the
11-3/4% Notes Indenture),  enter into  transactions  with affiliates,  engage in
mergers or  consolidations,  and, with respect to Silgan's  subsidiaries,  issue
stock.  Generally,  these covenants are no more  restrictive  than the covenants
contained in the Silgan Credit Agreement.



                                      -78-

<PAGE>



Description of the Exchange Debentures

         Upon  completion  of the Offering and the  redemption  of the remaining
Discount  Debentures (which is expected to occur no later than 45 days after the
completion of the Offering), Holdings intends to exchange all of the outstanding
Exchangeable Preferred Stock for Exchange Debentures. As a result, Holdings will
realize tax benefits  resulting from the  deductibility  of interest paid on the
Exchange  Debentures.  The aggregate principal amount of the Exchange Debentures
will be equal to the aggregate liquidation preference of, and accrued but unpaid
dividends on, the Exchangeable  Preferred Stock outstanding on the date that the
Exchangeable  Preferred  Stock is  exchanged  for the Exchange  Debentures  (the
"Exchange  Date").  The Exchange  Debentures  will mature on July 15, 2006. Each
Exchange  Debenture  will bear  interest  at the  dividend  rate in effect  with
respect to the Exchangeable  Preferred Stock on the date the Exchange Debentures
are issued from the Exchange Date or from the most recent interest  payment date
to which  interest has been paid or provided  for.  Interest  will be payable on
January 15 and July 15 of each year,  commencing with the first of such dates to
occur after the Exchange  Date.  On or prior to July 15, 2000,  Holdings will be
permitted  to pay  interest on the  Exchange  Debentures  by issuing  additional
Exchange Debentures.

         On or after July 15, 2000, the Exchange  Debentures will be redeemable,
at the option of Holdings,  in whole or in part,  at the rate of 109.938% of the
principal  amount thereof plus accrued  interest,  declining  ratably to 100% by
July 15, 2003.  In addition,  at any time,  or from time to time, on or prior to
July 15, 2000, Holdings will be able, at its option, to redeem all (but not less
than all) outstanding Exchange Debentures at a redemption price equal to 110% of
the principal amount thereof plus accrued interest,  with the proceeds of one or
more sales of common stock of Holdings.  Upon a Change of Control (as defined in
the Indenture with respect to the Exchange  Debentures (the "Exchange  Debenture
Indenture")),  Holdings will be required to make an offer to purchase all of the
Exchange  Debentures at a purchase price equal to 101% of their principal amount
on the  date of  purchase,  plus  accrued  and  unpaid  interest  to the date of
purchase.

         The Exchange  Debenture  Indenture will contain certain covenants that,
among other  things,  will direct the  application  of the proceeds from certain
asset  sales,  limit the  ability  of  Holdings  and its  subsidiaries  to incur
indebtedness,  make certain  payments with respect to their capital stock,  make
prepayments of certain indebtedness, make loans or investments to entities other
than  Restricted  Subsidiaries  (as such term will be  defined  in the  Exchange
Debenture Indenture), enter into transactions with affiliates, engage in mergers
or  consolidations,  and, with respect to Holdings'  subsidiaries,  issue stock.
Generally,  these  covenants  will be no more  restrictive  than  the  covenants
contained in the Silgan Credit Agreement.

                                  LEGAL MATTERS

         The legality of the Common Stock offered hereby will be passed upon for
Holdings by Winthrop, Stimson, Putnam & Roberts, Financial Centre, 695 East Main
Street,  Stamford,  Connecticut  06904-6760.  G.  William  Sisley,  a partner in
Winthrop,  Stimson,  Putnam & Roberts,  is  Secretary  of  Holdings  and Silgan.
Winthrop,  Stimson from time to time represents  certain of the  Underwriters in
connection  with  certain  legal  matters  unrelated  to its  representation  of
Holdings.  Certain legal matters are being passed upon for the  Underwriters  by
Shearman & Sterling, New York, New York. Shearman & Sterling has performed,  and
will  continue to  perform,  legal  services  for MSLEF II,  Morgan  Stanley and
companies controlled by MSLEF II and Morgan Stanley.



                                      -79-

<PAGE>



                                     EXPERTS

         The  consolidated  financial  statements  of Silgan  Holdings  Inc.  at
December 31, 1995 and 1994,  and for each of the three years in the period ended
December 31, 1995 appearing in this Prospectus and  Registration  Statement have
been audited by Ernst & Young LLP, independent  auditors,  as set forth in their
report thereon appearing elsewhere herein and in the Registration Statement, and
are included in reliance  upon such report given upon the authority of such firm
as experts in accounting and auditing.


         The financial  statements of American National Can Company's Food Metal
& Specialty Division as of December 31, 1994 and 1993, and for each of the three
years in the period ended December 31, 1994,  incorporated  by reference in this
Prospectus and  Registration  Statement have been so incorporated in reliance on
the  report  of Price  Waterhouse  LLP,  independent  accountants,  given on the
authority of said firm as experts in auditing and accounting.


                                      -80-

<PAGE>
                                  
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


Report of Independent Auditors ........................................     F-2

Consolidated Balance Sheets at December 31, 1995 and 1994 .............     F-3

Consolidated Statements of Operations for the years ended
         December 31, 1995, 1994 and 1993 .............................     F-4

Consolidated Statements of Deficiency in Stockholders' Equity
         for the years ended December 31, 1995, 1994 and 1993 .........     F-5

Consolidated Statements of Cash Flows for the years
         ended December 31, 1995, 1994 and 1993 .......................     F-6

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

Condensed Consolidated Balance Sheets (Unaudited) at
         June 30, 1996 and 1995 .......................................     F-37

Condensed Consolidated Statements of Operations (Unaudited)
         for the six months ended June 30, 1996 and 1995 ..............     F-38

Condensed Consolidated Statements of Cash Flows (Unaudited)
         for the six months ended June 30, 1996 and 1995 ..............     F-39

Notes to Condensed Consolidated Financial Statements (Unaudited) ......     F-40

Unaudited Pro Forma  Condensed  Statements of Operations for
         the six months ended June 30, 1996 and for the year
         ended December 31, 1995 ......................................     F-44

Notes to Unaudited Pro Forma Condensed Statements of Operations .......     F-48





                                      F-1
<PAGE>



REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Silgan Holdings Inc.



         We have audited the accompanying  consolidated balance sheets of Silgan
Holdings  Inc. as of December  31, 1995 and 1994,  and the related  consolidated
statements of operations,  deficiency in stockholders' equity and cash flows for
each of the three years in the period ended December 31, 1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Silgan Holdings Inc. at December 31, 1995 and 1994, and the consolidated results
of its  operations  and its cash flows for each of the three years in the period
ended  December 31, 1995,  in  conformity  with  generally  accepted  accounting
principles.

         As  discussed  in  Notes  2  and  12  to  the  consolidated   financial
statements,  in 1993 the  Company  changed its method of  accounting  for income
taxes, postemployment benefits and postretirement benefits other than pensions.



                                           Ernst & Young LLP

Stamford, Connecticut
March 8, 1996, except for Note 20,
as to which date is ------------, 1996


         The  foregoing  report  is in the form that  will be  signed  upon  the
recapitalization described in Note 20 to the consolidated financial statements.



                                           /s/ Ernst & Young LLP

Stamford, Connecticut
September 12, 1996

                                      F-2
<PAGE>



                              SILGAN HOLDINGS INC.
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1995 and 1994
                             (Dollars in thousands)

                                                            1995         1994
                                                            ----         ----
Assets
Current assets:
     Cash and cash equivalents .........................   $  2,102    $  2,682
     Accounts receivable, less allowances for
      doubtful accounts of $4,832 and $1,557 for
      1995 and 1994, respectively ......................    109,929      64,700
     Inventories .......................................    210,471     122,429
     Prepaid expenses and other current assets .........      5,801       8,044
                                                           --------    --------
         Total current assets ..........................    328,303     197,855

Property, plant and equipment, net .....................    487,301     251,810
Goodwill, net ..........................................     53,562      30,009
Other assets ...........................................     30,880      24,618
                                                           --------    --------
                                                           $900,046    $504,292
                                                           ========    ========
Liabilities and deficiency in stockholders' equity
Current liabilities:
     Trade accounts payable ............................   $138,195    $ 36,845
     Accrued payroll and related costs .................     32,805      26,019
     Accrued interest payable ..........................      4,358       1,713
     Other accrued expenses ............................     43,457      21,976
     Bank working capital loans ........................      7,100      12,600
     Current portion of long-term debt .................     28,140      21,968
                                                           --------    --------
         Total current liabilities .....................    254,055     121,121

Long-term debt .........................................    750,873     510,763
Deferred income taxes ..................................      6,836       6,836
Other long-term liabilities ............................     68,086      23,570

Deficiency in stockholders' equity:
     Common stock ($0.01 par value per share;
       2,167,500 shares authorized, 1,135,000
       shares issued and outstanding) ..................         12          12
     Additional paid-in capital ........................     33,606      33,606
     Accumulated deficit ...............................   (213,422)   (191,616)
                                                           --------    --------
         Total deficiency in stockholders' equity ......   (179,804)   (157,998)
                                                           --------    --------
                                                           $900,046    $504,292
                                                           ========    ========

                             See accompanying notes 




                                      F-3
<PAGE>


                              SILGAN HOLDINGS INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              For the years ended December 31, 1995, 1994 and 1993
                  (Dollars in thousands except per share data)


                                                   1995       1994       1993
                                                   ----       ----       ----

Net sales ..................................   $1,101,905   $861,374   $645,468

Cost of goods sold .........................      970,491    748,290    571,174
                                               ----------   --------   --------

     Gross profit ..........................      131,414    113,084     74,294

Selling, general and administrative expenses       46,848     37,997     32,495

Reduction in carrying value of assets ......       14,745     16,729       --
                                               ----------   --------   --------

     Income from operations ................       69,821     58,358     41,799

Interest expense and other related
     financing costs .......................       80,710     65,789     54,265
                                               ----------   --------   --------

     Loss before income taxes ..............      (10,889)    (7,431)   (12,466)

Income tax provision .......................        5,100      5,600      1,900
                                               ----------   --------   --------

     Loss before extraordinary charges and
       cumulative effect of changes in
       accounting principles ...............      (15,989)   (13,031)   (14,366)

Extraordinary charges relating to early
     extinguishment of debt ................       (5,817)      --       (1,341)

Cumulative effect of changes in accounting
     principles ............................         --         --       (6,276)
                                               ----------   --------   --------

     Net loss ..............................   $  (21,806)  $(13,031)  $(21,983)
                                               ==========   ========   ========
Net loss per common share:

     Loss before extraordinary charges 
     and cumulative effect of accounting
     changes ...............................    (14.09)       (11.48)    (16.12)

     Extraordinary charges                       (5.12)         -         (1.51)

     Cumulative effect of accounting 
     changes................................       -            -         (7.04)
                                               ----------   --------   ---------
     Net loss...............................     (19.21)      (11.48)    (24.67)
                                               ==========   ========    ========


                             See accompanying notes.




                                      F-4
<PAGE>




                              SILGAN HOLDINGS INC.
             CONSOLIDATED STATEMENTS OF DEFICIENCY IN STOCKHOLDERS'
                  EQUITY For the years ended December 31, 1995,
                                  1994 and 1993
                             (Dollars in thousands)


                                                                       Total
                                          Additional               deficiency in
                                  Common    paid-in   Accumulated  stockholders'
                                   stock    capital     deficit        equity
                                  ------  ----------  -----------  -------------

Balance at December 31, 1992 ...   $  9    $18,609     $(156,602)     $(137,984)

Issuance of 250,000 shares of
  Class B Common Stock .........      3     14,997          --           15,000

Net loss .......................    --        --         (21,983)       (21,983)
                                   ----    -------     ---------      ---------

Balance at December 31, 1993 ...     12     33,606      (178,585)      (144,967)

Net loss .......................    --        --         (13,031)       (13,031)
                                   ----    -------     ---------      ---------

Balance at December 31, 1994 ...     12     33,606      (191,616)      (157,998)

Net loss .......................    --        --         (21,806)       (21,806)
                                   ----    -------     ---------      ---------

Balance at December 31, 1995 ...   $ 12    $33,606     $(213,422)     $(179,804)
                                   ====    =======     =========      =========







                             See accompanying notes.




                                      F-5
<PAGE>




                              SILGAN HOLDINGS INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the years ended December 31, 1995, 1994 and 1993
                             (Dollars in thousands)


                                                  1995        1994        1993
                                                  ----        ----        ----

Cash flows from operating activities:
   Net loss ................................   $(21,806)   $(13,031)   $(21,983)
   Adjustments to reconcile net loss
    to net cash provided by operating
    activities:
       Depreciation ........................     42,217      35,392      31,607
       Amortization ........................      8,083       7,075       5,488
       Accretion of discount on discount
             debentures ....................     28,672      27,477      24,167
       Reduction in carrying value of assets     14,745      16,729        --
       Extraordinary charges relating
             to early extinguishment of debt      6,301        --         1,341
       Cumulative effect of changes in
             accounting principles .........       --          --         6,276
       Changes in assets and liabilities,
          net of effect of acquisitions:
         (Increase) decrease in accounts
             receivable ....................     (1,011)    (21,267)        707
         Decrease (increase) in inventories      10,852     (16,741)     (4,316)
         Increase in trade accounts payable      43,108       4,478       3,757
         Working capital provided by AN Can
             since acquisition date ........     85,213        --          --
         Other, net (decrease) increase ....     (6,745)      7,221       1,091
                                               --------    --------    --------
Total adjustments ..........................    231,435      60,364      70,118
                                               --------    --------    --------
   Net cash provided by operating
      activities ...........................    209,629      47,333      48,135
                                               --------    --------    --------

Cash flows from investing activities:
     Acquisition of ANC's Food Metal &
         Specialty business ................   (348,762)       --          --
     Acquisition of Del Monte Can
         manufacturing assets ..............       --           519     (73,865)
     Capital expenditures ..................    (51,897)    (29,184)    (42,480)
     Proceeds from sale of assets ..........      3,541         765         262
                                               --------    --------    --------
   Net cash used in investing activities ...   $(397,118)  $(27,900)  $(116,083)
                                               ---------   --------   ---------

                          Continued on following page.




                                      F-6
<PAGE>


                              SILGAN HOLDINGS INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
              For the years ended December 31, 1995, 1994 and 1993
                             (Dollars in thousands)


                                                 1995        1994        1993
                                                 ----        ----        ----

Cash flows from financing activities:
   Borrowings under working capital loans ..   $669,260    $393,250    $328,050
   Repayments under working capital loans ..   (674,760)   (382,850)   (366,250)
   Proceeds from issuance of long-term debt.    450,000        --       140,000
   Proceeds from issuance of common stock ..       --          --        15,000
   Repayments of long-term debt ............   (234,506)    (20,464)    (42,580)
   Debt financing costs ....................    (19,290)       --        (8,935)
   Payments to former shareholders of
     Silgan ................................     (3,795)     (6,911)       --
                                               --------    --------    --------
   Net cash provided (used) by financing
     activities ............................    186,909     (16,975)     65,285
                                               --------    --------    --------

Net increase (decrease) in cash and cash
   equivalents .............................       (580)      2,458      (2,663)
Cash and cash equivalents at beginning
   of year .................................      2,682         224       2,887
                                               --------    --------    --------

Cash and cash equivalents at end of year ...   $  2,102    $  2,682    $    224
                                               ========    ========    ========


Supplementary data:
     Interest paid .........................   $ 45,293    $ 30,718    $ 25,733
     Income taxes paid, net of refunds .....      8,967       2,588         722





                             See accompanying notes.





                                      F-7
<PAGE>


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


1.     Basis of Presentation

Silgan Holdings Inc. ("Holdings", together with its wholly-owned subsidiary, the
"Company") is a company  controlled by Silgan  management and The Morgan Stanley
Leveraged  Equity Fund II, L. P. ("MSLEF II"), an affiliate of Morgan  Stanley &
Co.,  Incorporated  ("MS & Co.").  Holdings owns all of the  outstanding  common
stock  of  Silgan  Corporation  ("Silgan").  Since  1993,  Silgan  has  made two
significant   acquisitions.   Silgan   acquired   the  U.  S.  metal   container
manufacturing  business of Del Monte  Corporation  ("Del  Monte") in 1993 and it
acquired  the Food Metal and  Specialty  business  from  American  National  Can
Company ("ANC") in 1995. Both acquisitions were accounted for using the purchase
method of accounting (see Note 3 - Acquisitions).

The  Company,  together  with its  wholly-owned  operating  subsidiaries  Silgan
Containers   Corporation   ("Containers")   and  Silgan   Plastics   Corporation
("Plastics"),  is predominantly engaged in the manufacture and sale of steel and
aluminum containers for human and pet food products and also manufactures custom
designed  plastic  containers  used  for  health  and  personal  care  products.
Principally,  all of the Company's  businesses  are based in the United  States.
Foreign  subsidiaries  are  not  significant  to  the  consolidated  results  of
operations or financial position of the Company.


2.     Summary of Significant Accounting Policies

Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries,  all of which are wholly-owned.  All significant  intercompany
transactions  have been  eliminated.  Assets and  liabilities  of the  Company's
foreign  subsidiary are translated at rates of exchange in effect at the balance
sheet date.  Income  statement  amounts are translated at the average of monthly
exchange rates.

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









                                      F-8
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


2.     Summary of Significant Accounting Policies  (continued)

Cash and cash equivalents

Cash equivalents represent short-term, highly liquid investments having original
maturities  of three  months or less  from the time of  purchase.  The  carrying
values  of these  assets  approximate  their  fair  values.  As a result  of the
Company's cash management  system,  checks issued and presented to the banks for
payment may create  negative  cash  balances.  Checks  outstanding  in excess of
related cash balances totaling  approximately $30.0 million at December 31, 1995
and $5.4 million at December 31, 1994 are included in trade accounts payable.

Inventories

Inventories are stated at the lower of cost or market (net realizable value) and
are principally accounted for by the last-in, first-out method (LIFO).

Property, Plant, and Equipment

Property,  plant and equipment are stated at  historical  cost less  accumulated
depreciation.  Major renewals and  betterments  that extend the life of an asset
are capitalized and repairs and maintenance  expenditures are charged to expense
as incurred.  Depreciation is computed using the straight-line method over their
estimated  useful lives.  The principal  estimated useful lives are 35 years for
buildings and range between 3 to 18 years for machinery and equipment. Leasehold
improvements  are amortized over the shorter of the life of the related asset or
the life of the lease.

Goodwill

The Company has  classified  as goodwill the cost in excess of fair value of net
assets  acquired  in  purchase  transactions.  Goodwill  is  stated at cost less
accumulated amortization. Amortization is computed on a straight-line basis over
periods  ranging from 20 to 40 years.  The Company  periodically  evaluates  the
existence of goodwill impairment to access whether goodwill is fully recoverable
from  projected,  undiscounted  net cash  flows of the  related  business  unit.
Impairments would be recognized in operating results if a permanent reduction in
values were to occur.




                                      F-9
<PAGE>

                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


2.     Summary of Significant Accounting Policies  (continued)

Other Assets

Other  assets  consist  principally  of debt  issuance  costs  which  are  being
amortized on a straight-line basis over the terms of the related debt agreements
(5 to 10 years).  Other  intangible  assets are  amortized  over their  expected
useful lives using the straight-line method.

Income Taxes

Effective January 1, 1993, the Company adopted Statement of Financial Accounting
Standard  ("SFAS") No. 109,  "Accounting for Income Taxes".  Under SFAS No. 109,
the liability  method is used to calculate  deferred income taxes. The provision
for income taxes  includes  federal,  state and foreign  income taxes  currently
payable  and  those  deferred  because  of  temporary  differences  between  the
financial  statement  and tax bases of assets and  liabilities.  The Company had
previously reported under SFAS No. 96, "Accounting for Income Taxes".  There was
no effect for the difference in methods at the date of adoption.

Postemployment Benefits

During  1993,  the Company  adopted  SFAS No. 112,  "Employers'  Accounting  for
Postemployment  Benefits". SFAS No. 112 requires accrual accounting for employee
benefits that are paid between the termination of active employment but prior to
retirement.  Such benefits include salary continuation,  disability,  severance,
and health care. The cumulative  effect as of January 1, 1993 of this accounting
change was to decrease net income by $1.3  million.  There was no tax effect for
this charge due to the net operating loss position of the Company.

Fair Values of Financial Instruments

The carrying amounts for cash, accounts receivable,  accounts payable, and other
accrued  liabilities  are reflected in the financial  statements  and reasonably
approximate  fair value due to the short  maturity of these items.  The carrying
value for short and long-term debt also approximates fair value but may vary due
to changing market  conditions.  Methods and  assumptions  used to estimate fair
value and the fair value of the Company's debt instruments are disclosed in Note
9.






                                      F-10
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


2.     Summary of Significant Accounting Policies  (continued)

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
effect the reported amounts of assets and liabilities, revenues and expenses, as
well as footnote  disclosures  in the financial  statements.  Actual results may
differ from those estimates.

Per Share Data

Per share data is based upon the  weighted  average  number of common and common
equivalent shares outstanding for all periods presented. 

3. Acquisitions

During  the  three  years  ended   December  31,  1995,  the  Company  made  two
acquisitions,  as discussed  below.  Both were  accounted for using the purchase
method of accounting  and the results of operations  have been included with the
Company's  results  from the  respective  acquisition  dates.  The excess of the
purchase  price over the fair  value of net assets  acquired  was  allocated  to
goodwill.

Fiscal year 1995 acquisition

On August 1, 1995,  Containers  acquired from ANC substantially all of the fixed
assets and working capital,  and assumed certain specified limited  liabilities,
of ANC's Food Metal & Specialty business ("AN Can"), which manufactures, markets
and sells metal food  containers  and rigid plastic  containers for a variety of
food  products and metal caps and closures for food and beverage  products.  The
purchase price for the assets  acquired and the assumption of certain  specified
liabilities,  including related transaction costs, was $364.0 million (including
$15.2  million for the  operations  of ANC's St.  Louis,  MO facility  which the
Company  intends to purchase by mid-1996 upon  completion  of a  rationalization
project undertaken at that location).










                                      F-11
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


3.     Acquisitions  (continued)

Fiscal year 1995 acquisition  (continued)

The  purchase  price was  allocated  to the  tangible  and  identifiable  assets
acquired  and  liabilities  assumed  based upon their  estimated  fair values as
determined from preliminary  appraisals and valuations which management believes
are reasonable.  The purchase price allocation will be finalized within one year
of the acquisition date.  Differences between actual and preliminary  valuations
will cause  adjustments to the AN Can purchase price  allocation as shown below.
Estimated items subject to change include employee benefit costs and termination
costs  associated  with  plant  rationalization  and  administrative   workforce
reductions  and other plant exit costs.  The  aggregate  purchase  price and its
preliminary  allocation to the assets and  liabilities  is as follows for AN Can
(dollars in thousands):

                   Net working capital acquired    $155,967
                   Property, plant and equipment    240,079
                   Goodwill ....................     24,832
                   Other liabilities assumed ...    (56,916)
                                                   --------
                                                   $363,962
                                                   ========

Set forth  below are the  Company's  summary  unaudited  pro  forma  results  of
operations for the years ended December 31, 1995 and 1994. The pro forma results
include the historical  results of the Company and AN Can and reflect the effect
of  purchase  accounting   adjustments  based  on  preliminary   appraisals  and
valuations,  the financing of the acquisition,  the refinancing of the Company's
debt  obligations,  and certain other adjustments as if these events occurred as
of the beginning of the periods  presented.  The pro forma data does not purport
to represent what the Company's  results of operations  actually would have been
if the operations were combined as of January 1, 1995 or 1994, or to project the
Company's results of operations for any future period.

                                               1995            1994
                                               ----            ----
                                              (Dollars in thousands)

      Net sales .......................   $1,404,382      $1,457,968
      Income from operations ..........       97,415(1)       62,893(2)
      Income (loss) before income taxes        8,730         (26,629)
      Net income (loss) ...............        1,530         (29,329)
      Net income (loss) per share......   $     1.32       $  (25.84)
                                          ============     ============





                                      F-12
<PAGE>

                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


3.     Acquisitions  (continued)

Fiscal year 1995 acquisition  (continued)

(1)    Included in pro forma income from  operations for the year ended December
       31, 1995 is a charge  incurred by the Company of $14.7  million to adjust
       the carrying  value of certain  underutilized  machinery and equipment at
       Silgan  facilities  (existing  prior  to the AN Can  acquisition)  to net
       realizable value.

(2)    Included in pro forma income from  operations for the year ended December
       31,  1994 are charges  incurred by AN Can of $10.1  million for shut down
       costs  necessary to realign the assets of the business  more closely with
       the existing  customer  base,  $16.7  million  related to Silgan and $7.1
       million  related  to AN Can to  adjust  the  carrying  value  of  certain
       technologically  obsolete and inoperable  equipment to realizable  value,
       and $26.7 million for the write-down of goodwill by AN Can.

Fiscal year 1993 acquisition

On December 21, 1993,  Containers  acquired from Del Monte  substantially all of
the  fixed  assets  and  certain  working  capital  of  Del  Monte's   container
manufacturing business in the United States ("DM Can"). The final purchase price
for the assets  acquired and the  assumption of certain  specified  liabilities,
including related transaction costs, was $73.3 million. The detail of the assets
acquired is as follows (dollars in thousands):

                   Net working capital .........   $21,944
                   Property, plant and equipment    47,167
                   Goodwill ....................    13,729
                   Other liabilities assumed ...    (9,494)
                                                   -------
                                                   $73,346
                                                   =======







                                      F-13
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


4.     Inventories

The  components  of  inventories  at December  31, 1995 and 1994  consist of the
following:

                                                  1995         1994
                                                  ----         ----
                                                (Dollars in thousands)

          Raw materials .....................   $ 46,027    $ 38,575
          Work-in-process ...................     24,869      19,045
          Finished goods ....................    135,590      63,409
          Spare parts and other .............      6,344       1,621
                                                --------    --------
                                                 212,830     122,650
          Adjustment to value inventory
             at cost on the LIFO method .....     (2,359)       (221)
                                                --------    --------
                                                $210,471    $122,429
                                                ========    ========

The amount of inventory  recorded on the first-in  first-out  method at December
31, 1995 and 1994 was $14.9 million and $6.5 million, respectively.


5.     Property, Plant, and Equipment

Property, plant, and equipment consist of the following:

                                                  1995         1994
                                                   ----        ----
                                                (Dollars in thousands)

          Land ..............................   $  6,355    $  3,707
          Buildings and improvements ........     68,860      51,665
          Machinery and equipment ...........    584,526     346,061
          Construction in progress ..........     33,764      18,124
                                                --------    --------
                                                 693,505     419,557
          Accumulated depreciation
             and amortization ...............   (206,204)   (167,747)
                                                --------    --------
             Property, plant and equipment, net $487,301    $251,810
                                                ========    ========

For the years ended December 31, 1995, 1994, and 1993,  depreciation expense was
$42.2 million,  $35.4 million, and $31.6 million respectively.  The total amount
of repairs and maintenance  expense was $26.9 million in 1995,  $19.9 million in
1994, and $17.1 million in 1993.





                                      F-14
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


5.     Property, Plant, and Equipment  (continued)

Effective  October 1, 1994, the Company  extended the estimated  useful lives of
certain  fixed assets to more properly  reflect the true  economic  lives of the
assets and to better align the Company's  depreciable lives with the predominate
practice in the industry.  The change had the effect of decreasing  depreciation
expense and increasing net income in 1994 by approximately $1.3 million.

Based upon a review of its  depreciable  assets,  the  Company  determined  that
certain adjustments were necessary to properly reflect net realizable values. In
1995,  the  Company  recorded a  write-down  of $14.7  million for the excess of
carrying  value over  estimated  realizable  value of machinery and equipment at
existing facilities which have become  underutilized due to excess capacity.  In
1994,  charges of $16.7  million were  recorded  which  included $2.6 million to
write-down the excess carrying value over estimated  realizable value of various
plant  facilities held for sale and $14.1 million for  technologically  obsolete
and inoperable machinery and equipment.

In March 1995, the FASB issued SFAS No. 121,  "Accounting  for the Impairment of
Long-Lived  Assets  and for  Long-Lived  Assets  to Be  Disposed  Of"  which  is
effective  for the 1996 fiscal year.  As required by this  standard,  impairment
losses will be recognized when events or changes in circumstances  indicate that
the fair value of identified  assets is less than the carrying amount. In making
such a  determination,  the Company  will  compare the  undiscounted  cash flows
generated by specified assets to the carrying value of such assets.  The Company
will adopt SFAS No. 121 in 1996 and believes the effect of adoption  will not be
material.

6.     Goodwill

Goodwill  amortization  charged to  operations  was $1.3  million in 1995;  $1.2
million in 1994; and $0.5 million in 1993. Accumulated  amortization of goodwill
at December 31, 1995,  1994, and 1993 was $5.0 million;  $3.7 million;  and $2.5
million, respectively.







                                      F-15
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


7.     Other Assets

Other assets at December 31, 1995 and 1994 consist of the following:

                                                      1995        1994
                                                      ----        ----
                                                    (Dollars in thousands)

        Debt issuance costs ......................   $30,148    $25,142
        Other ....................................     8,027      8,275
                                                     -------    -------
                                                      38,175     33,417
        Less:  accumulated amortization ..........    (7,295)    (8,799)
                                                     -------    -------
                                                     $30,880    $24,618
                                                     =======    =======

During 1995, as part of the acquisition of AN Can and the related refinancing of
its secured debt facilities and its Discount  Debentures,  the Company wrote off
$6.3 million of unamortized debt issuance costs and capitalized $19.3 million in
new debt issuance costs.  Amortization expense relating to debt issuance for the
years ended December 31, 1995,  1994,  and 1993 was $4.9 million,  $5.3 million,
and $3.3 million, respectively.


8.     Short-Term Borrowings and Long-Term Debt

The Company has a working  capital  revolving  credit  facility which it uses to
finance its seasonal  liquidity  needs.  As of December  31, 1995 and 1994,  the
Company had $7.1 million and $12.6 million of working capital loans outstanding,
respectively.

Long-term debt consists of the following: 

                                                       1995       1994
                                                       ----       ----
                                                    (Dollars in thousands)

        Bank A Term Loans ........................   $220,000   $ 39,845
        Bank B Term Loans ........................    222,750     79,691
        Senior Secured Floating Rate Notes due
           June 30, 1997 .........................       --       50,000
        11 3/4% Senior Subordinated Notes due
           June 15, 2002 .........................    135,000    135,000
        13 1/4% Senior Subordinated Debentures due
           December 15, 2002 .....................    201,263    228,195
                                                     --------   --------
                                                      779,013    532,731
        Less: Amounts due within one year ........     28,140     21,968
                                                     --------   --------
                                                     $750,873   $510,763
                                                     ========   ========




                                      F-16
<PAGE>


                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


8.     Short-Term Borrowings and Long-Term Debt  (continued)

The aggregate  annual  maturities of long-term  debt at December 31, 1995 are as
follows (dollars in thousands):

                        1996 ..............   $ 28,140
                        1997 ..............     37,170
                        1998 ..............     52,138
                        1999 ..............     52,138
                        2000 ..............    102,281
                        2001 and thereafter    507,146
                                              --------
                                              $779,013
                                              ========

1995 Bank Credit Agreement

Effective August 1, 1995, Silgan, Containers, and Plastics entered into a $675.0
million credit agreement (the "Credit  Agreement") with various banks to finance
the  acquisition  by  Containers  of AN Can, to refinance  and repay in full all
amounts  owing under the previous bank credit  agreement and the Senior  Secured
Notes and to  repurchase  up to $75.0  million  of its 13 1/4%  Senior  Discount
Debentures  ("Discount  Debentures").  In connection with the refinancing of the
Credit Agreement, the Company incurred a charge of $5.8 million (net of taxes of
$2.6  million)  in 1995 for the  early  extinguishment  of  amounts  owed  under
existing  secured debt  facilities  and for the  repurchase  of a portion of its
Discount Debentures.

The Credit  Agreement  provided  the Company  with (i) $225.0  million of A Term
Loans,  (ii)  $225.0  million  of B Term  Loans,  and  (iii) a  working  capital
revolving credit facility of up to $225.0 million ("Working Capital Loans"). The
Company used proceeds from the Credit  Agreement to repay $117.1 million of term
loans under the previous bank credit  agreement,  repay in full $50.0 million of
its Senior Secured Notes due 1997,  acquire AN Can for $348.8 million (excluding
$15.2 million for the St. Louis operations which the Company expects to purchase
by mid-1996),  repurchase  $57.6 million of its Discount  Debentures,  and incur
debt issuance costs of $19.3 million.  The Company is currently  permitted under
the debt  facilities to make additional  repurchases of its Discount  Debentures
prior to June 30, 1996.





                                      F-17
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


8.     Short-Term Borrowings and Long-Term Debt  (continued)

1995 Bank Credit Agreement  (continued)

The A Term Loans  mature on December  31,  2000,  and the B Term Loans mature on
March 15, 2002. During 1995,  principal  repayments of $5.0 million were made on
the A Term Loans and $2.3 million on the B Term Loans. Principal is to be repaid
on each term loan in installments in accordance with the Credit  Agreement until
maturity.

As defined in the Credit  Agreement,  the  Company is required to repay the term
loans  (ratably  allocated  between the A Term Loans and the B Term Loans) in an
amount equal to 80% of the net sale  proceeds from certain asset sales and up to
100% of the net equity proceeds from certain sales of equity.  Effective for the
year ended  December  31, 1996 and each year  thereafter  during the term of the
Credit  Agreement,  the Company is  required to pre-pay the term loans  (ratably
allocated  between the A Term Loans and the B Term Loans) in an amount  equal to
50% of the  Company's  excess  cash flow.  Amounts  repaid  under the term loans
cannot be reborrowed.

The Credit Agreement  provides  Containers and Plastics,  together,  a revolving
credit  facility of $225.0  million for working  capital  needs.  The commitment
under the Credit  Agreement  for  Working  Capital  Loans was  initially  $150.0
million. This initial commitment will increase at the time and by the amount the
Company  repurchases  its Discount  Debentures  (up to a maximum  commitment  of
$225.0 million). As of December 31, 1995, Holdings had repurchased $57.6 million
of Discount  Debentures,  thereby  increasing the commitment under the revolving
credit facility to $207.6 million. After taking into account outstanding letters
of credit  of $6.6  million  and  Working  Capital  Loans of $7.1  million,  the
borrowings  available under the revolving credit facility were $193.9 million at
December 31, 1995.  In addition to  borrowings  of Working  Capital  Loans,  the
Company  may  utilize up to a maximum  of $20.0  million in letters of credit as
long as the aggregate  amount of borrowings  and letters of credit do not exceed
the amount of the commitment.  The aggregate amount of Working Capital Loans and
letters of credit  which may be  outstanding  at any time is also limited to the
aggregate of 85% of eligible accounts  receivable and 50% of eligible inventory.
Working Capital Loans may be borrowed,  repaid,  and reborrowed over the life of
the Credit Agreement until final maturity on December 31, 2000.





                                      F-18
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


8.     Short-Term Borrowings and Long-Term Debt  (continued)

1995 Bank Credit Agreement  (continued)

The  borrowings  under the Credit  Agreement may be designated by the respective
Borrowers  as Base  Rate or  Eurodollar  Rate  borrowings.  The Base Rate is the
higher of (i) 1/2 of 1% in excess of Adjusted  Certificate  of Deposit  Rate, or
(ii) Bankers  Trust  Company's  prime lending rate.  Base Rate  borrowings  bear
interest  at the Base Rate plus  1.50%,  in the case of A Term Loans and Working
Capital Loans; and 2.0%, in the case of B Term Loans. Eurodollar Rate borrowings
bear interest at the Eurodollar  Rate plus 2.50% in the case of A Term Loans and
Working  Capital Loans;  and 3.0%, in the case of B Term Loans.  At December 31,
1995, the interest rate for Base Rate borrowings was 10.0% and the interest rate
for Eurodollar Rate borrowings ranged between 8.1875% and 8.9375%.

For 1995,  1994 and 1993,  respectively,  the average  amount of  borrowings  of
Working  Capital Loans was $67.6 million,  $14.4 million and $51.9 million;  the
average annual interest rate paid on such  borrowings was 8.9%,  8.4%, and 6.0%;
and the highest amount of such  borrowings at any month-end was $184.0  million,
$43.9 million, and $80.3 million.

The Credit  Agreement  provides for the payment of a commitment  fee of 0.5% per
annum on the daily average  unused portion of  commitments  available  under the
working  capital  revolving  credit facility as well as a 2.75% per annum fee on
outstanding letters of credit.

The  indebtedness  under the Credit Agreement is guaranteed by Holdings and each
of the Borrowers and secured by a security  interest in substantially all of the
real and personal  property of the Borrowers.  The stock of Silgan and the stock
of principally  all of its  subsidiaries  have been pledged to the lenders under
the Credit Agreement.

The Credit Agreement  contains various covenants which limit or restrict,  among
other things,  investments,  indebtedness,  liens,  dividends,  leases,  capital
expenditures, and the use of proceeds from asset sales, as well as requiring the
Company to meet certain specified financial covenants.  The Company is currently
in compliance with all covenants under the Credit Agreement.





                                      F-19
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


8.     Short-Term Borrowings and Long-Term Debt  (continued)

1993 Bank Credit Agreement

Effective  December 21, 1993,  Silgan,  Containers,  and Plastics entered into a
credit  agreement  with a group of banks for  $140.0  million  in term loans and
$70.0 million in working  capital loans to finance in part the acquisition of DM
Can and repay  $41.6  million of term loans  owed under a previous  bank  credit
agreement.  In addition,  Holdings issued and sold 250,000 shares of its Class B
Common Stock for $15.0 million and, in turn,  contributed such amount to Silgan.
As a result of the early  extinguishment  of debt,  the  Company  incurred a net
charge of $1.3 million.

According to the terms of this bank credit  agreement,  80% of amounts  received
from the sale or disposal of assets was to be used to repay term loans. Prior to
the  refinancing  and repayment of this bank facility,  an additional  principal
payment of $2.5 million was made early in 1995 from net proceeds  received  from
asset sales.

Senior Secured Floating Rate Notes

The Company  redeemed its Senior  Secured Notes on August 30, 1995 for a premium
of $0.1 million.

11 3/4% Senior Subordinated Notes

The  Company's 11 3/4% Senior  Subordinated  Notes (the "11 3/4%  Notes")  which
mature on June 15, 2002, represent unsecured general obligations, subordinate in
right of payment to  obligations  of the Company under the Credit  Agreement and
effectively  subordinate to all of the  obligations of the  subsidiaries  of the
Company. Interest is payable semi-annually on June 15 and December 15.

The 11 3/4% Notes are  redeemable  at the option of the Company,  in whole or in
part, at any time during the twelve months  commencing  June 15 of the following
years at the  indicated  percentages  of their  principal  amount,  plus accrued
interest:

                                                   Redemption
                        Year                       Percentage
                        ----                       ----------
                        1997 ..............        105.8750%
                        1998 ..............        102.9375%
                        1999 and thereafter        100.0000%





                                      F-20
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


8.     Short-Term Borrowings and Long-Term Debt  (continued)

11 3/4% Senior Subordinated Notes  (continued)

The 11 3/4% Notes Indenture  contains  covenants which are comparable to or less
restrictive than those under the terms of the existing Credit Agreement.

13 1/4% Senior Discount Debentures

The 13 1/4% Senior  Discount  Debentures,  which are due on December  15,  2002,
represent  unsecured  general  obligations of Holdings,  subordinate in right of
payment to the  obligations of Silgan and its  subsidiaries.  The original issue
discount is being amortized through June 15, 1996 with a yield to maturity of 13
1/4%.  During the year ended  December 31, 1995, the Company  repurchased  $61.7
million face amount of its Discount  Debentures for $57.6  million,  including a
premium  of $2.0  million.  The  carrying  amount at  December  31,  1995 of the
Discount Debentures  represents the face amount less an unamortized  discount of
$12.1 million. From and after June 15, 1996, interest on the Discount Debentures
will  accrue on the  principal  amount at the rate of 13 1/4% and be  payable in
cash  semiannually.  The Discount  Debentures are redeemable at any time, at the
option of Holdings,  in whole or in part, at 100% of their principal amount plus
accrued interest to the redemption date.

The Discount Debentures  Indenture contains covenants which are comparable to or
less restrictive than those under the Credit Agreement and the 11 3/4% Notes.


9.     Fair Value of Financial Instruments

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

Cash and cash equivalents: The carrying amount reported in the balance sheet for
cash and cash equivalents  approximates  fair value due to the short duration of
those investments.

Short and long-term debt: The carrying amounts of the Company's borrowings under
its working capital loans and  variable-rate  borrowings  approximate their fair
value.  The fair  values of  fixed-rate  borrowings  are based on quoted  market
prices.






                                      F-21
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


9.     Fair Value of Financial Instruments  (continued)

Letters of Credit:  Fair values of the Company's  outstanding  letters of credit
are based on current contractual amounts outstanding.

The  following  table  presents  the  carrying  amounts  and fair  values of the
Company's  financial  instruments  recorded  at  December  31,  1995  and  1994,
respectively:

                                             1995                   1994
                                             ----                   ----
                                     Carrying     Fair     Carrying      Fair
                                      Amount      Value     Amount       Value
                                     --------   --------   --------   --------
                                               (Dollars in thousands)

 Working Capital Facility ........   $  7,100   $  7,100   $ 12,600   $ 12,600
 Current Portion of long-term debt     28,140     28,140     21,968     21,968
 Bank A Term Loans ...............    220,000    220,000     39,845     39,845
 Bank B Term Loans ...............    222,750    222,750     79,691     79,691
 Senior Secured Floating Rate
    Notes due June 30, 1997 ......       --         --       50,000     50,000
 11 3/4% Senior Subordinated
    Notes due June 15, 2002 ......    135,000    144,500    135,000    140,400
 13 1/4% Senior Subordinated
    Debentures due
    December 15, 2002 ............    201,263    205,873    228,195    235,100

The Company has had limited  involvement with derivative  financial  instruments
and does not use them for trading  purposes.  During 1995 and 1994,  the Company
was not party to any interest rate hedge  agreements,  nor did it use derivative
instruments to hedge commodity or foreign exchange risks.

Subsequent  to December 31, 1995,  the Company  entered into  interest rate swap
agreements in order to manage its exposure to interest rate fluctuations.  These
agreements  effectively  convert  interest rate exposure from variable rate to a
fixed rate without the exchange of the underlying principal amounts. The Company
has agreed to pay fixed rates of interest  ranging from 8.1% to 8.6% on notional
principal  amounts  totaling  $100.0  million which mature in the year 1999. Net
payments or receipts under these  agreements  will be recorded as adjustments to
interest expense.





                                      F-22
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


9.     Fair Value of Financial Instruments  (continued)

Concentration of Credit Risk

The Company derives a significant  portion of its revenue from multi-year supply
agreements with many of its customers.  Revenues from its two largest  customers
accounted  for  approximately  36.0% of sales  in 1995  and  47.3% in 1994.  The
receivable  balances from these  customers  collectively  represented  28.2% and
34.4% of accounts  receivable  before  allowances at December 31, 1995 and 1994,
respectively.  As is common in the  packaging  industry,  the  Company  provides
extended  payment terms for some of its customers due to the  seasonality of the
vegetable  and fruit pack  business.  Exposure  to losses is  dependent  on each
customer's  financial position.  The Company performs ongoing credit evaluations
of  its   customer's   financial   condition   and  its   receivables   are  not
collateralized.  The Company  maintains an allowance for doubtful accounts which
management  believes is  adequate  to cover  potential  credit  losses  based on
customer credit evaluations, collection history, and other information.


10.     Commitments

The Company has a number of noncancelable  operating leases for office and plant
facilities, equipment and automobiles that expire at various dates through 2020.
Certain  operating leases have renewal  options.  Minimum future rental payments
under these leases are (dollars in thousands):

                         1996 ..............   $13,442
                         1997 ..............    10,768
                         1998 ..............     7,973
                         1999 ..............     5,778
                         2000 ..............     4,928
                         2001 and thereafter     7,159
                                               -------
                                               $50,048
                                               =======

Rent expense was approximately  $10.8 million in 1995; $9.1 million in 1994; and
$8.0 million in 1993.







                                      F-23
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


11.     Retirement Plans

The  Company  sponsors  pension  and  defined  contribution  plans  which  cover
substantially   all   employees,   other   than  union   employees   covered  by
multi-employer   defined  benefit  pension  plans  under  collective  bargaining
agreements.  Pension  benefits  are provided  based on either a career  average,
final pay or years of service formula. With respect to certain hourly employees,
pension  benefits  are  provided  for based on stated  amounts  for each year of
service.  It is the  Company's  policy  to  fund  accrued  pension  and  defined
contribution  costs in compliance with ERISA  requirements.  Assets of the plans
consist primarily of equity and bond funds.

The following  table sets forth the funded  status of the  Company's  retirement
plans as of December 31:

                                       Plans in which        Plans in which
                                        Assets Exceed         Accumulated
                                         Accumulated            Benefits
                                          Benefits            Exceed Assets
                                       ---------------       ---------------
                                       1995       1994       1995       1994
                                       ----       ----       ----       ----
                                             (Dollars in thousands)
Actuarial present value of 
 benefit obligations:
   Vested benefit obligations ....   $12,135    $ 9,182    $31,465    $19,876
   Non-vested benefit obligations        547        871      3,158      1,889
                                     -------    -------    -------    -------
Accumulated benefit obligations ..    12,682     10,053     34,623     21,765
Additional benefits due to
   future salary levels ..........     5,667      5,358      7,132      3,557
                                     -------    -------    -------    -------
Projected benefit obligations ....    18,349     15,411     41,755     25,322
Plan assets at fair value ........    12,988     11,612     23,535     17,249
                                     -------    -------    -------    -------
Projected benefit obligation
   in excess of plan assets ......     5,361      3,799     18,220      8,073
Unrecognized actuarial gain (loss)      (165)       504      1,237      3,916
Unrecognized prior service costs .      (615)      (665)    (2,128)    (2,461)
Additional minimum liability .....      --         --        1,990      1,677
                                     -------    -------    -------    -------
Accrued pension liability
   recognized in the balance sheet   $ 4,581    $ 3,638    $19,319    $11,205
                                     =======    =======    =======    =======

As of the AN Can  acquisition  date,  the  Company  assumed an  accrued  pension
liability of $6.8 million related to the active employee population  transferred
to the Company from AN Can. Under the terms of the acquisition, ANC retained the
liability for the retired population as of August 1, 1995.





                                      F-24
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


11.     Retirement Plans  (continued)

For certain pension plans with accumulated  benefits in excess of plan assets at
December  31,  1995 and  December  31,  1994,  the  balance  sheet  reflects  an
additional  minimum  pension  liability  and  related  intangible  asset of $2.0
million and $1.7 million, respectively,

 The components of net periodic  pension costs for defined  benefit plans are as
follows:

                                                    1995     1994     1993
                                                    ----     ----     ----
                                                    (Dollars in thousands)

     Service cost ..............................   $3,067   $2,947   $1,809
     Interest cost .............................    3,887    3,334    2,144
     Actual loss (return) on assets ............   (7,284)     539   (1,784)
     Net amortization and deferrals ............    5,008   (2,698)     317
                                                   ------   ------   ------
        Net periodic pension cost ..............   $4,678   $4,122   $2,486
                                                   ======   ======   ======

During 1995, the Company  recognized  settlement and curtailment  losses of $0.4
million from the  termination of  participation  in certain plans as a result of
plant  closings  and  changes  in  pension  benefit   provisions.   The  Company
participates  in several  multi-employer  pension  plans which  provide  defined
benefits to certain of its union  employees.  The  composition  of total pension
cost for 1995, 1994, and 1993 in the Consolidated Statements of Operations is as
follows:

                                                    1995     1994     1993
                                                    ----     ----     ----
                                                    (Dollars in thousands)

     Net periodic pension cost .................   $4,678   $4,122   $2,486
     Settlement and curtailment losses, net ....      418     --       --
     Contributions to multi-employer union plans    2,708    2,700    2,000
                                                   ------   ------   ------
        Total pension costs ....................   $7,804   $6,822   $4,486
                                                   ======   ======   ======





                                      F-25
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


11.     Retirement Plans  (continued)

The assumptions used in determining the actuarial  present value of plan benefit
obligations as of December 31 are as follows:

                                                          1995   1994   1993
                                                          ----   ----   ----

     Discount rate ..................................     7.5%   8.5%   7.5%
     Weighted average rate of compensation increase .     4.0%   4.5%   4.5%
     Expected long-term rate of return on plan assets     8.5%   8.5%   8.5%

The Company also sponsors defined  contribution pension and profit sharing plans
covering  substantially all employees.  Company contributions to these plans are
based upon employee  contributions  and operating  profitability.  Contributions
charged to income for these  plans were $1.7  million in 1995;  $2.5  million in
1994; and $1.5 million in 1993. The decline in defined  contributions in 1995 as
compared  to 1994  resulted  from lower  profit-sharing  contributions  made for
Company  employees since target  financial  objectives  were not achieved.  This
decrease  was  partially  offset  by  an  increase  in  the  contribution   base
attributable to additional employee participation as a result of the acquisition
of AN Can.


12.     Postretirement Benefits Other than Pensions

Effective  January 1, 1993,  the Company  changed its method of  accounting  for
postretirement  health  care and other  insurance  benefits  to  conform  to the
provisions of SFAS No. 106 "Employers'  Accounting for Post Retirement  Benefits
Other Than Pensions",  which requires  accrual of these benefits over the period
during which active employees become eligible for such benefits. Previously, the
Company  recognized  the cost of providing  such  benefits on the  pay-as-you-go
basis. The Company elected to immediately  recognize a cumulative charge of $5.0
million for this change in accounting principle which represents the accumulated
postretirement benefit obligation existing as of January 1, 1993.

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





                                      F-26
<PAGE>




                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


12.     Postretirement Benefits Other than Pensions  (continued)

The following table presents the funded status of the  postretirement  plans and
amounts recognized in the Company's balance sheet as of December 31:

                                                           1995       1994
                                                           ----       ----
                                                        (Dollars in thousands)

    Accumulated postretirement benefit obligation:
       Retirees ......................................   $  1,587    $ 1,183
       Fully eligible active plan participants .......     11,647      1,521
       Other active plan participants ................     14,770      2,577
                                                         --------    -------
   Total accumulated postretirement benefit obligation     28,004      5,281
   Unrecognized net gain .............................     (2,929)      (219)
   Unrecognized prior service costs ..................       (298)       (79)
                                                         --------    -------
   Accrued postretirement benefit liability ..........   $ 24,777    $ 4,983
                                                         ========    =======

As of the AN Can acquisition date, the Company assumed a postretirement  benefit
liability in the amount of $19.6 million for the active  population  transferred
to the Company from AN Can. Under the terms of the acquisition, ANC retained the
liability for the retired population as of August 1, 1995.

Net periodic postretirement benefit cost include the following components:

                                                           1995      1994
                                                           ----      ----
                                                        (Dollars in thousands)

   Service cost ......................................   $  372      $321
   Interest cost .....................................    1,097       412
   Net amortization and deferral .....................       42       (14)
                                                         ------      ----
     Net periodic postretirement benefit cost ........   $1,511      $719
                                                         ======      ====

The  weighted   average   discount  rates  used  to  determine  the  accumulated
postretirement benefit obligation as of December 31, 1995 and 1994 were 7.5% and
8.5%,   respectively.   The  net  periodic  postretirement  benefit  costs  were
calculated using a discount rate ranging from 7.5% to 8.5% for 1995 and 8.5% for
1994. The assumed health care cost trend rate used in measuring the  accumulated
postretirement benefit obligation ranged from 7.14% to 10.0% in 1995 and was 14%
in 1994,  declining  to a rate  ranging  from  5.0% to 6.0% in the year 2003 and
thereafter.




                                      F-27
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


12.     Postretirement Benefits Other than Pensions  (continued)

A 1% increase in the health care cost trend rate  assumption  would increase the
accumulated  postretirement  benefit  obligation  as of  December  31,  1995  by
approximately  $3.7  million  and  increase  the  aggregate  of the  service and
interest  cost  components of the net periodic  postretirement  benefit cost for
1995 by approximately $0.2 million.


13.     Income Taxes

The components of income tax expense are as follows:

                                            1995      1994      1993
                                            ----      ----      ----
                                             (Dollars in thousands)
            Current
               Federal ................   $  500    $2,500    $  300
               State ..................    1,900     3,200     1,900
               Foreign ................      100      (100)     (400)
                                          ------    ------    ------
                                           2,500     5,600     1,800
            Deferred
               Federal ................     --        --        --
               State ..................     --        --         100
               Foreign ................     --        --        --
                                          ------    ------    ------
                                            --        --         100
                                          ------    ------    ------
                                          $2,500    $5,600    $1,900
                                          ======    ======    ======

Income tax expense is included in the financial statements as follows:

                                            1995      1994      1993
                                            ----      ----      ----
                                             (Dollars in thousands)

            Income before extraordinary
              charges .................   $5,100    $5,600    $1,900
            Extraordinary charges .....   (2,600)     --        --
                                          ------    ------    ------
                                          $2,500    $5,600    $1,900
                                          ======    ======    ======





                                      F-28
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


13.     Income Taxes  (continued)

The income tax provision  varied from that computed by using the U.S.  statutory
rate as a result of the following:

                                               1995       1994       1993
                                               ----       ----       ----
                                                (Dollars in thousands)
     Income tax benefit at the U.S. Federal
         income tax rate ................   $(3,811)   $(2,601)   $(4,363)
     State and foreign tax expense net of
         Federal income benefit .........     1,820      2,015      1,235
     Amortization of goodwill ...........       471        576        154
     Losses with no benefit .............     6,620      5,610      4,874
                                            -------    -------    -------
                                            $ 5,100    $ 5,600    $ 1,900
                                            =======    =======    =======

Deferred  income  taxes  reflect  the net tax  effect of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax liabilities and assets at December 31 are as follows:

                                                         1995       1994
                                                         ----       ----
                                                     (Dollars in thousands)
     Deferred tax liabilities:
         Tax over book depreciation ................   $27,800    $21,900
         Book over tax basis of assets acquired ....    41,700     21,400
         Other .....................................     3,900      4,100
                                                       -------    -------
           Total deferred tax liabilities ..........    73,400     47,400

     Deferred tax assets:
         Book reserves not yet deductible
           for tax purposes ........................    56,300     24,800
         Deferred interest on high yield obligations    25,100     21,300
         Net operating loss carryforwards ..........    35,600     26,200
         Other .....................................     1,200      4,100
                                                       -------    -------
           Total deferred tax assets ...............   118,200     76,400
         Valuation allowance for deferred tax assets    51,636     35,836
                                                       -------    -------
            Net deferred tax assets ................    66,564     40,564
                                                       -------    -------

       Net deferred tax liabilities ................   $ 6,836    $ 6,836
                                                       =======    =======





                                      F-29
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


13.     Income Taxes  (continued)

The Company  files a  consolidated  Federal  income tax return.  At December 31,
1995, the Company has net operating loss  carryforwards of approximately  $100.0
million which are available to offset future consolidated  taxable income of the
group and expire from 2001 through 2010. The Company had an alternative  minimum
tax  liability of $0.5 million in 1995 and $1.5 million in 1994. At December 31,
1995, the Company had $3.9 million of alternative  minimum tax credits which are
available  indefinitely to reduce future tax payments for regular federal income
tax purposes.


14.     Acquisition Reserves

In  connection  with the  acquisition  of AN Can,  the Company  plans to improve
operating efficiencies through production and facility consolidation and through
workforce reductions. As part of its preliminary purchase price allocation,  the
Company  established  a reserve for $25.0 million  which  primarily  consists of
$20.5  million  for  severance  and $4.5  million of facility  exit  costs.  The
provision for severance includes employee termination benefits,  such as, salary
continuation,   pension,   and  medical.   Plant  exit  costs  include   planned
expenditures  relating to facility shut down,  equipment removal, and compliance
with  environmental  regulations.  During the year,  $0.9  million of costs were
expended for severance.  As of December 31, 1995, $7.1 million remained in other
accrued expenses for costs expected to be paid within one year and $17.0 million
remained  in long  term  liabilities.  Management  believes  that the  operating
improvements  will not be fully implemented until 1997 and the remaining reserve
balance will be adequate to cover anticipated costs.


15.     Stock Option Plans

Holdings,  Containers and Plastics have established stock option plans for their
key employees  pursuant to which  options to purchase  shares of common stock of
Holdings and its  subsidiaries  and stock  appreciation  rights  ("SARs") may be
granted.

Options  granted  under  the  plans may be either  incentive  stock  options  or
non-qualified  stock  options.  To date,  all stock  options  granted  have been
non-qualified  stock  options.  Under the plans,  Holdings has  reserved  24,000
shares  of its  Class C Common  Stock  and  Containers  and  Plastics  have each
reserved 1,200 shares of their common stock for issuance under their  respective
plans.  Containers has 13,764 shares and Plastics has 13,800 shares of $0.01 par
value common stock currently issued, and all such shares are owned by Silgan.






                                      F-30
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


15.     Stock Option Plans  (continued)

The SARs  extend to the shares  covered by the options  for the  Containers  and
Plastics  plans and  provide for the payment to the holders of the options of an
amount in cash equal to the excess of, in the case of Containers' plans, the pro
forma book value,  as defined,  of a share of common stock (or in the event of a
public offering or a change in control (as defined),  the fair market value of a
share of common  stock)  over the  exercise  price of the option,  with  certain
adjustments for the portion of vested stock appreciation  rights not paid at the
time of the recapitalization in June 1989; or, in the case of the Plastics plan,
in the event of a public offering or a change in control (as defined),  the fair
market value of a share of common stock over the exercise price of the option.

Prior to a public  offering  or change in  control,  should  an  employee  leave
Containers,  Containers  has the right to  repurchase,  and the employee has the
right to require  Containers  to  repurchase,  the common  stock at the then pro
forma book value.

At December 31, 1995, there were outstanding options for 24,000 shares under the
Holdings plan,  936 shares under the Containers  plan and 1,200 shares under the
Plastics  plan.  The  exercise  prices  per share  range from $35 to $61 for the
Holdings  options,  range from $2,122 and $4,933 for the Containers  options and
$126 to $943 for the  Plastics  options.  The stock  options and SARs  generally
become exercisable  ratably over a five-year period. At December 31, 1995, there
were 16,800  options  exercisable  under the Holdings  plans,  840  options/SARs
exercisable under the Containers plan and 180 options/SARs exercisable under the
Plastics plan. The Company  incurred charges relating to the vesting and payment
of benefits  under the stock option plans of $0.8 million in 1995;  $1.5 million
in 1994; and $0.2 million in 1993.

In the event of a public offering of any of Holdings'  capital stock or a change
in control of  Holdings,  (i) the options  granted by  Containers  and  Plastics
pursuant to the plans and (ii) any stock  issued upon  exercise of such  options
issued by Containers are  convertible  into either stock options or common stock
of Holdings,  as the case may be. The  conversion of such options or shares will
be based upon a valuation of Holdings and an  allocation of such value among the
subsidiaries  after giving  affect to, among other  things,  that portion of the
outstanding indebtedness of Holdings allocable to each such subsidiary.





                                      F-31
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


15.     Stock Option Plans  (continued)

In October  1995,  the FASB  issued SFAS No. 123,  "Accounting  for  Stock-Based
Compensation",  effective  for  the  1996  fiscal  year.  Under  SFAS  No.  123,
compensation expense for all stock-based  compensation plans would be recognized
based on the fair  value of the  options  at the date of grant  using an  option
pricing model. As permitted under SFAS No. 123, the Company may either adopt the
new  pronouncement  or may continue to follow the current  accounting  method as
prescribed  under  APB.  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
Employees".  The  Company  does not  intend to adopt  SFAS No.  123 for  expense
recognition purposes in 1996.


16.     Deficiency in Stockholders' Equity

Deficiency in  stockholders'  equity  includes the  following  classes of common
stock ($.01 par value) and preferred stock:
                                                            Shares
                                      Shares         Issued and Outstanding
                Class               Authorized    December 31, 1995 and 1994
                -----               ----------    --------------------------

           A ..............            500,000               417,500
           B ..............            667,500               667,500
           C ..............          1,000,000                50,000
                                     ---------             ---------
                                     2,167,500             1,135,000
                                     =========             =========

           Preferred Stock           1,000,000                --

The rights,  privileges  and powers of the Class A Common  Stock and the Class B
Common Stock are identical, with shares of each class being entitled to one vote
on all matters to come before the  stockholders of Holdings.  The Class C common
stockholders do not have voting rights except in certain circumstances.






                                      F-32
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


17.     Related Party Transactions

Pursuant  to  various  management   services  agreements  entered  into  between
Holdings,  Silgan,  Containers,  Plastics,  and S&H,  Inc.  ("S&H"),  a  company
wholly-owned by Mr. Silver,  the Chairman and Co-Chief Executive Officer and Mr.
Horrigan,  the President and Co-Chief Executive Officer, of Holdings and Silgan,
S&H provides  Holdings,  Silgan and its  subsidiaries  with general  management,
supervision and administrative  services. In consideration for its services, S&H
receives a fee of 4.95% (of which  0.45% is  payable  to MS & Co.) of  Holdings'
consolidated  earnings  before  depreciation,  amortization,  interest and taxes
("EBDIT")  until  EBDIT  has  reached  the  Scheduled  Amount  set  forth in the
Management  Agreements  and 3.3% (of which  0.3% is  payable  to MS & Co.) after
EBDIT has exceeded the Scheduled Amount up to the Maximum Amount as set forth in
the Management  Agreements,  plus  reimbursement  for all related  out-of-pocket
expenses.  The total amount  incurred under the  Management  Agreements was $5.4
million  in 1995,  $5.0  million  in  1994,  and  $4.4  million  in 1993 and was
allocated,  based upon EBDIT,  as a charge to operating  income of each business
segment.  Included in accounts  payable at December 31, 1995 and 1994,  was $0.1
million payable to S&H.

Under the terms of the Management Agreements, the Company has agreed, subject to
certain  exceptions,  to  indemnify  S&H  and any of its  affiliates,  officers,
directors, employees, subcontractors, consultants or controlling persons against
any loss or damage they may sustain  arising in connection  with the  Management
Agreements.

In connection  with the  refinancings  and bank credit  agreements  entered into
during 1995 and 1993,  the banks  thereunder  (including  Bankers Trust Company)
received fees totaling $17.2 million in 1995 and $8.1 million in 1993.


18.     Litigation

In  connection  with the  acquisition  by Holdings of Silgan as of June 30, 1989
(the  "Merger"),  a  decision  was  rendered  in 1995 by the  Delaware  Court of
Chancery  with  respect  to  appraisal   proceedings  filed  by  certain  former
stockholders  of 400,000  shares of stock of Silgan.  Pursuant to that decision,
these former  holders were awarded  $5.94 per share,  plus simple  interest at a
rate of 9.5%. This award was less than the amount,  $6.50 per share,  that these
former  holders  would have  received in the Merger.  The right of these  former
holders to appeal the Chancery Court's decision has expired, and the Company has
tendered payment of $3.8 million to these former holders.  In 1994, prior to the
trial for appraisal, the Company and the former holders of an additional 650,000
shares of stock of Silgan agreed to a settlement  in respect of their  appraisal
rights, and the Company made a payment of $6.9 million,  including interest,  in
respect of the settlement.




                                      F-33
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


18.     Litigation  (continued)

With  respect to a complaint  filed by limited  partners  of The Morgan  Stanley
Leveraged Equity Fund, L.P. against a number of defendants, including Silgan and
Holdings,  all claims  against  Silgan and Holdings  related to this action were
dismissed on January 14, 1993. The  plaintiff's  time to appeal the dismissal of
the claims against  Holdings and Silgan  expired  following the dismissal of the
claims against certain other defendants in June 1995.

Other  than the  actions  mentioned  above,  there  are no other  pending  legal
proceedings  to which the  Company is a party or to which any of its  properties
are  subject  which  would have a  material  effect on the  Company's  financial
position.






                                      F-34
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


19.     Business Segment Information

The Company is engaged in the packaging industry and operates principally in two
business  segments.  Both  segments  operate  in  North  America.  There  are no
intersegment  sales.  Presented  below  is  a  tabulation  of  business  segment
information for each of the past three years (in millions):

                                Net      Oper.  Identifiable   Dep.&    Capital
                               Sales    Profit     Assets      Amort.   Expend.
                               -----    ------     ------      ------   -------
1995
Metal container
  & specialty(1) .........   $  882.3    $72.9(2)   $736.7     $31.6     $32.5
Plastic container ........      219.6     13.2       159.4      13.8      19.4
                             --------    -----      ------     -----     -----
  Consolidated ...........   $1,101.9    $86.1      $896.1     $45.4     $51.9
                             ========    =====      ======     =====     =====

1994
Metal container
  & specialty(1) .........   $  657.1    $67.0(3)   $335.3     $23.1     $16.9
Plastic container ........      204.3      9.4(3)    162.8      14.1      12.3
                             --------    -----      ------     -----     -----
  Consolidated ...........   $  861.4    $76.4      $498.1     $37.2     $ 9.2
                             ========    =====      ======     =====     =====

1993
Metal container
  & specialty(1) .........   $  459.2    $42.3      $324.5     $17.3     $25.3
Plastic container ........      186.3      0.6       165.9      16.5      17.2
                             --------    -----      ------     -----     -----
  Consolidated ...........   $  645.5    $42.9      $490.4     $33.8     $42.5
                             ========    =====      ======     =====     =====


(1)  Specialty  packaging  sales  include  closures,  plastic  bowls,  and paper
     containers  used by  processors  and packagers in the food industry and are
     not significant enough to be reported as a separate segment.

(2)  Excludes  charge for reduction in carrying value of assets of $14.7 million
     for the metal  container  segment. 

(3)  Excludes  charges for reduction in carrying value of assets of $7.2 million
     for the metal container  segment and $9.5 million for the plastic container
     segment, respectively.





                                      F-35
<PAGE>



                              SILGAN HOLDINGS INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993


19.     Business Segment Information  (continued)

Operating profit is reconciled to income before tax as follows (in millions):

                                                  1995     1994     1993
                                                  ----     ----     ----
        Operating profit ....................   $ 86.1    $76.4    $ 42.9       
        Reduction in carrying value of assets     14.7     16.7       --
        Interest expense ....................     80.7     65.8      54.3
        Corporate ...........................      1.5      1.3       1.1
                                                 -----    -----     -----
             Loss before income taxes .......   $(10.8)   $(7.4)   $(12.5)
                                                 =====    =====    ======

Identifiable assets are reconciled to total assets as follows (in millions):

                                                 1995      1994     1993
                                                 ----      ----     ----
        Identifiable assets..................   $896.1    $498.1   $490.4
        Corporate assets.....................      3.9       6.2      7.2
                                                ------    ------   ------
             Total assets....................   $900.0    $504.3   $497.6
                                                ======    ======   ======

Metal  container and other  segment  sales to Nestle Food Company  accounted for
21.4%,  25.9% and 34.1%,  of net sales of the  Company  during  the years  ended
December 31, 1995, 1994 and 1993,  respectively.  Similarly,  sales to Del Monte
accounted for 14.5% and 21.4% of net sales of the Company during the years ended
December 31, 1995 and 1994, respectively.


20.     Subsequent Events

On May 31, 1996, Silgan Corporation ("Silgan"), a wholly-owned subsidiary of the
Company,  amended its Credit  Agreement to, among other things,  provide for the
borrowing  of an  additional  $125.0  million of B term loans.  On July 3, 1996,
Silgan  borrowed the  additional B term loans and as permitted  under the Credit
Agreement  used the  proceeds  therefrom to fund the  redemption  by Holdings of
$125.0 million principal amount of Discount Debentures at par.

On July 22,  1996,  the Company  issued  50,000  shares of 13 1/4%  Exchangeable
Preferred Stock,  mandatorily  redeemable in 2006 ("Preferred  Stock"),  for net
proceeds of $47.8  million.  The Company used $35.8 million of these proceeds to
purchase  its Class B Common  Stock held by Mellon  Bank,  as trustee  for First
Plaza Group Trust. During the third quarter,  additional paid in capital will be
reduced by $15.0 million,  the original issuance amount received for the Class B
Common  Stock,  and the  remainder  of the payment  will be applied to Holdings'
accumulated deficit. Additionally, the balance of the proceeds received from the
issuance of Preferred Stock was used to redeem $12.0 million principal amount of
Discount Debentures on August 26, 1996.

In connection  with the proposed  Initial Public Offering (IPO) of the Company's
Common Stock,  the Company will amend its Certificate of Incorporation to change
its authorized  capital stock to ___ shares of Common Stock,  par value $.01 per
share and ___ shares of preferred  stock, par value $.01 per share. In addition,
immediately prior to the closing of the IPO, the Company will effect a ___ for 1
stock split.  A portion of the  estimated  proceeds from the IPO will be used to
redeem the Company's  remaining Discount Debentures  outstanding  (approximately
$59.0 million) and to repay a portion of the bank term loans.

Upon the closing of the IPO, the Company will recognize a charge of $___ million
for the excess of the fair  market  value over the grant  price of the  variable
stock options under the  Containers  and Plastics  option plans which convert to
Holdings  options.  In connection with the  aforementioned  transactions and the
proposed   IPO,  the  Company  will   recognize  an   extraordinary   charge  of
approximately  $2.4  million,  net of tax,  for  the  write-off  of  unamortized
deferred financing costs related to the redemption of the Discount Debentures.

In that the stock  split ratio and the  variable  option plan charge will not be
determined until  immediately prior to the closing of the IPO, share information
and per share  data have not been  adjusted.  The  impact of the  conversion  of
subsidiary  options  to  Holdings  options  will  reduce  the net loss per share
amounts reflected in the financial statements.


                                      F-36
<PAGE>



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

                                                         June 30,     June 30,
                                                           1996         1995
                                                           ----         ----
Assets
Current assets:
     Cash and cash equivalents .....................   $    1,859     $    841
     Accounts receivable, net ......................      125,724       74,926
     Inventories ...................................      286,448      164,138
     Prepaid expenses and other current assets .....        5,691        6,185
                                                       ----------     --------
         Total current assets ......................      419,722      246,090

Property, plant and equipment, net .................      482,723      255,453
Goodwill, net ......................................       72,713       29,389
Other assets .......................................       29,448       21,244
                                                       ----------     --------
                                                       $1,004,606     $552,176
                                                       ==========     ========

Liabilities and deficiency in stockholder's equity
Current liabilities:
     Trade accounts payable ........................   $   90,361     $ 44,826
     Accrued payroll and related costs .............       41,378       25,307
     Accrued interest payable ......................        6,551        1,735
     Accrued expenses and other current
        liabilities ................................       32,801       20,457
     Bank working capital loans ....................      148,550       39,750
     Current portion of long-term debt .............       27,192       19,514
                                                       ----------     --------
         Total current liabilities .................      346,833      151,589

Long-term debt .....................................      745,550      525,884
Deferred income taxes ..............................        6,836        6,831
Other long-term liabilities ........................       75,523       23,750

Deficiency in stockholders' equity:
     Common stock ..................................           12           12
     Additional paid-in capital ....................       33,606       33,606
     Accumulated deficit ...........................     (203,754)    (189,496)
                                                       ----------     --------
         Total deficiency in stockholders' equity ..     (170,136)    (155,878)
                                                       ----------     --------
                                                       $1,004,606     $552,176
                                                       ==========     ========

                             See accompanying notes.




                                      F-37
<PAGE>



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


                                                             Six Months Ended
                                                           --------------------
                                                           June 30,    June 30,
                                                             1996        1995
                                                             ----        ----

Net sales ............................................     $606,922     $404,990

Cost of goods sold ...................................      521,683      346,144
                                                           --------     --------

     Gross profit ....................................       85,239       58,846

Selling, general and administrative expenses .........       27,210       17,729
                                                           --------     --------

     Income from operations ..........................       58,029       41,117

Interest expense and other related
       financing costs ...............................       45,861       34,797
                                                           --------     --------

     Income before income taxes ......................       12,168        6,320

Income tax provision .................................        2,500        4,200
                                                           --------     --------

     Net income ......................................     $  9,668     $  2,120
                                                           ========     ========
Net income per share                                       $   8.34     $   1.83
                                                           ========     ========










                             See accompanying notes.




                                      F-38
<PAGE>



                              SILGAN HOLDINGS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in thousands)

                                                            Six Months Ended
                                                           ------------------
                                                          June 30,     June 30,
                                                            1996         1995
                                                            ----         ----
Cash flows from operating activities:
  Net income .........................................   $   9,668    $   2,120
  Adjustments to reconcile net income
       to net cash used by operating activities:
      Depreciation ...................................      27,153       15,993
      Amortization ...................................       4,761        3,562
      Accretion of discount on discount debentures ...      12,077       15,121
      Changes in assets and liabilities:
        (Increase) in accounts receivable ............     (13,155)      (9,814)
        (Increase) in inventories ....................     (74,520)     (41,709)
        (Decrease) increase in trade accounts
           payable ...................................     (47,834)       7,981
        Other, net ...................................        (864)      (3,390)
                                                         ---------    ---------
           Total adjustments .........................     (92,382)     (12,256)
                                                         ---------    ---------
      Net cash used by operating activities ..........     (82,714)     (10,136)
                                                         ---------    ---------

Cash flows from investing activities:
     Acquisition of St. Louis facility from
        American National Can Company ................     (13,121)        --
     Capital expenditures ............................     (29,031)     (19,671)
     Proceeds from sale of assets ....................       1,521        3,270
                                                         ---------    ---------
     Net cash used in investing activities ...........     (40,631)     (16,401)
                                                         ---------    ---------

Cash flows from financing activities:
     Borrowings under working capital loans ..........     489,100      181,410
     Repayments under working capital loans ..........    (347,650)    (154,260)
     Repayment of long-term debt .....................     (18,348)      (2,454)
                                                         ---------    ---------
      Net cash provided by financing activities ......     123,102       24,696
                                                         ---------    ---------

Net decrease in cash and cash equivalents ............        (243)      (1,841)
Cash and cash equivalents at beginning of year .......       2,102        2,682
                                                         ---------    ---------
Cash and cash equivalents at end of period ...........   $   1,859    $     841
                                                         =========    =========

Supplementary data:
     Interest paid ...................................   $  29,456    $  16,943
     Income taxes paid ...............................         363        8,055


                             See accompanying notes.




                                      F-39
<PAGE>




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (Information at June 30, 1996 and 1995 and for the
                       six months then ended is unaudited)


1.       Basis of Presentation

The accompanying condensed unaudited consolidated financial statements of Silgan
Holdings Inc.  ("Holdings"  or the  "Company")  have been prepared in accordance
with Rule 10-01 of Regulation S-X and, therefore, do not include all information
and footnotes necessary for a fair presentation of financial  position,  results
of operations and cash flows in conformity  with generally  accepted  accounting
principles.  All  adjustments  of a normal  recurring  nature  have  been  made,
including  appropriate  estimates for reserves and provisions which are normally
determined or settled at year end. In the opinion of the Company,  however,  the
accompanying financial statements contain all adjustments  (consisting solely of
a normal  recurring  nature)  necessary to present  fairly  Holdings'  financial
position as of June 30, 1996 and 1995 and, the results of operations for the six
months ended June 30, 1996 and 1995,  and the  statements  of cash flows for the
six months ended June 30, 1996 and 1995.

While the Company  believes that the disclosures  presented are adequate to make
the information not misleading,  it is suggested that these financial statements
be read in  conjunction  with the  financial  statements  and notes  included in
Holdings' Annual Report on Form 10-K for the year ended December 31, 1995.

The Company adopted  Statement of Financial  Accounting  Standards  ("SFAS") No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be  Disposed  of" in the first  quarter of 1996.  Under SFAS No.  121,
impairment  losses will be  recognized  when events or changes in  circumstances
indicate that the undiscounted  cash flows generated by the assets are less than
the  carrying  value of such  assets.  Impairment  losses are then  measured  by
comparing  the fair  value of assets to their  carrying  amount.  There  were no
impairment  losses  recognized  during the first or second  quarter of 1996 as a
result of the adoption of SFAS No. 121.

In October 1995, the Financial  Accounting  Standards Board ("FASB") issued SFAS
No. 123,  "Accounting  for  Stock-Based  Compensation",  effective  for the 1996
fiscal  year.  Under SFAS No.  123,  compensation  expense  for all  stock-based
compensation plans would be recognized based on the fair value of the options at
the date of grant using an option  pricing  model.  As permitted  under SFAS No.
123,  the Company may either adopt the new  pronouncement  or follow the current
accounting  methods as  prescribed  under APB No. 25. The Company  continues  to
recognize compensation expense in accordance with APB No. 25.





                                      F-40
<PAGE>

                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                   (Information at June 30, 1996 and 1995 and
                   for the six months then ended is unaudited)


2.       Inventories

Inventories consisted of the following:

                                             June 30,   June 30,
                                               1996       1995
                                               ----       ----
                                            (Dollars in thousands)

             Raw materials and supplies ..   $ 36,776   $ 30,430
             Work-in-process .............     35,107     19,413
             Finished goods ..............    205,233    119,629
             Spare parts and other .......      7,730       --
                                             --------   --------
                                              284,846    169,472
             Adjustment to value inventory
               at cost on the LIFO Method       1,602     (5,334)
                                             --------   --------
                                             $286,448   $164,138
                                             ========   ========


3.       Acquisitions

Set  forth  below is the  Company's  summary  unaudited  pro  forma  results  of
operations  for the six months  ended June 30,  1995.  The  unaudited  pro forma
results of  operations  of the  Company  for the six months  ended June 30, 1995
include  the  historical  results of the  Company and the Food Metal & Specialty
business of American  National  Can Company  ("AN Can") for such period and give
effect to certain pro forma  adjustments.  The pro forma adjustments made to the
historical  results  of  operations  for June 30,  1995  reflect  the  effect of
purchase  accounting  adjustments  based upon  appraisals  and  valuations,  the
financing  of the  acquisition  of AN Can by the  Company,  the  refinancing  of
certain of the Company's debt  obligations,  and certain other adjustments as if
these events had occurred as of the beginning of 1995. The pro forma adjustments
are based upon  available  information  and upon  certain  assumptions  that the
Company  believes are reasonable.  The following  unaudited pro forma results of
operations do not purport to represent what the Company's  results of operations
would  actually  have been had the  transactions  in fact occurred on January 1,
1995,  or to project the Company's  results of operations  for any future period
(in thousands):

                                                 Pro forma
                                               June 30, 1995
                                               -------------

                     Net sales ................   $650,042
                     Income from operations ...     65,488
                     Income before income taxes     20,414
                     Net income ...............     13,114




                                      F-41
<PAGE>



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                   (Information at June 30, 1996 and 1995 and
                   for the six months then ended is unaudited)


3.       Acquisitions (continued)

In  connection  with the  acquisition  of AN Can, the Company has  finalized its
plant  rationalization  and integration  plans. These plans consist primarily of
the closing or downsizing of  manufacturing  plants and the  integration  of the
selling,  general, and administrative  functions of the former AN Can operations
with the Company. The Company estimates that costs related to such plans include
approximately $6.6 million related to plant exit costs, $22.6 million related to
employee   severance  and  relocation   costs,   and  $3.5  million  related  to
administrative  workforce reductions.  The timing of the plant  rationalizations
will be  primarily  dependent  on covenants  in existing  labor  agreements  and
accordingly  these  costs will be  incurred  during  the  period  from late 1996
through early 1998.  Costs related to  administrative  workforce  reductions and
relocation  were  incurred  principally  during the second  half of 1995 and the
first half of 1996.  Through  June 30, 1996,  the Company has incurred  costs of
$2.5 million for administrative workforce reductions.

During the second quarter of 1996, the purchase price  allocation for the AN Can
acquisition  was adjusted  for  differences  between the actual and  preliminary
valuations for the asset appraisals and for projected  employee benefit costs as
well  as  for  a  revision  in  estimated   costs  of  plant   rationalizations,
administrative   workforce  reductions  and  other  various  matters,  which  in
aggregate resulted in an adjustment to increase goodwill by $20.7 million.


4.       13 1/4% Senior Discount Debentures

On June 15, 1996, the Company redeemed $17.4 million  principal amount of its 13
1/4% Senior Discount Debentures due 2002 ("Discount Debentures") at par.


5.       Subsequent Events

On May 31, 1996, Silgan, a wholly-owned  subsidiary of the Company,  amended its
Credit  Agreement  to,  among  other  things,  provide for the  borrowing  of an
additional  $125.0 million of B term loans. On July 3, 1996, Silgan borrowed the
additional B term loans and as  permitted  under the Credit  Agreement  used the
proceeds  therefrom  to fund  the  redemption  by  Holdings  of  $125.0  million
principal amount of Discount Debentures at par.


                                      F-42
<PAGE>



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                   (Information at June 30, 1996 and 1995 and
                   for the six months then ended is unaudited)


5.       Subsequent Events (continued)

On July 22,  1996,  the Company  issued  50,000  shares of 13 1/4%  Exchangeable
Preferred Stock,  mandatorily  redeemable in 2006 ("Preferred  Stock"),  for net
proceeds of $47.8  million.  The Company used $35.8 million of these proceeds to
purchase  its Class B Common  Stock held by Mellon  Bank,  as trustee  for First
Plaza Group Trust. During the third quarter,  additional paid in capital will be
reduced by $15.0 million,  the original issuance amount received for the Class B
Common  Stock,  and the  remainder  of the payment  will be applied to Holdings'
accumulated deficit. Additionally, the balance of the proceeds received from the
issuance of Preferred Stock was used to redeem $12.0 million principal amount of
Discount Debentures on August 26, 1996.

In connection with the proposed IPO of the Company's  Common Stock,  the Company
will amend its  Certificate of  Incorporation  to change its authorized  capital
stock to ___ shares of Common Stock,  par value $.01 per share and ___ shares of
preferred stock, par value $.01 per share. In addition, immediately prior to the
closing of the IPO, the Company  will effect a ___ for 1 stock split.  A portion
of the  estimated  proceeds  from the IPO will be used to redeem  the  Company's
remaining Discount Debentures  outstanding  (approximately $59.0 million) and to
repay a portion of the bank term loans.

Upon the closing of the IPO, the Company will recognize a charge of $___ million
for the excess of the fair  market  value over the grant  price of the  variable
stock options under the  Containers  and Plastics  option plans which convert to
Holdings  options.  In connection with the  aforementioned  transactions and the
proposed   IPO,  the  Company  will   recognize  an   extraordinary   charge  of
approximately  $2.4  million,  net of tax,  for  the  write-off  of  unamortized
deferred financing costs related to the redemption of the Discount Debentures.

In that the stock  split ratio and the  variable  option plan charge will not be
determined until  immediately prior to the closing of the IPO, share information
and per share  data have not been  adjusted.  The  impact of the  conversion  of
subsidiary  options to  Holdings  options  will reduce the net income per share
amounts reflected in the financial statements.














                                      F-43
<PAGE>



                              SILGAN HOLDINGS INC.
             UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS

                                Introductory Note

Set forth below is the  Company's  unaudited pro forma  condensed  statements of
operations  for the six months  ended June 30, 1996 and the year ended  December
31, 1995.  The unaudited pro forma results of operations of the Company  include
the  historical  results of the  Company  for such  periods  and give  effect to
certain pro forma adjustments.

The unaudited  pro forma  condensed  statement of operations  for the six months
ended  June 30,  1996  gives  effect to (i) the sale of $75.0  million of Common
Stock offered hereby, (ii) the sale of $50.0 million of Exchangeable  Preferred 
Stock (and the planned exchange of the Exchangeable Preferred Stock for Exchange
Debentures),  and (iii) the  incurrence  of $125.0  million of additional B term
loans in July 1996 and $17.4 million of working capital loans in June 1996 under
the Silgan Credit Agreement,  and the use of such proceeds to redeem in full the
remaining  outstanding amount of Discount  Debentures,  to purchase the Holdings
Class B Stock held by Mellon  for $35.8  million,  and to repay $9.2  million of
bank term loans, as if such events had occurred as of January 1, 1996.

The unaudited pro forma  condensed  statement of operations  for the fiscal year
ended  December 31, 1995 gives  effect to (i) the  acquisition  of AN Can,  (ii)
borrowings  under the Silgan  Credit  Agreement  which were used to finance  the
acquisition of AN Can, repay in full amounts owing under the Company's  previous
credit  agreement,  and repay the Secured Notes, and (iii) (A) the sale of $75.0
million  of  Common  Stock  offered  hereby,  (B) the sale of $50.0  million  of
Exchangeable  Preferred  Stock (and the  planned  exchange  of the  Exchangeable
Preferred  Stock for  Exchange  Debentures),  and (C) the  incurrence  of $125.0
million of  additional B term loans and $75.0  million of working  capital loans
under the Silgan  Credit  Agreement,  and the use of such  proceeds to redeem in
full the  outstanding  amount of Discount  Debentures,  to purchase the Holdings
Class B Stock held by Mellon for $35.8 million, and to repay bank term loans, as
if such events had occurred as of January 1, 1995.

In conjunction  with the acquisition of AN Can, pro forma  adjustments have been
made to reflect manufacturing cost savings resulting from the combination of the
Company's and AN Can's  manufacturing  operations,  as well as reduced  selling,
general and administrative  expenditures realized as a result of the integration
of sales,  administrative  and  research  functions  of the  Company and AN Can.
Depreciation,  goodwill  amortization,  and  interest  expense  (including  debt
amortization)  have also been adjusted for the allocated cost of the acquisition
of AN Can and its related financing.  As required, the Company has not given pro
forma  effect to the  anticipated  benefits  it will  realize as a result of the
planned  rationalization of its plant operations.  The Company will not begin to
realize these benefits until 1997.




                                      F-44
<PAGE>





                              SILGAN HOLDINGS INC.
             UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS

                                Introductory Note
                                   (continued)


The  unaudited  pro forma  financial  data do not purport to represent  what the
Company's  financial  position or results of operations would actually have been
had such transactions been completed at the beginning of the periods  presented,
or to project the Company's  financial  position or results of operations at any
future date or for any future period.  The unaudited pro forma  adjustments  are
based upon available  information and upon certain  assumptions that the Company
believes are reasonable. The unaudited pro forma financial data and accompanying
notes should be read in conjunction with the historical financial information of
Holdings, including notes thereto, included elsewhere in this Prospectus.




                                  


                                      F-45
<PAGE>




                              SILGAN HOLDINGS INC.
              UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
                         SIX MONTHS ENDED JUNE 30, 1996

                (Dollars in thousands except for per share data)


                                             Pro Forma Adjustments
                                             ---------------------
                                                Debt
                                             Recapital-
                                 Historical  ization(a)  Offering(b)  Pro Forma
                                 ----------  ----------  -----------  ---------
Net sales ......................   $606,922     $ --       $ --        $606,922

Cost of goods sold .............    521,683       --         --         521,683
                                   --------     ------     ------      --------

     Gross profit ..............     85,239       --         --          85,239

Selling, general and
   administrative expenses .....     27,210       --         --          27,210
                                   --------     ------     ------      --------

     Income from operations ....     58,029       --         --          58,029

Interest expense and other
   related financing costs (c)(d)    45,861     (4,066)      (598)       41,197
                                   --------     ------     ------      --------

     Income before income taxes      12,168      4,066        598        16,832

Income tax provision ...........      2,500       (600)(e)   (100)(e)     1,800
                                   --------     ------     ------      --------

     Net income (j) ............      9,668      4,666        698        15,032
                                   --------     ------     ------      --------

Preferred Stock dividend
    requirement ................       --        3,367     (3,367)         --
                                   --------     ------     ------      --------

Net income applicable to common
   stockholders ................   $  9,668     $1,299     $4,065      $ 15,032
                                   ========     ======     ======      ========

Net income per share (i)           $                                   $
                                   ========                            ========





                                      


                                      F-46
<PAGE>



                              SILGAN HOLDINGS INC.
              UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1995

                (Dollars in thousands except for per share data)

<TABLE>
<CAPTION>
                                   Historical                          Pro Forma Adjustments
                            ------------------------   --------------------------------------------------    

                                          
                                            ANC Food                     Debt
                               Silgan       Metal &       AN Can      Recapital-
                            Holdings Inc.  Specialty   Acquisition    ization(a)   Offering(b)  Pro Forma
                            -------------  ---------   -----------    ----------   -----------  ---------
<S>                          <C>           <C>        <C>            <C>            <C>         <C>

                             
Net sales ................   $ 1,101,905    $302,477   $   --         $   --         $  --      $1,404,382

Cost of goods sold .......       970,491     266,156     (1,785)(f)       --            --       1,234,862
                             -----------    --------   --------       --------       -------    ----------

     Gross profit ........       131,414      36,321      1,785           --            --         169,520

Selling, general and
   administrative
   expenses ..............        46,848      17,982     (7,470)(g)       --            --          57,360

Reduction in asset
   carrying value ........        14,745        --         --             --            --          14,745
                             -----------    --------   --------       --------       -------    ----------

     Income from
        operations .......        69,821      18,339      9,255           --           - (h)        97,415

Interest expense
   and other related
   financing costs(c) (d)         80,710       7,476         87        (11,509)        2,112        78,876
                             -----------    --------   --------       --------       -------    ----------

     Income (loss) before
         income taxes ....       (10,889)     10,863      9,168         11,509        (2,112)       18,539

Income tax provision .....         5,100       4,023     (1,923)        (5,200)(e)      --           2,000
                             -----------    --------   --------       --------       -------    ----------

     Net income (loss) (j)       (15,989)      6,840     11,091         16,709        (2,112)       16,539
                             -----------    --------   --------       --------       -------    ----------

Preferred Stock
  dividend requirement ...          --          --         --            6,962        (6,962)         --
                             -----------    --------   --------       --------       -------    ----------

Net income (loss)
  applicable to common
  stockholders ...........   $   (15,989)   $  6,840   $ 11,091       $  9,747       $ 4,850    $   16,539
                             ===========    ========   ========       ========       =======    ==========

      Net income (loss)
         per share (i)       $                                                                  $
                             ===========                                                        ==========


</TABLE>





                                      F-47
<PAGE>
                                  




                              SILGAN HOLDINGS INC.
         NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


(a)   Debt  recapitalization  includes  adjustments  for (i) the  sale of  $50.0
      million of Exchangeable  Preferred Stock and (ii) the incurrence of $125.0
      million of B term loans and $75.0  million of working  capital loans under
      the Silgan  Credit  Agreement,  and the use of such  proceeds  to redeem a
      portion of the Discount  Debentures  and to purchase the Holdings  Class B
      Stock held by Mellon,  as if such events had occurred as of the  beginning
      of the periods presented.

(b)   The Offering  includes  adjustments  for (i) the sale of $75.0  million of
      Common  Stock  offered  hereby  and  (ii)  the  planned  exchange  of  the
      Exchangeable  Preferred Stock for Exchange  Debentures.  The proceeds from
      the  Offering  will be used to  redeem in full the  remaining  outstanding
      amount of  Discount  Debentures  and to repay a  portion  of the bank term
      loans.





                                      F-48
<PAGE>



                              SILGAN HOLDINGS INC.
         NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


(c)  Pro forma  adjustments  made to the historical data for interest expense as
     of June 30, 1996 and December 31, 1995 consist of the following:

                                             For the six          For the
                                             months ended        year ended
                                           June 30, 1996(1) December 31, 1995(2)
                                           ---------------- -------------------

Historical interest expense ....................  $ 45,861      $ 80,710

Increase in interest  expense  related to
  additional  bank  borrowings  used to
  finance the acquisition of AN Can at
  current borrowing rates(3) ...................      --           8,384

Increase in interest  expense  related to
 additional  bank  borrowings of B term
  loans and working  capital  loans used
  to fund the  redemption of a portion of
  the Discount Debentures at current
  borrowing rates(3) ...........................     6,103        16,832

Increase in interest expense related to
  the exchange of the Exchangeable
  Preferred Stock for Exchange Debentures(4) .......  3,313         6,844

Net increase (decrease) in deferred
  financing costs related to amortization
  of new indebtedness less retired debt costs ..        16          (895)

Decrease in interest expense due to the
  redemption of the Discount Debentures(5) .....   (13,231)      (28,672)

Decrease in interest expense due to
  repayment of bank debt from the excess
  proceeds of the Offering(6) ..................      (865)       (4,327)
                                                  --------      --------

Pro forma interest expense .....................  $ 41,197      $ 78,876
                                                  ========      ========





                                      F-49
<PAGE>



                              SILGAN HOLDINGS INC.
         NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


      (1)     Pro forma interest  expense for the six months ended June 30, 1996
              gives  effect to (i) the sale of $75.0  million  of  Common  Stock
              offered  hereby,  (ii) the sale of $50.0  million of  Exchangeable
              Preferred  Stock (and the  planned  exchange  of the  Exchangeable
              Preferred Stock for Exchange Debentures),  (iii) the incurrence of
              $125.0  million of additional B term loans in July 1996 and $17.4 
              million  of  working  capital  loans in June 1996 under the Silgan
              Credit  Agreement,  and  the use of such  proceeds  to redeem  the
              remaining outstanding  amount of Discount Debentures,  to purchase
              the Holdings Class B Stock  held by Mellon for $35.8 million,  and
              to repay $9.2  million of  bank term loans,  as if such events had
              occurred as of January 1, 1996.

      (2)     Pro forma  interest  expense for the year ended  December 31, 1995
              gives effect to (i) borrowings  under the Silgan Credit  Agreement
              which were used to finance the  acquisition of AN Can and repay in
              full amounts owing under the Company's  previous credit  agreement
              and the Secured  Notes,  and (ii) (A) the sale of $75.0 million of
              Common  Stock  offered  hereby,  (B) the sale of $50.0  million of
              Exchangeable  Preferred  Stock (and the  planned  exchange  of the
              Exchangeable Preferred Stock for Exchange Debentures), and (C) the
              incurrence of $125.0  million of additional B term loans and $75.0
              million  of  working   capital   loans  under  the  Silgan  Credit
              Agreement,  and the use of such  proceeds  to  redeem  in full the
              outstanding  amount  of  Discount  Debentures,   to  purchase  the
              Holdings  Class B Stock held by Mellon for $35.8  million,  and to
              repay a portion  of the bank term  loans,  as if such  events  had
              occurred as of January 1, 1995.

      (3)     For  the  computations  above,  the  assumed  interest  rates  for
              borrowings  under the Silgan  Credit  Agreement are based upon the
              three month LIBOR of 5.531% per annum as of August 29, 1996 plus a
              fixed  spread of 2 1/2% per annum for the A term loans and working
              capital loans and 3% per annum for the B term loans.

      (4)     In  conjunction  with  the  Offering,  it  was  assumed  that  the
              outstanding shares of Exchangeable  Preferred Stock were exchanged
              for 13 1/4% Subordinated Debentures due July 2006.

      (5)     The  adjustment  in  interest  expense  related  to  the  Discount
              Debentures  has  been   calculated  to  eliminate  the  amount  of
              historical interest incurred.





                                      F-50
<PAGE>



                              SILGAN HOLDINGS INC.
         NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995



      (6)     Pursuant to the Silgan Credit  Agreement,  net equity  proceeds in
              excess of the amount  required to redeem the remaining  balance of
              Discount Debentures were applied to repay term loans.

(d)  The  unaudited pro forma  statement of operations  for the six months ended
     June 30,  1996 and for the year ended  December  31,  1995  assume that the
     redemption of the Discount  Debentures  occurred as of the beginning of the
     periods presented.  Since the redemption of the Discount Debentures did not
     actually occur as of the beginning of the periods presented and because the
     Discount  Debentures accrete in value, the aggregate  principal amount used
     to calculate  interest  expense for the pro forma  calculations for the six
     months ended June 30, 1996 and the year ended December 31, 1995 differ from
     the principal amount of Discount Debentures that will be outstanding at the
     time of their redemption. Therefore, actual interest expense of the Company
     will also  differ  from the  interest  expense  reflected  in the pro forma
     statement  of  operations.  Set forth  below is a table  estimating  annual
     interest  expense  based  upon  the  obligations   outstanding   after  the
     occurrence of the Offering:

                                                                     Estimated 
                                                                       Annual 
                                               Principal   Interest   Interest
     Debt obligation                             Amount      Rate     Expense 
     ---------------                           ---------   --------  -----------
                                             (In millions)         (In millions)

     Bank Working Capital Loan (1)(2) .......   $ 90.0       8.03%      $ 7.2
     Bank A Term Loan (1)(3) ................    219.5       8.03%       17.6
     Bank B Term Loan (1)(3) ................    347.3       8.53%       29.6
     11 3/4% Subordinated Debentures ........    135.0      11.75%       15.9
     Exchange Debentures(4) .................     50.0      13.25%        6.8
                                                                        -----
                                                                        $77.1
        Amortization of debt financing costs (5)                          4.5
                                                                        -----
           Total interest expense and related financing costs           $81.6
                                                                        =====




                                      F-51
<PAGE>



                              SILGAN HOLDINGS INC.
         NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


      (1)    Assumes borrowing rates set forth in footnote (c)(3) above.

      (2)    Assumes average amount of working capital loans outstanding during
             the year.

      (3)    Excludes  effect of an  interest  rate swap  agreement  for $100.0
             million of  indebtedness  entered into by the Company  under which
             floating  rate  interest was exchanged for fixed rates of interest
             in order to mitigate the effect of interest rate fluctuations.

      (4)    Assumes semi-annual compounding.

      (5)    Amortization of debt financing costs assumes average annual balance
             outstanding.


(e)   The income tax provision is comprised of federal, state and foreign income
      taxes currently payable. The income tax provision for the six months ended
      June 30,  1996 and year  ended  December  31,  1995 has been  adjusted  to
      reflect the federal income tax benefit  realized from the deduction of the
      accreted  interest  available to the Company as a result of the redemption
      of the Discount Debentures.

(f)  Pro forma  adjustments to cost of goods sold reflects  adjustments  for (i)
     increased  depreciation  charges of $2.282 million from historical  amounts
     based  upon the fair  values of  property,  plant and  equipment  acquired,
     applying an  estimated  useful life of 25 years for  buildings  and 5 to 11
     years for machinery and equipment,  (ii) increased  charge for amortization
     of goodwill of $0.361 million from the historical  amount for the excess of
     fair value of net assets  acquired over a 40-year  period,  (iii) increased
     employee benefits costs for pension and post-retirement  medical expense of
     $0.239 million to reflect change to Containers' employee benefit plans, and
     (iv) decreased  manufacturing  costs of $4.667  million  resulting from the
     integration  of  AN  Can  with  Containers'   existing  can   manufacturing
     operations.





                                      F-52
<PAGE>



                              SILGAN HOLDINGS INC.
         NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


(g)  Pro forma  adjustments  to  selling,  general and  administrative  expenses
     reflects  adjustments  for (i)  increased  depreciation  charges  of $0.074
     million from historical  amounts for the reasons  described in footnote (f)
     above,   (ii)   increased   employee   benefits   costs  for   pension  and
     post-retirement  medical  expense of $0.039  million  to reflect  change to
     Containers'  employee  benefit plans,  and (iii)  decreased  administrative
     support costs of $7.583 million  realized as a result of the integration of
     Containers' and AN Can's sales, administrative and research functions.

(h)  Under the terms of the Containers and Plastics option plans,  stock options
     issued under such plans will be converted to options under  Holdings' Stock
     Option Plan at the time of a public  offering by  Holdings.  In  accordance
     with APB No. 25, options granted under the plans of the operating companies
     are considered  variable options with a final  measurement date at the time
     of  conversion.  The  Company  will  recognize  a charge of $_____  million
     (assuming  an initial  public  offering  price of $_____ per share) for the
     excess of fair market value over grant price of these options, less amounts
     previously  accrued,  at  the  time  of the  Offering.  Prior  to a  public
     offering, the Company recognized compensation expense for the change in pro
     forma book value since the date of grant of these  options,  amortized over
     the vesting period.

(i)  Primary  earnings  per share are based on the  weighted  average  number of
     shares  outstanding  during the period,  as adjusted in all periods for the
     Stock Split,  and after giving  effect to stock  options  considered  to be
     dilutive common stock equivalents using the treasury stock method.  Primary
     and fully  diluted net income (loss) per share are the same for each of the
     periods.

(j)  The  pro  forma   condensed   statement  of  operations  does  not  include
     extraordinary  charges,  net of taxes, of $2.4 million for the write-off of
     unamortized  deferred  financing  costs related to the early  redemption of
     Discount  Debentures which will be recorded in the second half of 1996. The
     pro forma condensed statement of operations for the year ended December 31,
     1995 also does not  include  the  historical  extraordinary  charge of $5.8
     million, net of taxes,  incurred as a result of the early extinguishment of
     amounts owing under the Company's debt facilities.



                                      F-53
<PAGE>




                                  UNDERWRITING


         Subject  to the terms and  conditions  of the  Underwriting  Agreement,
Holdings has agreed to sell to each of the Underwriters named below, and each of
such  Underwriters,  for  whom  Goldman,  Sachs  &  Co.,  Morgan  Stanley  & Co.
Incorporated  and  Salomon  Brothers  Inc are  acting  as  representatives,  has
severally agreed to purchase from Holdings,  the respective  number of shares of
Common Stock set forth opposite its name below:

                                                          Number of Shares
                                                          of Common Stock
                                                          -----------------

                           Underwriter
                           -----------

Goldman, Sachs & Co....................................
Morgan Stanley & Co. 
   Incorporated........................................
Salomon Brothers Inc...................................



         Total.........................................
                                                          ================ 


         Under the terms  and  conditions  of the  Underwriting  Agreement,  the
Underwriters are committed to take and pay for all of the shares offered hereby,
if any are taken.

         The  Underwriters  propose to offer the shares of Common  Stock in part
directly to the public at the  initial  public  offering  price set forth on the
cover page of this Prospectus and in part to certain  securities dealers at such
price less a concession of $___ per share.  The Underwriters may allow, and such
dealers may  reallow,  a  concession  not in excess of $___ per share to certain
brokers and  dealers.  After the shares of Common Stock are released for sale to
the public,  the offering price and other selling terms may from time to time be
varied by the representatives.

         Holdings has granted to the  Underwriters an option  exercisable for 30
days after the date of this  Prospectus  to purchase up to an  aggregate  of ___
additional  shares of Common Stock solely to cover  over-allotments,  if any. If
the Underwriters  exercise their  over-allotment  option,  the Underwriters have
severally agreed,  subject to certain conditions,  to purchase approximately the
same  percentage  thereof  that the number of shares to be  purchased by each of
them, as shown in the foregoing table,  bears to the ____ shares of Common Stock
offered.

         Holdings,  the Principal Common Stockholders and BTNY have agreed that,
during the period  beginning from the date of this  Prospectus and continuing to
and including the date one year after the date of the Prospectus,  they will not
offer, sell, contract to sell or otherwise dispose of any securities of Holdings
(other  than,  in respect of Holdings,  pursuant to employee  stock option plans
existing,  or on the  conversion  or exchange  of  convertible  or  exchangeable
securities outstanding,  on the date of this Prospectus) which are substantially
similar  to the  shares  of  Common  Stock  or  which  are  convertible  into or
exchangeable  for securities  which are  substantially  similar to the shares of
Common Stock, without the prior written consent of Goldman,  Sachs & Co., except
for the ___ shares of Common Stock offered in connection with the Offering.

         The Underwriters have reserved up to ___ shares of Common Stock offered
hereby for sale to certain employees of the Company at the initial public



                                       U-1

<PAGE>



offering  price.  The number of shares  available to the general  public will be
reduced to the extent such  employees  purchase  reserved  shares.  Any reserved
shares  that are not so  purchased  by such  employees  will be  offered  by the
Underwriters to the general public on the same terms as the other shares offered
hereby.

         The general partner of MSLEF II is a wholly owned  subsidiary of Morgan
Stanley Group Inc. ("MS Group"). Two of the Company's directors are employees of
wholly owned subsidiaries of MS Group.  Morgan Stanley & Co.  Incorporated acted
as the placement agent for the offering of the Exchangeable  Preferred Stock and
received  compensation for acting in such capacity.  See "Management",  "Certain
Transactions"  and  "Description of Capital  Stock--Description  of the Holdings
Stockholders Agreement".

         Under Rule 2720 of the National Association of Securities Dealers, Inc.
(the  "NASD"),  the Company may be deemed an affiliate  of Morgan  Stanley & Co.
Incorporated.  This offering is being  conducted in  accordance  with Rule 2720,
which provides that, among other things, when an NASD member participates in the
underwriting of an affiliate's  equity  securities,  the initial public offering
price  can be no  higher  than  that  recommended  by a  "qualified  independent
underwriter"  meeting certain  standards.  In accordance with this  requirement,
Goldman,  Sachs & Co.  has  served in such role and has  recommended  a price in
compliance with the requirements of Rule 2720. Goldman, Sachs & Co. will receive
compensation from the Company in the amount of $10,000 for serving in such role.
In connection with the Offering,  Goldman,  Sachs & Co. in its role as qualified
independent underwriter has performed due diligence  investigations and reviewed
and  participated  in the  preparation of this  Prospectus and the  Registration
Statement of which this Prospectus  forms a part. In addition,  the Underwriters
may not confirm sales to any  discretionary  account  without the prior specific
written approval of the customer.

         Prior to the Offering,  there has been no public market for the shares.
The initial  public  offering  price will be negotiated  among  Holdings and the
representatives  of the  Underwriters.  Among the  factors to be  considered  in
determining  the initial public  offering price of the Common Stock, in addition
to prevailing market conditions,  will be the Company's historical  performance,
estimates of the business  potential and earnings  prospects of the Company,  an
assessment  of the  Company's  management  and the  consideration  of the  above
factors in relation to market valuation of companies in related businesses.

         It is expected that Common Stock will be quoted on the Nasdaq  National
Market under the symbol "SLGN".

         The Company has agreed to indemnify  the several  Underwriters  against
certain liabilities, including liabilities under the Securities Act of 1933.




                                       U-2

<PAGE>




































               [Reserved for map showing the Company's locations]




<PAGE>






         No person has been  authorized to give any  information  or to make any
representations other than those contained in this Prospectus,  and, if given or
made, such information or representations must not be relied upon as having been
authorized.  This  Prospectus  does  not  constitute  an  offer  to  sell or the
solicitation  of an offer to buy any  securities  other than the  securities  to
which it relates or an offer to sell or the solicitation of an offer to buy such
securities in any circumstances in which such offer or solicitation is unlawful.
Neither the delivery of this Prospectus nor any sale made hereunder shall, under
any  circumstances,  create any implication that there has been no change in the
affairs of the Company since the date hereof or that the  information  contained
herein is correct as of any time subsequent to its date.



                                TABLE OF CONTENTS

                                                   Page
                                                   ----

Available Information............................    3
Information Incorporated by Reference............    3
Prospectus Summary...............................    5
Risk Factors.....................................   15
Use of Proceeds..................................   19
Dividend Policy..................................   19
Dilution.........................................   19
Capitalization...................................   21
Selected Historical and Pro Forma
    Financial Information........................   23
Management's Discussion and Analysis of
    Financial Condition and Results of
    Operations...................................   29
Business.........................................   45
Management.......................................   57
Securities Ownership of Certain
    Beneficial Owners and Management.............   67
Certain Transactions.............................   69
Description of Capital Stock.....................   70
Shares Eligible for Future Sale..................   75
Description of Certain Indebtedness..............   76
Legal Matters....................................   79
Experts..........................................   80
Index to Consolidated Financial
    Statements...................................  F-1
Underwriting.....................................  U-1









                                     Shares

                              Silgan Holdings Inc.

                                  Common Stock
                           (par value $.01 per share)

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

                           [Insert Silgan Trademark]

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


                              Goldman, Sachs & Co.

                              Morgan Stanley & Co.
                                  Incorporated

                              Salomon Brothers Inc

                      Representatives of the Underwriters

<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.

         Set forth  below is an  estimate  of the fees and  expenses  payable by
Holdings in connection with the distribution of the Common Stock:

Securities and Exchange Commission registration fee..............  $29,742

NASD filing fee..................................................    9,125

NASDAQ listing fee...............................................       *

Legal fees and expenses..........................................       *

Accountants' fees and expenses...................................       *

Printing and engraving expenses..................................       *

Blue sky fees and expenses.......................................       *

Transfer Agent and Registrar fees and expenses...................       *

Miscellaneous....................................................       *
                                                                     ----------


Total............................................................  $    *
                                                                     ==========

____________________           
* To be completed by amendment.

Item 15.  Indemnification of Directors and Officers.                            

         Section  145 of the  DGCL  makes  provision for the indemnification  of
officers and  directors in terms  sufficiently  broad to indemnify  officers and
directors of Holdings under certain  circumstances  from liabilities  (including
reimbursement  for expenses  incurred)  arising  under the  Securities  Act. The
Certificate of Incorporation and By-laws of Holdings provide for indemnification
of   officers   and   directors   against   costs  and   expenses   incurred  in
connectionawithsany  actiondorwsuitrto  which  such  person  is a  party  to the
fullest extent  permitted by the DGCL. The Company has purchased  directors' and
officers' liability insurance covering certain liabilities which may be incurred
by the directors and officers of the Company in connection  with the performance
of their duties.  Certain of Holdings'  affiliates  also maintain  insurance and
provide indemnification substantially similar to the foregoing.

         See item 17(a) of this Registration Statement regarding the position of
the Commission on indemnification  for liabilities  arising under the Securities
Act.



                                      II-1

<PAGE>



Item 16.  Exhibits.

(a) Exhibits:

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


*1      Form of Underwriting Agreement between Holdings and the Underwriters

 4.1    Indenture,  dated  as of June  29,  1992,  between  Holdings  and  Fleet
        National  Bank,  as trustee,  with  respect to the  Discount  Debentures
        (incorporated  by  reference to Exhibit 1 filed with  Holdings'  Current
        Report on Form 8-K dated July 15, 1992, Commission File No. 33-47632).

 4.2    Indenture,  dated as of June 29, 1992, between Silgan and Fleet National
        Bank,  as Trustee,  with respect to the 11-3/4% Notes  (incorporated  by
        reference to Exhibit 1 filed with  Silgan's  Current  Report on Form 8-K
        dated July 15, 1992, Commission File No. 33- 46499).

 4.3    Silgan   Holdings  Inc.   Certificate  of  Designation  of  the  Powers,
        Preferences  and  Relative,  Participating,  Optional and Other  Special
        Rights of 13 1/4% Cumulative Exchangeable Redeemable Preferred Stock and
        Qualifications,  Limitations and Restrictions  Thereof  (incorporated by
        reference to Exhibit 3 filed with  Holdings'  Current Report on Form 8-K
        dated August 2, 1996, Commission File No. 33-28409).

 4.4    Form  of  Holdings'   13-1/4%  Senior   Discount   Debentures  Due  2002
        (incorporated  by reference to Exhibit 4.4 filed with  Holdings'  Annual
        Report on Form 10-K for the year ended  December  31,  1992,  Commission
        File No. 33-28409).

 4.5    Form  of   Silgan's   11-3/4%   Senior   Subordinated   Notes  due  2002
        (incorporated  by reference to Exhibit 4.5 filed with  Holdings'  Annual
        Report on Form 10-K for the year ended  December  31,  1992,  Commission
        File No. 33-28409).

 4.6    Registration Rights Agreement, dated July 22, 1996, between Holdings and
        Morgan  Stanley  (incorporated  by  reference  to  Exhibit 5 filed  with
        Holdings'  Current  Report on Form 8-K dated August 2, 1996,  Commission
        File No. 33-28409).

 4.7    Form of Holdings' 13-1/4% Cumulative  Exchangeable  Redeemable Preferred
        Stock  Certificate  (incorporated  by reference  to  Amendment  No. 1 to
        Holdings'  Registration  Statement on Form S-4, dated September 9, 1996,
        Commission File No. 333-9979).

*5      Opinion of Winthrop, Stimson, Putnam & Roberts as to the legality of the
        Common Stock.

10.1    Supply Agreement between Containers and Nestle for Hanford,  California,
        effective  August 31, 1987  (incorporated by reference to Exhibit 10(xi)
        filed with Silgan's  Registration  Statement on Form S-1,  dated January
        11, 1988, Registration Statement No. 33-18719) (Portions of this Exhibit
        are  subject  to  confidential   treatment  pursuant  to  order  of  the
        Commission).



                                      II-2

<PAGE>



10.2    Amendment to Supply  Agreement  for Hanford,  California,  dated July 1,
        1990  (incorporated  by reference to Exhibit  10.31 filed with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.3    Supply   Agreement   between   Containers   and  Nestle  for  Riverbank,
        California,  effective  August 31, 1987  (incorporated  by  reference to
        Exhibit 10(xii) filed with Silgan's Registration  Statement on Form S-1,
        dated January 11, 1988,  Registration  Statement No. 33-18719) (Portions
        of this Exhibit are subject to confidential  treatment pursuant to order
        of the Commission).

10.4    Supply  Agreement  between  Containers and Nestle for Morton,  Illinois,
        effective August 31, 1987  (incorporated by reference to Exhibit 10(vii)
        filed with Silgan's  Registration  Statement on Form S-1,  dated January
        11, 1988, Registration Statement No. 33-18719) (Portions of this Exhibit
        are  subject  to  confidential   treatment  pursuant  to  order  of  the
        Commission).

10.5    Amendment to Supply Agreement for Morton,  Illinois,  dated July 1, 1990
        (incorporated   by  reference  to  Exhibit  10.36  filed  with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.6    Supply  Agreement  between  Containers  and Nestle for Ft. Dodge,  Iowa,
        effective August 31, 1987  (incorporated by reference to Exhibit 10(xiv)
        filed with Silgan's  Registration  Statement on Form S-1,  dated January
        11, 1988, Registration Statement No. 33-18719) (Portions of this Exhibit
        are  subject  to  confidential   treatment  pursuant  to  order  of  the
        Commission).

10.7    Amendment to Supply  Agreement for Ft. Dodge,  Iowa, dated March 1, 1990
        (incorporated   by  reference  to  Exhibit  10.38  filed  with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.8    Supply Agreement between Containers and Nestle for St. Joseph, Missouri,
        effective August 31, 1987 (incorporated by reference to Exhibit 10(xvii)
        filed with Silgan's  Registration  Statement on Form S-1,  dated January
        11, 1988, Registration Statement No. 33-18719) (Portions of this Exhibit
        are  subject  to  confidential   treatment  pursuant  to  order  of  the
        Commission).

10.9    Amendment to Supply Agreement for St. Joseph,  Missouri,  dated March 1,
        1990  (incorporated  by reference to Exhibit  10.42 filed with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.10   Supply Agreement  between  Containers and Nestle for Trenton,  Missouri,
        effective  August  31,  1987   (incorporated  by  reference  to  Exhibit
        10(xviii) filed with Silgan's Registration  Statement on Form S-1, dated
        January 11, 1988, Registration Statement No. 33-18719) (Portions of this
        Exhibit are subject to confidential  treatment  pursuant to order of the
        Commission).



                                      II-3

<PAGE>



10.11   Amendment to Supply Agreement for Trenton, Missouri, dated March 1, 1990
        (incorporated   by  reference  to  Exhibit  10.44  filed  with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.12   Supply  Agreement   between   Containers  and  Nestle  for  Moses  Lake,
        Washington,  effective  August 31, 1987  (incorporated  by  reference to
        Exhibit 10(xxii) filed with Silgan's Registration Statement on Form S-1,
        dated January 11, 1988,  Registration  Statement No. 33-18719) (Portions
        of this Exhibit are subject to confidential  treatment pursuant to order
        of the Commission).

10.13   Amendment to Supply Agreement for Moses Lake, Washington, dated March 1,
        1990  (incorporated  by reference to Exhibit  10.51 filed with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.14   Supply Agreement between Containers and Nestle for Jefferson, Wisconsin,
        effective  August  31,  1987   (incorporated  by  reference  to  Exhibit
        10(xxiii) filed with Silgan's Registration  Statement on Form S-1, dated
        January 11, 1988, Registration Statement No. 33-18719) (Portions of this
        Exhibit are subject to confidential  treatment  pursuant to order of the
        Commission).

10.15   Amendment to Supply Agreement for Jefferson,  Wisconsin,  dated March 1,
        1990  (incorporated  by reference to Exhibit  10.53 filed with  Silgan's
        Registration  Statement on Form S-1, dated March 18, 1992,  Registration
        Statement  No.  33-46499)  (Portions  of this  Exhibit  are  subject  to
        confidential treatment pursuant to order of the Commission).

10.16   Amendment to Supply  Agreements,  dated November 17, 1989 for Ft. Dodge,
        Iowa; Hillsboro, Oregon; Jefferson, Wisconsin; St. Joseph, Missouri; and
        Trenton, Missouri (incorporated by reference to Exhibit 10.49 filed with
        Silgan's  Annual  Report on Form 10-K for the year  ended  December  31,
        1989,  Commission  File No.  33-18719)  (Portions  of this  Exhibit  are
        subject to confidential treatment pursuant to order of the Commission).

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

10.18   Employment  Agreement,  dated as of September 1, 1989,  between  Silgan,
        InnoPak  Plastics  Corporation  (Plastics),  Russell F.  Gervais and Aim
        (incorporated  by reference to Exhibit 5 filed with  Silgan's  Report on
        Form 8-K, dated March 15, 1989, Commission File No. 33-28409).

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

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


                                      II-4

<PAGE>




10.21   Silgan  Holdings Inc.  Third Amended and Restated 1989 Stock Option Plan
        (incorporated  by reference to Exhibit 10.84 filed with Holdings' Annual
        Report on Form 10-K for the year ended  December  31,  1995,  Commission
        File No. 33-28409).

10.22   Form  of  Holdings  Nonstatutory   Restricted  Stock  Option  and  Stock
        Appreciation  Right  Agreement  (incorporated  by  reference  to Exhibit
        10.124  filed  with  Holdings'  Annual  Report on Form 10-K for the year
        ended December 31, 1992, Commission File No. 33- 28409).

10.23   Stockholders  Agreement,  dated as of December 21, 1993, among R. Philip
        Silver,  D. Greg  Horrigan,  MSLEF II,  BTNY,  First Plaza and  Holdings
        (incorporated  by  reference to Exhibit 3 filed with  Holdings'  Current
        Report on Form 8-K, dated March 25, 1994, Commission File No. 33-28409).

10.24   Amended and Restated Management Services Agreement, dated as of December
        21, 1993, between S&H and Holdings (incorporated by reference to Exhibit
        4 filed with Holdings' Current Report on Form 8-K, dated March 25, 1994,
        Commission File No. 33-28409).

10.25   Amended and Restated Management Services Agreement, dated as of December
        21, 1993, between S&H and Silgan (incorporated by reference to Exhibit 5
        filed with  Holdings'  Current Report on Form 8-K, dated March 25, 1994,
        Commission File No. 33-28409).

10.26   Amended and Restated Management Services Agreement, dated as of December
        21,  1993,  between S&H and  Containers  (incorporated  by  reference to
        Exhibit 6 filed with  Holdings'  Current Report on Form 8-K, dated March
        25, 1994, Commission File No. 33-28409).

10.27   Amended and Restated Management Services Agreement, dated as of December
        21, 1993, between S&H and Plastics (incorporated by reference to Exhibit
        7 filed with Holdings' Current Report on Form 8-K, dated March 25, 1994,
        Commission File No. 33-28409).

10.28   Purchase  Agreement,  dated as of September 3, 1993,  between Containers
        and Del  Monte  (incorporated  by  reference  to  Exhibit  1 filed  with
        Holdings' Current Report on Form 8-K, dated January 5, 1994,  Commission
        File No. 33-28409).

10.29   Amendment to Purchase Agreement,  dated as of December 10, 1993, between
        Containers and Del Monte  (incorporated  by reference to Exhibit 2 filed
        with  Holdings'  Current  Report on Form 8-K,  dated  January  5,  1994,
        Commission File No. 33-28409).

10.30   Supply Agreement,  dated as of September 3, 1993, between Containers and
        Del Monte  (incorporated  by  reference  to  Exhibit  10.118  filed with
        Silgan's  Annual  Report on Form 10-K for the year  ended  December  31,
        1993,  Commission  File No.  1-11200).  (Portions  of this  Exhibit  are
        subject to an  application  for  confidential  treatment  filed with the
        Commission.)

10.31   Amendment to Supply  Agreement,  dated as of December 21, 1993,  between
        Containers  and Del Monte  (incorporated  by reference to Exhibit 10.119
        filed  with  Silgan's  Annual  Report  on Form  10-K for the year  ended
        December  31,  1993,  Commission  File No. 1- 11200).  (Portions of this
        Exhibit are subject to an application for  confidential  treatment filed
        with the Commission.)



                                      II-5

<PAGE>



10.32   Credit Agreement,  dated as of August 1, 1995, among Silgan, Containers,
        Plastics, the lenders from time to time party thereto, Bankers Trust, as
        Administrative Agent and as a Co-Arranger, and Bank of America Illinois,
        as Documentation  Agent and as a Co-Arranger  (incorporated by reference
        to  Exhibit 2 filed with  Holdings'  Current  Report on Form 8-K,  dated
        August 14, 1995, Commission File No. 33-28409).

10.33   Amended and Restated Holdings Guaranty, dated as of August 1, 1995, made
        by Holdings (incorporated by reference to Exhibit 4 filed with Holdings'
        Current Report on Form 8-K, dated August 14, 1995,  Commission  File No.
        33-28409).

10.34   Amended and  Restated  Borrowers  Guaranty,  dated as of August 1, 1995,
        made by Silgan,  Containers,  Plastics, C-W Can and SCCW Can Corporation
        (incorporated  by  reference to Exhibit 3 filed with  Holdings'  Current
        Report  on  Form  8-K,  dated  August  14,  1995,  Commission  File  No.
        33-28409).

10.35   Amended and  Restated  Security  Agreement,  dated as of June 18,  1992,
        among Plastics,  Containers and Bankers Trust (incorporated by reference
        to Exhibit 8 filed with Silgan's  Current  Report on Form 8-K dated July
        15, 1992, Commission File No. 33-46499).

10.36   Amended and Restated Pledge  Agreement,  dated as of June 18, 1992, made
        by Holdings  (incorporated by reference to Exhibit 7 filed with Silgan's
        Current  Report on Form 8-K dated  July 15,  1992,  Commission  File No.
        33-46499).

10.37   Amended and Restated Pledge  Agreement,  dated as of June 18, 1992, made
        by Silgan  (incorporated  by reference to Exhibit 5 filed with  Silgan's
        Current  Report on Form 8-K dated  July 15,  1992,  Commission  File No.
        33-46499).

10.38   Amended and Restated Pledge  Agreement,  dated as of June 18, 1992, made
        by Containers and Plastics (incorporated by reference to Exhibit 6 filed
        with Silgan's Current Report on Form 8-K dated July 15, 1992, Commission
        File No. 33-46499).

10.39   Asset  Purchase  Agreement,  dated as of June 2, 1995,  between  ANC and
        Containers  (incorporated by reference to Exhibit 1 filed with Holdings'
        Current Report on Form 8-K, dated August 14, 1995,  Commission  File No.
        33-28409).

10.40   Placement Agreement between Holdings and Morgan Stanley,  dated July 17,
        1996  (incorporated  by  reference  to Exhibit 6 filed  with  Holdings's
        Current  Report on Form 8-K dated  August 2, 1996,  Commission  File No.
        33-28409).

*11     Statement of  Computation of Earnings per Share for the six months ended
        June 30,  1996,  for the six months  ended June 30,  1996 on a pro forma
        basis,  for the year  ended  December  31,  1995 and for the year  ended
        December 31, 1995 on a pro forma basis.

**23.1  Consent of Ernst & Young LLP.

**23.2  Consent of Price Waterhouse LLP.

 *23.3  Consent of Winthrop, Stimson, Putnam & Roberts (included in Exhibit 5).

**24    Power of Attorney (included on signature page).


                                      II-6

<PAGE>




 *99    Restated Certificate of Incorporation of Holdings.

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

      * To be filed by amendment.

     ** Filed herewith.




                                      II-7

<PAGE>



Item 17.  Undertakings.

         (a)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

         (b)  The undersigned Registrant hereby undertakes that:

                  (1) For  purposes  of  determining  any  liability  under  the
         Securities  Act of  1933,  the  information  omitted  from  the form of
         prospectus  filed as part of this  registration  statement  in reliance
         upon  Rule  430A and  contained  in a form of  prospectus  filed by the
         Registrant  pursuant  to Rule  424(b)(1)  or (4) or  497(h)  under  the
         Securities  Act  shall  be  deemed  to be  part  of  this  registration
         statement as of the time it was declared effective.

                  (2) For the purpose of  determining  any  liability  under the
         Securities Act of 1933, each  post-effective  amendment that contains a
         form of prospectus shall be deemed to be a new  registration  statement
         relating to the securities  offered  therein,  and the offering of such
         securities  at that time  shall be deemed to be the  initial  bona fide
         offering thereof.






                                      II-8

<PAGE>



                                   SIGNATURES



             Pursuant to the  requirements  of the  Securities  Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of Stamford,  State of  Connecticut,  on September  13,
1996.

                                      SILGAN HOLDINGS INC.



                                      By/s/ R. Philip Silver
                                        ---------------------
                                        R. Philip Silver
                                        Chairman of the Board and
                                        Co-Chief Executive Officer



                                POWER OF ATTORNEY

             KNOW  ALL  MEN  BY  THESE  PRESENTS,  that  each  individual  whose
signature  appears  below  constitutes  and appoints R. Philip  Silver,  D. Greg
Horrigan  and Robert H.  Niehaus,  and each or any of them,  his true and lawful
attorney-in-fact and to act for him and in his name, place and stead, in any and
all  capacities,  to  sign  any  and all  amendments  (including  post-effective
amendments)  to this  Registration  Statement,  and to file  the  same  with all
exhibits thereto, and all documents in connection therewith, with the Securities
and Exchange Commission,  granting said  attorney-in-fact and agent, and each of
them,  full power and  authority  to do and perform each and every act and thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming all that said  attorney-in-fact and agent or any of them, or their or
his  substitute  or  substitutes,  may lawfully do or cause to be done by virtue
hereof.

             Pursuant to the  requirements  of the Securities Act of 1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


Signature                     Title                            Date
- ---------                     -----                            ----


/s/ R. Philip Silver         Chairman of the Board and
- --------------------         Co-Chief Executive Officer
(R. Philip Silver)           (Principal Executive Officer)   September 13, 1996
                           

/s/ D. Greg Horrigan         President, Co-Chief Executive
- --------------------         Officer and Director            September 13, 1996
(D. Greg Horrigan)         




<PAGE>






/s/ Robert H. Nieh           Director                        September 13, 1996
- ------------------
(Robert H. Niehaus)



/s/ Leigh J. Abramson        Director                        September 13, 1996
- ---------------------
(Leigh J. Abramson


/s/ Harley Rankin, Jr.       Executive Vice President, 
- ----------------------       Chief Financial Officer  
(Harley Rankin, Jr.)         and Treasurer
                             (Principal Financial Officer)   September 13, 1996


/s/ Harold J. Rodriguez, Jr. Vice President, Controller 
- ---------------------------  and Assistant Treasurer
(Harold J. Rodriguez, Jr.)   Assistant Treasurer
                             (Principal Accounting 
                             Officer)                        September 13, 1996








<PAGE>


                                INDEX TO EXHIBITS



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


 23.1            Consent of Ernst & Young LLP.

 23.2            Consent of Price Waterhouse LLP.

 24              Power of Attorney (included on signature page).






<PAGE>




                                                                   EXHIBIT 23.1





                         Consent of Independent Auditors


We consent to the references to our firm under the captions "Selected Historical
and Pro Forma Financial  Information" and "Experts" and to the use of our report
dated March 8, 1996, except for Note 20, as to which date is ____________, 1996,
with respect to the  consolidated  financial  statements of Silgan Holdings Inc.
included in the  Registration  Statement  (Form S-2, No.  333-XXXX)  and related
Prospectus of Silgan Holdings Inc. for the registration of _______ shares of its
common stock and to the  incorporation by reference  therein of our report dated
March 8, 1996 with respect to schedules of Silgan Holdings Inc.  included in its
Annual Report (Form 10-K) for the year ended  December 31, 1995,  filed with the
Securities and Exchange Commission.



                                                    ERNST & YOUNG LLP

Stamford, Connecticut
_____________, 1996


The   foregoing   consent  is  in  the  form  that  will  be  signed   upon  the
recapitalization described in Note 20 to the consolidated financial statements.



                                                    /s/ ERNST & YOUNG LLP
                                                    ---------------------

Stamford, Connecticut
September 12, 1996





<PAGE>




                                                                   EXHIBIT 23.2



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to  the   incorporation  by  reference  in  the  Prospectus
constituting part of this Registration  Statement on Form S-2 of Silgan Holdings
Inc. of our report dated September 14, 1995 relating to the financial statements
of the Food Metal & Specialty  Division of American National Can Company,  as of
December  31, 1994 and 1993 and for each of the three years in the period  ended
December 31, 1994,  which appears in the Current  Report on Form 8-K/A of Silgan
Holdings  Inc.  dated  October 16, 1995.  We also consent to the reference to us
under the heading "Experts" in such Prospectus.




/s/ PRICE WATERHOUSE LLP
- ------------------------

Chicago, Illinois
September 12, 1996








<PAGE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission