SILGAN HOLDINGS INC
POS AM, 1996-05-29
FABRICATED STRUCTURAL METAL PRODUCTS
Previous: LIFECELL CORP, 10-K/A, 1996-05-29
Next: WEIRTON STEEL CORP, 8-K, 1996-05-29





                                                       Registration No. 33-47632
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                         POST-EFFECTIVE AMENDMENT NO. 7
    

                                       TO

                                    FORM S-1

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933

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

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

          Delaware                 3441;3085                   06-1269834
(State or other jurisdiction    (Primary Standard           (I.R.S. Employer
    of incorporation or       Industrial Classification   Identification Number)
       organization)               Code Numbers)

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

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

                                    Copy to:

   
                            Frank W. Hogan, III, Esq.
    
                       Winthrop, Stimson, Putnam & Roberts
                                Financial Centre
                              695 East Main Street
                                  P.O. Box 6760
                             Stamford, CT 06904-6760
                                 (203) 348-2300


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

<PAGE>




                              SILGAN HOLDINGS INC.

                              Cross Reference Sheet

                    Pursuant to Item 501(b) of Regulation S-K


                Form S-1 Part I Item              Prospectus Location or Caption
                --------------------              ------------------------------

 1. Forepart of the Registration Statement
    and Outside Front Cover Page of Prospectus....  Cross Reference Page;
                                                    Outside Front Cover Page

 2. Inside Front and Outside Back Cover Pages
    of Prospectus................................   Inside Front Cover Page

 3. Summary Information, Risk Factors and Ratio
    of Earnings to Fixed Charges.................   Prospectus Summary; Certain
                                                    Risk Factors; The Company;
                                                    Selected Financial Data

 4. Use of Proceeds..............................   Not Applicable

 5. Determination of Offering Price..............   Not Applicable

 6. Dilution.....................................   Not Applicable

 7. Selling Security Holders.....................   Not Applicable

 8. Plan of Distribution.........................   Market-Making Activities of
                                                    Morgan Stanley

 9. Description of Securities to be Registered...   Outside Front Cover Page;
                                                    Prospectus Summary;
                                                    Description of the
                                                    Debentures

10. Interests of Named Experts and Counsel.......   Certain Transactions;
                                                    Legal Matters; Experts

11. Information With Respect to the Registrant...   Outside Front Cover Page;
                                                    Prospectus Summary; Certain
                                                    Risk Factors; The Company;
                                                    Capitalization; Selected
                                                    Financial Data; Management's
                                                    Discussion and Analysis of
                                                    Financial Condition and
                                                    Results of Operations;
                                                    Business; Management;
                                                    Securities Ownership of
                                                    Certain Beneficial Owners
                                                    and Management; Certain
                                                    Transactions; Description
                                                    of the Debentures;
                                                    Description of Holdings
                                                    Common Stock; Description of
                                                    Certain Silgan Indebtedness;
                                                    Financial Statements

12. Disclosure of Commission Position on
    Indemnification for Securities Act
    Liabilities..................................   Not Applicable




<PAGE>




PROSPECTUS

   
                                  $213,340,000
    
                              Silgan Holdings Inc.
                   13-1/4% SENIOR DISCOUNT DEBENTURES DUE 2002

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

            No interest on the 13-1/4%  Senior  Discount  Debentures due
        2002 (the  "Debentures")  will  accrue  prior to June 15,  1996.
        Thereafter,  interest on the Debentures  will be payable on June
        15 and December 15, commencing December 15, 1996.

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

   
        The Debentures were sold at a substantial  discount from their principal
amounts. See "Certain Federal Income Tax Considerations" for a discussion of the
federal income tax treatment of the Debentures under the original issue discount
rules.  Interest on the Debentures  will be payable in cash at a rate of 13-1/4%
per annum from and after June 15, 1996.

        The  Debentures  may be  redeemed  at any time at the  option  of Silgan
Holdings Inc.  ("Holdings," and together with its subsidiaries,  the "Company"),
in whole or in part, at 100% of their principal amount plus accrued interest. In
1995,  $61.66  million  aggregate   principal  amount  of  the  Debentures  were
repurchased  by the Company  and  cancelled.  On June 15,  1996,  $17.4  million
aggregate  principal  amount of the  Debentures  will be redeemed  by  Holdings.
Additionally,  the  Company is actively  considering  redeeming a portion of the
outstanding  Debentures  with  lower  cost  indebtedness.  The  Company  is also
considering  refinancing  all or a portion of the remaining  Debentures  through
other debt and/or equity financings,  including a public offering of equity. Any
such financings will depend upon the market conditions  existing at the time and
will have to be effected in compliance with the Company's  agreements in respect
of its indebtedness.

        An aggregate  principal  amount of $275 million of the  Debentures  were
originally  sold  by  Holdings  to the  public  in 1992 as part of a plan of the
Company  to  refinance  a   substantial   portion  of  its   indebtedness   (the
"Refinancing").   The   Debentures   are  pari  passu   with   other   unsecured
unsubordinated  indebtedness of Holdings.  Because Holdings is a holding company
that  conducts all of its business  through its  subsidiaries,  all existing and
future  liabilities of Holdings'  subsidiaries will be effectively senior to the
Debentures. As of March 31, 1996, Silgan Corporation,  a wholly owned subsidiary
of Holdings ("Silgan"), and its subsidiaries had approximately $911.8 million of
indebtedness and other liabilities effectively senior to the Debentures,  all of
which  constituted  Senior  Indebtedness  (as  defined  in  "Description  of the
Debentures--Subordination Upon Certain Events") and approximately $502.0 million
of which was secured by the assets of the Company. The indenture relating to the
Debentures (the "Indenture")  permits,  subject to certain limitations contained
therein,  the  incurrence by the Company of a  substantial  amount of additional
indebtedness,  including Senior Indebtedness. See "Certain Risk Factors--Holding
Company  Structure and  Subordination  Upon Certain  Events,"  "--Ability of the
Company to Incur Additional Indebtedness" and "Description of the Debentures."

        The ability of Holdings to pay  interest in cash on the  Debentures  may
depend upon the ability of Silgan to pay dividends,  or otherwise loan,  advance
or transfer funds, to Holdings.  See "Certain Risk Factors--Ability of Silgan to
Provide  Financial   Support  to  Holdings."   Although  Morgan  Stanley  &  Co.
Incorporated  ("Morgan Stanley") currently makes a market in the Debentures,  it
is not  obligated  to do so and may  discontinue  or suspend  its  market-making
activities at any time. In addition, the liquidity of and trading market for the
Debentures  may be adversely  affected by declines and  volatility in the market
for high yield  securities  generally as well as by any changes in the Company's
financial performance and prospects.  See "Certain Risk Factors--Trading  Market
for the Debentures."
    

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

         SEE "CERTAIN RISK FACTORS" FOR INFORMATION THAT SHOULD
                 BE CONSIDERED BY PROSPECTIVE INVESTORS.

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

 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.


          This Prospectus is to be used by Morgan Stanley & Co.
           Incorporated in connection with offers and sales in
       market-making transactions at negotiated prices relating to
   prevailing market prices at the time of sale. Morgan Stanley & Co.
    Incorporated may act as principal or agent in such transactions.


   
May  29, 1996
    


                                   -2-

<PAGE>



        No person is authorized  in connection  with any offering made hereby to
give any  information or to make any  representation  other than as contained in
this Prospectus and, if given or made, such information or  representation  must
not be relied upon as having been authorized by Holdings or Morgan Stanley. This
Prospectus does not constitute an offer to sell or a solicitation of an offer to
buy by any person in any jurisdiction in which it is unlawful for such person to
make such an offer or solicitation.  Neither the delivery of this Prospectus nor
any sale made hereunder shall imply under any circumstances that the information
contained herein is correct as of any date subsequent to the date hereof.

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

                            TABLE OF CONTENTS

                                                                  Page
                                                                  ----

   
          Additional Information................................    3
          Prospectus Summary....................................    4
          Certain Risk Factors..................................   11
          The Company...........................................   18
          Capitalization........................................   20
          Selected Financial Data...............................   21
          Management's Discussion and Analysis of
           Financial Condition and Results of Operations........   25
          Business..............................................   39
          Management............................................   51
          Securities Ownership of Certain Beneficial
           Owners and  Management...............................   60
          Certain  Transactions.................................   61
          Description of the  Debentures........................   63
          Description of Holdings Common  Stock.................   91
          Description of Certain Silgan  Indebtedness...........   97
          Certain Federal Income Tax  Considerations............  106
          Market-Making Activities of Morgan  Stanley...........  111
          Legal Matters.........................................  112
          Experts...............................................  112
          Index to Consolidated Financial Statements............  F-1
    

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


                                   -2-

<PAGE>



                         ADDITIONAL INFORMATION

        Holdings  has filed with the  Securities  and Exchange  Commission  (the
"Commission")  a Registration  Statement on Form S-1 (which term shall encompass
any amendment  thereto)  relating to the Debentures  under the Securities Act of
1933,  as  amended  (the  "Securities  Act").  For  purposes  hereof,  the  term
"Registration  Statement" means the original Registration  Statement and any and
all subsequent  amendments thereto.  This Prospectus does not contain all of the
information  set  forth  in the  Registration  Statement  and the  exhibits  and
schedules  thereto which  reference is made hereby.  Each reference made in this
Prospectus to a document  filed as an exhibit to the  Registration  Statement is
qualified in its entirety by reference to such exhibit for a complete  statement
of its provisions.  Any interested party may inspect the Registration Statement,
without charge,  at the Public  Reference  Section of the Commission,  450 Fifth
Street, N.W., Washington,  DC 20549, and may obtain copies of all or any portion
of the Registration Statement from the Commission upon payment of the prescribed
fee. In addition,  copies of any and all documents  incorporated by reference in
this Prospectus (not including  exhibits to such documents  unless such exhibits
are specifically incorporated by reference into such documents) may be obtained,
without  charge,  from Holdings by  requesting  such copies by mail or telephone
from  Harold J.  Rodriguez,  Jr.,  Silgan  Holdings  Inc.,  4  Landmark  Square,
Stamford, CT 06901, telephone number (203) 975-7110.

        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  and  other  information  with  the  Commission.   The
Registration  Statement and the exhibits and schedules  thereto,  as well as all
such reports and other information filed by Holdings with the Commission, can be
inspected and copied at prescribed rates at the Public Reference  Section of the
Commission,  450 Fifth Street, N.W., Washington,  DC 20549, and at the following
Regional Offices of the Commission: New York Regional Office, 75 Park Place, New
York, New York 10007 and Chicago  Regional Office,  Northwestern  Atrium Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661.

        The  Indenture  requires  Holdings  to file with the  Commission  annual
reports containing  consolidated  financial statements and the related report of
independent  auditors and quarterly reports  containing  unaudited  consolidated
financial  statements  for the first  three  quarters of each fiscal year for so
long as any Debentures are outstanding.



                                   -3-

<PAGE>




                           PROSPECTUS SUMMARY

        This  Prospectus  Summary  is  qualified  in its  entirety  by the  more
detailed  information  and  financial  statements  and notes thereto that appear
elsewhere in this Prospectus.  Prospective  investors should carefully  consider
the factors set forth under the caption "Certain Risk Factors."


                               THE COMPANY

   
        The  Company  is a major  manufacturer  of a broad  range of  steel  and
aluminum containers for human and pet food. The Company also manufactures custom
designed  plastic  containers  for  health,   personal  care,  food,   beverage,
pharmaceutical  and household  chemical products in North America.  In 1995, the
Company had net sales of approximately $1.1 billion.

        On August 1, 1995,  Silgan's wholly owned subsidiary,  Silgan Containers
Corporation ("Containers"),  acquired from American National Can Company ("ANC")
substantially all of the assets of ANC's Food Metal and Specialty business (" AN
Can") for approximately $349 million.  See  "Business--Company  History." AN Can
manufactures 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  acquisition  of AN Can has enabled the Company to diversify  its
customer base and geographic presence. The Company believes that the acquisition
of AN Can will also result in the  realization  of cost savings for the Company.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations."  On a pro forma basis after giving effect to the  acquisition of AN
Can, in 1995 the Company would have had net sales of approximately $1.4 billion.

        Management  believes  that the Company is the sixth largest can producer
and the  largest  food  can  producer  in North  America,  as well as one of the
largest  producers in North America of custom  designed  plastic  containers for
health and personal care products.  Silgan has grown rapidly since its inception
in 1987  primarily  as a result of  acquisitions,  but also  through  internally
generated  growth.  In addition  to the  acquisition  of AN Can in August  1995,
Containers acquired the U.S. metal container  manufacturing  business ("DM Can")
of Del Monte Corporation ("Del Monte") in December 1993. See  "Business--Company
History."

        The Company's strategy is to continue to increase its share of the North
American  packaging  market  through  acquisitions,  as  well as  investment  in
internally  generated  opportunities.  The Company  intends to focus  particular
attention on those rigid metal and plastic  container  segments where  operating
synergies are likely.
    

        Metal Container Business

   
        Management  estimates that Containers is currently the sixth largest can
producer and the largest manufacturer of metal food containers in North America.
In 1995,  Containers sold approximately 28% of all metal food containers used in
the United States.  On a pro forma basis after giving effect to the  acquisition
of AN Can, in 1995  Containers  would have sold  approximately  36% of all metal
food containers sold in the United States. Although the food can industry in the
United States is relatively mature in terms of unit sales growth, Containers, on
a pro forma basis after giving effect to the acquisition of AN Can, has realized
compound annual unit sales growth in excess of 16%
    


                                   -4-

<PAGE>




   
since 1987.  Types of  containers  manufactured  include  those for  vegetables,
fruit, pet food, meat, tomato based products, coffee, soup, seafood,  evaporated
milk  and  infant  formula.   Containers  has  agreements  (the  "Nestle  Supply
Agreements")  with Nestle Food Company  ("Nestle")  pursuant to which Containers
supplies substantially all of its metal container requirements, and an agreement
(the "DM Supply Agreement") with Del Monte pursuant to which Containers supplies
substantially all of its metal container requirements. In addition to Nestle and
Del Monte,  Containers has multi-year supply  arrangements with other customers.
The Company  estimates that  approximately 80% of Containers' sales in 1996 will
be pursuant to such supply arrangements. See "Business--Sales and Marketing."

        Containers  has  focused  on  growth  through  acquisition  followed  by
investment in the acquired assets to achieve a low cost position in the food can
segment.  Since its  acquisition  in 1987 of the metal  container  manufacturing
division of Nestle ("Nestle Can"),  Containers has invested  approximately  $131
million in its acquired  manufacturing  facilities  and has spent  approximately
$307 million for the acquisition of additional can manufacturing  facilities and
equipment.  As a result of these efforts and  management's  focus on quality and
service,  Containers  has more than  tripled its  overall  share of the food can
segment in terms of unit sales,  from a share of approximately  10% in 1987 to a
share of approximately  36% in 1995, on a pro forma basis after giving effect to
the acquisition of AN Can.

        Containers  also  manufacturers  and sells certain  specialty  packaging
items,  including  metal caps and closures,  plastic bowls and paper  containers
primarily used by processors  and packagers in the food  industry.  In 1995, the
Company had sales of specialty items of approximately $37 million.
    

        Plastic Container Business

   
        Management  believes  that  Silgan's  wholly  owned  subsidiary,  Silgan
Plastics Corporation ("Plastics"), is one of the leading manufacturers of custom
designed,  high density  polyethylene  ("HDPE") and  polyethylene  terephthalate
("PET")  containers sold in North America for health and personal care products.
HDPE containers  manufactured by Plastics  include  personal care containers for
shampoos,  conditioners,  hand  creams,  lotions  ,  cosmetics  and  toiletries,
household chemical containers for scouring cleaners, specialty cleaning agents ,
lawn and garden chemicals and pharmaceutical  containers for tablets,  laxatives
and eye cleaning  solutions.  Plastics  manufactures  PET custom  containers for
mouthwash , liquid soap,  skin care lotions,  gastrointestinal  and  respiratory
products,  pourable and viscous salad  dressings,  condiments,  instant coffees,
premium water and liquor . See "Business--Products."

        Plastics has grown primarily by strategic acquisition. From a sales base
of $89 million in 1987,  Plastics' sales have grown at a compound annual rate of
12% to $220 million in 1995. Plastics emphasizes value-added design, fabrication
and  decoration  of  custom  containers.   Plastics  is  aggressively   pursuing
opportunities  in custom  designed PET and HDPE  containers for which the market
has been growing principally due to consumer preferences for plastic containers.
The Company believes it has equipment and technical  expertise to take advantage
of these growth segments.
    



                                   -5-

<PAGE>




                             THE DEBENTURES

   
Original Issue..........     $275,000,000    principal   amount    ($165,434,500
                             proceeds   amount)  of  13-1/4%   Senior   Discount
                             Debentures due 2002,  originally issued on June 29,
                             1992.  As of May 15, 1996,  there was  $213,340,000
                             face amount of the Debentures outstanding.  On June
                             15,  1996,   Holdings  will  redeem  $17.4  million
                             principal    amount   of   the   Debentures.    See
                             "Description of the Debentures."
    

Maturity................     December 15, 2002.

Interest................     The  Debentures   were  offered  at  a  substantial
                             discount  from their  principal  amount,  and there
                             will  not  be  any   payment  of  interest  on  the
                             Debentures  prior  to  December  15,  1996.  For  a
                             discussion  of the federal  income tax treatment of
                             the  Debentures  under the original  issue discount
                             rules,    see   "Certain    Federal    Income   Tax
                             Considerations."  From and after June 15, 1996, the
                             Debentures bear interest, which is payable in cash,
                             at a rate of 13-1/4% per annum.

Interest Payment
Dates...................     June 15 and  December 15,  commencing  December 15,
                             1996.

Optional Redemption.....     The  Debentures may be redeemed at any time, at the
                             option of Holdings, in whole or in part, at 100% of
                             their  principal  amount plus accrued  interest (if
                             any) to the redemption date.

Change of Control.......     In the event of a Change  of  Control  (as  defined
                             under   "Description  of  the   Debentures--Certain
                             Definitions"),   each  holder  of  Debentures   may
                             require  Holdings to repurchase  such Debentures at
                             101%  of  the  Accreted  Value  (as  defined  under
                             "Description     of     the     Debentures--Certain
                             Definitions")  thereof  plus  accrued  interest (if
                             any).

   
Ranking.................     The Debentures are senior indebtedness of Holdings,
                             ranking pari passu with Holdings' obligations under
                             all other senior  indebtedness  and senior in right
                             of payment to all existing and future  subordinated
                             indebtedness of Holdings. However, since all of the
                             operations  of Holdings are  conducted  through its
                             subsidiaries,  all existing and future  liabilities
                             of its subsidiaries are effectively senior in right
                             of payment to the Debentures. As of March 31, 1996,
                             Silgan  and  its  subsidiaries  had   approximately
                             $911.8   million   of   indebtedness    and   other
                             liabilities effectively senior to the Debentures.
    

Ranking in the
Event of a Holdings
Merger..................     In the event of a Holdings Merger (as defined under
                             "Description     of     the     Debentures--Certain
                             Definitions")   or  similar   transaction   between
                             Holdings  and  Silgan,  or upon the  assumption  by
                             Silgan of the  Debentures,  the Debentures  will be
                             subordinated in right of payment


                                       -6-

<PAGE>



   
                             to  all  Senior   Indebtedness   of  the  Successor
                             Corporation  (as defined under  "Description of the
                             Debentures--Subordination   Upon  Certain  Events")
                             existing on the date of such transaction or assumed
                             or  incurred  thereafter.  If a Holdings  Merger or
                             similar transaction between Holdings and Silgan had
                             occurred on March 31, 1996 or if Silgan had assumed
                             the Debentures at such date,  there would have been
                             $637.0  million  of  indebtedness  that  would have
                             constituted  Senior  Indebtedness and approximately
                             $911.8   million   of   indebtedness    and   other
                             liabilities  effectively  senior to the Debentures.
                             See   "Certain   Risk   Factors--Holding    Company
                             Structure and  Subordination  Upon Certain  Events"
                             and  "Description of the  Debentures--Subordination
                             Upon Certain Events."

Covenants...............     The  Indenture  contains  certain  covenants  that,
                             among  other  things,  direct  the  application  of
                             proceeds  from  certain  asset  sales and limit the
                             ability of Holdings and its  subsidiaries  to incur
                             indebtedness,   pay   dividends   or   make   other
                             distributions  on its  capital  stock or  purchase,
                             redeem  or  retire   shares  of  capital  stock  of
                             Holdings   or  any  of   its   subsidiaries,   make
                             prepayments of certain indebtedness, and make loans
                             or investments  in entities  other than  Restricted
                             Subsidiaries (as defined under  "Description of the
                             Debentures--Certain   Definitions"),   enter   into
                             transactions with affiliates,  engage in mergers or
                             consolidations,  and,  with  respect to  Restricted
                             Subsidiaries (as defined under  "Description of the
                             Debentures--Certain Definitions"), issue stock. See
                             "Description of the Debentures--Covenants."
    


                              CERTAIN RISK FACTORS

        For a  discussion  of  certain  factors  that  should be  considered  in
evaluating an investment in the Debentures, see "Certain Risk Factors."



                                       -7-

<PAGE>




                             SUMMARY FINANCIAL DATA

        The following summary historical consolidated financial data of Holdings
were  derived  from,  and should be read in  conjunction  with,  the  historical
financial  statements of Holdings that appear elsewhere in this Prospectus.  The
following summary historical  consolidated financial data of Silgan were derived
from,  and  should  be  read  in  conjunction  with,  the  historical  financial
statements of Silgan.


   
                                                   Three Months Ended March 31,
                                                   ----------------------------
                                                      1996            1995
                                                      ----            ----
    
                                                      (Dollars in thousands)
                                                           (Unaudited)
Operating Data:
   
Net sales........................................... $279,860        $203,264
Cost of goods sold..................................  243,314         174,265
                                                      -------         -------
Gross profit........................................   36,546          28,999
Selling, general and administrative expenses........   12,830          10,168
                                                      -------         -------
Income from operations..............................   23,716          18,831
Interest expense and other related financing costs..   22,573          17,251
                                                      -------         -------
Income before income taxes..........................    1,143           1,580
Income tax provision................................    1,000           3,000
                                                       ------          ------
    
Net income (loss)................................... $    143        $ (1,420)
                                                      =======         ========

   
Ratio of earnings to fixed charges (a)..............     1.05             1.09
    


Balance Sheet Data (at end of period):
   
Fixed assets........................................ $491,177         $251,832
Total assets........................................  942,754          534,489
Total long-term debt................................  757,501          518,280
Common stockholders' deficiency..................... (179,661)        (159,418)
    


Other Data:
   
EBDITA (b)..........................................  $40,102         $ 28,033
EBDITA as a percentage of net sales.................     14.3%            13.8%
Capital expenditures................................   18,558            8,359
Depreciation and amortization (c)...................   15,439            8,779
    






                                                              (footnotes follow)



                                       -8-

<PAGE>




<TABLE>
<CAPTION>
                                                      SUMMARY FINANCIAL DATA


   
                                                                               Year Ended December 31,
                                                 -----------------------------------------------------------------------------------

                                                 1995<F4>            1994<F5>         1993(<F5>            1992            1991<F6>
                                                 -------            -------           -------           ------           --------

                                                                               (Dollars in thousands)

Operating Data:

<S>                                            <C>                 <C>               <C>               <C>               <C>
Net sales.................................     $1,101,905          $861,374          $645,468          $630,039          $678,211
Cost of goods sold........................        970,491           748,290           571,174           554,972           605,185
                                                  -------           -------           -------          --------           -------
Gross profit..............................        131,414           113,084            74,294            75,067            73,026
Selling, general and administrative
   expenses...............................         46,848            37,997            32,495            32,809            33,733
Reduction in carrying value of assets.....         14,745            16,729              --                --                --
                                                  -------           -------           -------           -------            ------
Income from operations....................         69,821            58,358            41,799            42,258            39,293
Interest expense and other related
   financing costs........................         80,710            65,789            54,265            57,091            55,996
Minority interest expense.................           --                --                --               2,745             3,889
                                                  -------           -------           -------            ------           -------
Loss before income taxes..................        (10,889)           (7,431)          (12,466)          (17,578)          (20,592)
Income tax provision......................          5,100             5,600             1,900             2,200              --
                                                  -------            ------           -------          --------            ------
Loss before extraordinary
   charges and cumulative effect of
   changes in accounting principles.......        (15,989)          (13,031)          (14,366)          (19,778)          (20,592)
Extraordinary charges relating to
   early extinguishment of debt...........         (5,817)             --              (1,341)          (23,597)             --
Cumulative effect of changes in
   accounting principles <F7>.............           --                --              (6,276)              --               --
                                                 --------          --------           --------          -------           -------
Net loss..................................       $(21,806)         $(13,031)         $(21,983)         $(43,375)         $(20,592)
                                                  ========          ========          ========          ========          ========

Deficiency of earnings available to cover
   fixed charges and preferred stock
   dividends <F1>.........................        $10,889             $7,431          $12,466           $17,578           $20,592


Balance Sheet Data (at end of
   period):
Fixed assets..............................       $487,301           $251,810         $290,395          $223,879          $230,501
Total assets..............................        900,046            504,292          497,633           389,035           390,693
Total long-term debt......................        750,873            510,763          505,718           383,232           315,461
Redeemable preferred stock of Silgan
   (minority interest of Holdings)........           --                 --               --                --              27,878
Deficiency in stockholders' equity........       (179,804)          (157,998)        (144,967)         (137,984)          (94,609)


Other Data:

EBDITA <F2>...............................       $132,428           $114,489          $76,095           $74,012           $72,141
EBDITA as a percentage of net sales.......          12.0%              13.3%            11.8%             11.7%             10.6%
Capital expenditures......................        $51,897           $ 29,184          $42,480           $23,447           $21,834

                                       -9-

<PAGE>



Depreciation and amortization <F3>........        $45,388           $ 37,187          $33,818           $31,754           $32,848
Number of employees (at end of
   period)<F8>............................          5,110              4,000            3,330             3,340             3,560
    

                                                                                                  (footnotes follow)



                                      -10-

<PAGE>




                         Notes to Summary Financial Data
   
<FN>
<F1> For  purposes of computing  the ratio of earnings to fixed  charges and the
     deficiency of earnings  available to cover fixed charges,  earnings consist
     of  income  (loss)  before  income  taxes  plus  fixed  charges,  excluding
     capitalized  interest,  and fixed  charges  consist  of  interest,  whether
     expensed or capitalized,  minority interest  expense,  amortization of debt
     expense and  discount  or premium  relating  to any  indebtedness,  whether
     expensed  or  capitalized,  and such  portion  of  rental  expense  that is
     representative of the interest factor.

<F2> "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
     period  for which  consolidated  net  income is to be  determined,  without
     duplication, (i) consolidated interest expense (including minority interest
     expense),  (ii)  income  tax  expense,  (iii)  depreciation  expense,  (iv)
     amortization  expense, (v) expenses relating to postretirement  health care
     costs which  amounted to $0.7 million and $0.2 million for the three months
     ended March 31, 1996 and 1995, respectively, and $1.7 million, $0.7 million
     and $0.5  million for the years ended  December  31,  1995,  1994 and 1993,
     respectively,  (vi) charges relating to the vesting of benefits under stock
     appreciation  rights  ("SARs") of $0.2 million for each of the three months
     ended March 31, 1996 and 1995,  and $0.8  million and $1.5  million in 1995
     and 1994, respectively, and (vii) the reduction in carrying value of assets
     of $14.7 million and $16.7 million in 1995 and 1994,  respectively.  EBDITA
     is being  presented by the Company as a supplement to the discussion of the
     Company's  operating income and cash flow from operations  analysis 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 generally accepted  accounting  principles ("GAAP")
     operating and cash flow data.
    

<F3> Depreciation  and  amortization  excludes  amortization  of debt  financing
     costs.

   
<F4> On August 1, 1995, the Company acquired from ANC  substantially  all of the
     assets of ANC's Food Metal and  Specialty  business.  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  included
     elsewhere in this Prospectus.

<F5> On December 21, 1993, the Company acquired from Del Monte substantially all
     of  the  fixed  assets  and  certain   working  capital  of  its  container
     manufacturing  business.  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
     "Business--Company  History."  See  Note  3 to the  Consolidated  Financial
     Statements included elsewhere in this Prospectus.

<F6> On November 15,  1991,  the Company sold its  nonstrategic  PET  carbonated
     beverage bottle business . For 1991, sales from the PET carbonated beverage
     business were $33.4 million. See "Business--Company History."
    

<F7> 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.
   
<F8> 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
    


                                      -11-

<PAGE>




   
     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.
[/FN]
    
</TABLE>



                                      -12-

<PAGE>



                              CERTAIN RISK FACTORS

         In addition to the other information contained in this Prospectus,  the
following factors should be considered  carefully in evaluating an investment in
the Debentures.

Holding Company Structure and Subordination Upon Certain Events

   
         Holdings is a holding company with no significant assets other than its
investment in and advances to Silgan.  The  operations of Holdings are conducted
principally  through Silgan's operating  subsidiaries,  Containers and Plastics,
each of which is a wholly  owned  subsidiary  of  Silgan.  Therefore,  Holdings'
ability to pay interest on the Debentures when interest  thereon becomes due and
payable  and to pay the  principal  of the  Debentures  at  maturity  is largely
dependent  upon  the  future  performance  and the cash  flow of such  operating
subsidiaries,  which will be subject to prevailing  economic  conditions  and to
financial,  business and other factors  (including  the state of the economy and
the  financial  markets,  demand for the products of the  Company,  costs of raw
materials,  legislative  and  regulatory  changes and other  factors  beyond the
control of such operating subsidiaries) affecting the business and operations of
such  operating  subsidiaries.  Because  Silgan  and  its  subsidiaries  do  not
guarantee the payment of principal of and interest on the Debentures,  claims of
holders of the  Debentures  effectively  will be  subordinated  to the claims of
creditors of Silgan and its  subsidiaries,  including claims of the lenders (the
"Banks") named in the credit  agreement  dated as of August 1, 1995 among Silgan
and certain of its  subsidiaries,  the Banks,  Bankers Trust  Company  ("Bankers
Trust"), as Administrative  Agent and Co-Arranger,  and Bank of America Illinois
("Bank of America"),  as Documentation Agent and Co-Arranger (the "Silgan Credit
Agreement"),  which is guaranteed directly by all of the operating  subsidiaries
of Silgan,  claims of holders of Silgan's 11-3/4% Senior  Subordinated Notes due
2002 (the "11-3/4% Notes") and claims of trade  creditors,  except to the extent
that Holdings may be a creditor with  recognized  claims  against Silgan or such
subsidiaries.  As a result,  in the event of Silgan's  insolvency,  liquidation,
reorganization, dissolution or other winding up, or upon acceleration of certain
of Silgan's indebtedness,  holders of Silgan's indebtedness (including the Banks
and the holders of the 11-3/4% Notes) must be paid in full before holders of the
Debentures may be paid. Although the Silgan Credit Agreement,  the 11-3/4% Notes
and the Debentures impose certain  limitations on Silgan's and its subsidiaries'
ability to incur additional indebtedness, the Indenture does not prohibit Silgan
and its subsidiaries from incurring additional indebtedness. See "Description of
Debentures--Covenants."  At March 31,  1996,  Silgan  and its  subsidiaries  had
$911.8  million of  indebtedness  and other  liabilities  that were  effectively
senior to the Debentures.

         In the event of a Holdings  Merger or any similar  transaction  between
Holdings  and  Silgan  or  the  assumption  by  Silgan  of the  Debentures,  the
Debentures  will be  subordinated in right of payment to all existing and future
Senior Indebtedness of the Successor  Corporation,  including indebtedness under
the Silgan Credit  Agreement and the 11-3/4%  Notes.  Other than as set forth in
the previous  sentence,  the Debentures will be senior  indebtedness of Holdings
ranking  pari passu with other  senior  indebtedness  of Holdings  and senior in
right of payment to all future subordinated indebtedness of Holdings. Because of
such  subordination,  in the event of the  Successor  Corporation's  bankruptcy,
insolvency,  liquidation,  reorganization,  dissolution  or other winding up, or
upon acceleration of certain indebtedness of the Successor Corporation,  holders
of Senior Indebtedness must be paid in full before holders of the Debentures may
be paid. Although other instruments and agreements governing the indebtedness of
the  Successor  Corporation,  including  indebtedness  under the  Silgan  Credit
Agreement and the 11-3/4% Notes, may impose certain limitations on the Successor
Corporation's  ability  to  incur  additional   indebtedness  (including  Senior
Indebtedness),  the Indenture does not prohibit the Successor  Corporation  from
incurring additional indebtedness
    


                                      -13-

<PAGE>



   
(including  Senior  Indebtedness).  As of March  31,  1996,  Holdings  had total
consolidated  liabilities of approximately $1,122.4 million,  including Silgan's
outstanding   aggregate   liabilities  of  approximately   $637.0  million  that
constituted  Senior  Indebtedness  and  indebtedness  and other  liabilities  of
approximately  $911.8 million that were effectively  senior to the Debentures in
the event of a Holdings Merger or any similar  transaction  between Holdings and
Silgan or the assumption by Silgan of the  Debentures.  A Holdings Merger or any
similar  transaction  between  Holdings  and Silgan is not  permitted  under the
Silgan Credit Agreement so long as any of the Debentures are outstanding.

High Leverage; Stockholders' Deficiency

         The Company is highly leveraged  primarily as a result of the financing
of the  acquisitions  of its metal and  plastic  container  businesses  and as a
result of the sale by Holdings in 1989 of its Senior Reset  Debentures  due 2004
(the  "Holdings  Reset  Debentures")  in  connection  with the 1989  Mergers (as
defined in  "Business--Company  History")  and the  refinancing  of the Holdings
Reset  Debentures  and  incurrence  of additional  indebtedness  pursuant to the
Debentures in connection with the Refinancing.  See "Business--Company History."
Holdings has also  guaranteed the  obligations and liabilities of Silgan and its
subsidiaries  under the Silgan Credit  Agreement.  See  "Description  of Certain
Silgan Indebtedness--Description of the Silgan Credit Agreement." Also, Holdings
has  a  common  stockholders'  deficiency.  As  of  March  31,  1996,  Holdings'
stockholders' deficiency was $179.7 million. See "Capitalization." Additionally,
Holdings'  ratio of earnings to fixed  charges for the three  months ended March
31, 1996 was 1.05.  For the year ended  December  31, 1995,  Holdings'  earnings
before  fixed  charges  were  less  than its  fixed  charges  by $10.9  million.
Holdings' high level of indebtedness  and common  stockholders'  deficiency pose
substantial risks to purchasers of the Debentures.
    

Ability of Silgan to Provide Financial Support to Holdings

   
         Interest on the Debentures will be payable in cash at a rate of 13-1/4%
per annum  from and after  June 15,  1996.  Commencing  on  December  15,  1996,
semi-annual  interest  payments  of up to $13.0  million  (which  amount will be
reduced to the extent that any  Debentures  are redeemed) will be required to be
made on the Debentures.

         Since Holdings' only asset is its investment in Silgan,  its ability to
pay  interest  on the  Debentures  may depend  upon its receipt of funds paid by
dividend or otherwise  loaned,  advanced or  transferred  by Silgan to Holdings.
While  Silgan  has no legal  obligation  to make  such  funds  available,  it is
expected that Silgan will do so if it then has  sufficient  funds  available for
such purpose.  If sufficient funds to pay such interest are not generated by the
operations of Silgan and its subsidiaries, Holdings or Silgan may seek to borrow
or otherwise finance the amount of such payments or refinance the Debentures.

         The Silgan Credit Agreement permits Silgan to pay cash dividends and to
advance  funds to  Holdings in order to enable  Holdings to pay  interest on the
Debentures,  so long as amounts due under the Silgan Credit  Agreement  have not
been  accelerated or an event of default  thereunder does not exist or would not
result  therefrom.  The 11-3/4%  Notes do not limit the ability of Silgan to pay
cash  dividends or to advance  funds to Holdings in order to enable  Holdings to
pay interest on the Debentures.
    


                                      -14-

<PAGE>



   
Management  believes  that the funding  requirements  of Holdings to service its
indebtedness  will be met by Silgan  through  cash  generated by  operations  or
borrowings or by Holdings through  refinancings of its existing  indebtedness or
additional debt or equity financings.  See "Management's Discussion and Analysis
of  Financial  Condition  and  Results  of  Operations--Capital   Resources  and
Liquidity" and "Description of Certain Silgan  Indebtedness--Description  of the
11-3/4% Notes."

Restrictive Covenants under Financing Agreements

         In connection  with the  incurrence of their  indebtedness,  Silgan and
Holdings  have  entered  into   instruments   and   agreements   governing  such
indebtedness (the "Financing  Agreements"),  which Financing  Agreements contain
numerous  covenants,  including  financial and operating  covenants,  certain of
which are quite restrictive.  In particular,  certain financial covenants become
more  restrictive  over time in anticipation of scheduled debt  amortization and
improved  operating  results.  Such covenants also 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.  For a
description of such covenants,  see "Description of Certain Silgan Indebtedness"
and "Description of the Debentures."

         The  ability of the  Company to satisfy  such  covenants  and its other
obligations (including scheduled reductions of its indebtedness under the Silgan
Credit Agreement and its obligations under the 11-3/4% Notes and the Debentures)
depends upon, among other things, the future financial performance of Silgan and
its subsidiaries, which will be subject to prevailing economic conditions and to
financial,  business and other factors  (including  the state of the economy and
the  financial  markets,  demand for the products of the  Company,  costs of raw
materials,  legislative  and  regulatory  changes and other  factors  beyond the
control of the Company)  affecting the business and operations of Silgan and its
subsidiaries.
    

         The  factors  described  above  could  adversely  affect the  Company's
ability to meet its financial obligations,  including its obligations to holders
of the Debentures. These factors could also limit the ability


                                      -15-

<PAGE>



of the Company to take advantage of business and technological opportunities and
to effect financings and could otherwise restrict corporate activities.

         Management  believes  that the Company  will be able to comply with the
financial covenants and other restrictions in the Financing  Agreements and that
it will  have  sufficient  cash  flow  available  from  operations  to meet  its
obligations;  however,  there can be no assurance of such  compliance  or of the
availability of sufficient cash flow. If the Company anticipates that it will be
unable to comply with covenants in any Financing Agreement or that its cash flow
will be  insufficient  to meet its debt  service,  dividend and other  operating
needs,  the  Company  might be  required  to seek  amendments  or waivers to its
Financing Agreements,  refinance its debts or dispose of assets. There can be no
assurance that any such action could be effected on satisfactory  terms or would
be  permitted  under the terms of the  Financing  Agreements.  In the event of a
default  under  the  terms  of any of the  Financing  Agreements,  the  obligees
thereunder would be permitted to accelerate the maturity of such obligations and
cause  defaults under other  obligations of the Company.  Such defaults could be
expected to delay or preclude  payment of  principal  of and/or  interest on the
Debentures.

Secured Indebtedness

   
         As of March 31, 1996, the Company had outstanding  approximately $502.0
million of indebtedness  under the Silgan Credit Agreement  secured by assets of
Silgan and its subsidiaries . The Indenture permits the Company to incur certain
additional secured indebtedness under certain  circumstances.  See "--Ability of
the Company to Incur  Additional  Indebtedness"  below and  "Description  of the
Debentures."  Holders of secured  indebtedness  of the  Company,  including  the
indebtedness under the Silgan Credit Agreement , have claims with respect to the
assets of the Company  constituting  collateral  that are prior to the claims of
holders  of the  Debentures.  In the event of a default on the  Debentures  or a
bankruptcy,  insolvency,  liquidation,  reorganization,   dissolution  or  other
winding up of the Company, or upon the acceleration of any Senior  Indebtedness,
such  assets  would be  available  to satisfy  obligations  with  respect to the
indebtedness  secured thereby before any payment  therefrom could be made on the
Debentures.  See " --Holding Company  Structure and  Subordination  Upon Certain
Events" above and "Description of Certain Silgan Indebtedness."

         The  indebtedness  under the Silgan  Credit  Agreement  is secured by a
pledge of assets of Silgan and by  pledges  of the  shares of stock of  Silgan's
subsidiaries.  The  indebtedness  under  the  Silgan  Credit  Agreement  is also
guaranteed by Holdings  which  guarantee is secured by a pledge of the shares of
stock of Silgan.  In addition,  Silgan's  indebtedness  under the Silgan  Credit
Agreement is guaranteed by  substantially  all of Silgan's  subsidiaries and the
obligations of each such subsidiary are secured by substantially  all the assets
of each such  subsidiary.  The Debentures are  effectively  subordinated to such
pledges and  guarantees as well as all other  indebtedness  and  liabilities  of
Silgan and its subsidiaries.



    
                                      -16-

<PAGE>



   
    



Ability of the Company to Incur Additional Indebtedness

   
         Although  the Silgan  Credit  Agreement  limits the  incurrence  by the
Company of additional  indebtedness  and prohibits any  transaction  pursuant to
which Silgan becomes the direct obligor on the Debentures, the 11-3/4% Notes and
the Indenture permit, subject to certain limitations, the incurrence by Holdings
and  its  subsidiaries  of a  substantial  amount  of  additional  indebtedness,
including additional Senior  Indebtedness,  indebtedness secured by liens on the
Company's assets and other  indebtedness  that is effectively  senior to or pari
passu with the  Debentures.  For example,  the Indenture  permits Silgan and its
subsidiaries  to incur  indebtedness,  which would be effectively  senior to the
Debentures,  including  secured  indebtedness,  if after  giving  effect  to the
incurrence of such  indebtedness,  Silgan's  Interest Coverage Ratio (as defined
under "Description of the  Debentures--Certain  Definitions") is at least 2.1 to
1. For the twelve  month  period ended  December  31,  1995,  Silgan's  Interest
Coverage Ratio was 2.83 to 1. The Indenture  also permits  Holdings to incur any
indebtedness,  including  Senior  Indebtedness,  if, after giving  effect to the
incurrence of such  indebtedness,  Holdings' Interest Coverage Ratio is at least
1.75 to 1. For the twelve  month  period  ended  December  31,  1995,  Holdings'
Interest  Coverage  Ratio  was 1.79 to 1. The  Indenture  also  permits  certain
specified additional  indebtedness to be incurred by Holdings including up to an
additional $50 million of any type of indebtedness.  See "Description of Certain
Silgan  Indebtedness"  and  "Description  of the  Debentures."  The  Company  is
actively  considering  redeeming a portion of the  outstanding  Debentures  with
lower cost indebtedness,  which indebtedness may be Senior  Indebtedness  and/or
secured by liens on the assets of the Company.  The Company is also  considering
refinancing  all or a portion of the  remaining  Debentures  through  other debt
and/or  equity  financings,  including  a public  offering  of equity.  Any such
financings will depend upon the market conditions  existing at the time and will
have to be effected in compliance  with the  Company's  agreements in respect of
its indebtedness.

Certain Federal Income Tax Consequences

         For federal income tax purposes, a holder of a Debenture is required to
include  in income as  interest  original  issue  discount  ("OID")  as such OID
accrues,  although no cash payments of interest  will be made on the  Debentures
prior to December 15, 1996.  See "Certain  Federal  Income Tax  Considerations."
However,  because of their yield,  the  Debentures are subject to the high yield
discount  obligation rules of the Internal Revenue Code of 1986, as amended (the
"Code"),  and thus  Holdings  is not able to  deduct  interest,  including  OID,
accruing  on the  Debentures  until  such  interest  and  OID is paid in cash or
property (other than stock or debt of Holdings or a related party). See "Certain
Federal Income Tax Considerations."  Accordingly,  for periods to June 15, 1996,
tax deductions  that would  otherwise be available to Holdings in respect of the
Debentures  will be deferred,  reducing the after-tax cash flows of Holdings and
its  subsidiaries  until the  maturity  of the  Debentures  or upon the  earlier
repayment of the  Debentures  in cash or qualified  property.  Holdings has been
utilizing  its  regular  and   alternative   minimum  tax  net  operating   loss
carryforwards  available to the Company to offset (but not eliminate) the effect
of such  deferral,  but since the Company  has fully  utilized  its  alternative
minimum tax net operating loss carryforwards, only its regular tax net operating
loss  carryforwards  are  currently  available  for that  purpose.  See "Certain
Federal Income Tax Considerations."
    


                                      -17-

<PAGE>



   
The  accrued  interest  on  the  $61.7  million  aggregate  face  amount  of the
Debentures  repurchased  by Holdings in 1995 will be  deductible by the Company,
reducing the federal income taxes payable by the Company for 1995. Additionally,
the Company will be allowed to deduct for 1996 the accrued interest on the $17.4
million  aggregate  principal  amount of  Debentures  to be redeemed on June 15,
1996. From and after June 15, 1996, interest on the Debentures accrues at a rate
of 13-1/4%  per annum,  and  Holdings  will begin  making  semi-annual  interest
payments on the Debentures on December 15, 1996, which interest payments will be
deductible by the Company. See "--Ability of Silgan to Provide Financial Support
to  Holdings"  above and  "Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations--Capital Resources and Liquidity."
    

Risk of Fraudulent Transfer Liability; Certain State Law Considerations

         The  incurrence  by  Holdings  and its  subsidiaries  of  indebtedness,
including the Debentures, and Silgan's ability to make distributions to Holdings
may be limited by state and federal  fraudulent  transfer  laws. If a court in a
lawsuit by an unpaid creditor or representative  of creditors of Holdings,  such
as a trustee in  bankruptcy  or Holdings as  debtor-in-possession,  were to find
that (i) there was actual intent to hinder,  delay or defraud  creditors or (ii)
Holdings received less than reasonably equivalent value for the indebtedness and
that, at the time of or after and giving effect to such incurrence, Holdings (a)
was insolvent, (b) was rendered insolvent by reason of such incurrence,  (c) was
engaged in a business or transaction for which the assets remaining  constituted
unreasonably  small capital or (d) intended to incur,  or believed that it would
incur,  debts beyond its ability to pay as such debts matured,  such court could
void such  indebtedness and order that the payments of interest and principal on
such  indebtedness  be  returned to Holdings or to a fund for the benefit of its
creditors.

         The  measure of  insolvency  for  purposes of the  foregoing  will vary
depending upon the law of the jurisdiction that is being applied.  Generally, an
entity would be considered insolvent if the sum of its debts is greater than all
of its property at a fair  valuation,  or if the present fair saleable  value of
its assets is less than the amount  that will be  required  to pay its  probable
liability on its  existing  debts  (including  contingent  liabilities)  as they
become absolute and matured.  Holdings  believes that the obligations  under the
Debentures  were  incurred for proper  purposes and in good faith and,  based on
Holdings' prospects and other financial  information,  Holdings believes that at
the time of the  incurrence  of such  obligations,  Holdings was solvent,  would
continue to have sufficient  capital to carry on its business and would continue
to be able to pay its debts as they matured. Furthermore, Holdings believes that
the proceeds of the Debentures  constitute  reasonably  equivalent value or fair
consideration therefor.  There can be no assurance,  however, that a court would
not determine that Holdings was insolvent at the time and after giving effect to
the incurrence of the  obligations  under the  Debentures.  Nor can there be any
assurance that,  regardless of whether  Holdings was solvent,  the incurrence of
the obligations under the Debentures would not constitute a fraudulent  transfer
on another of the criteria listed above.

   
Supply Agreements with  Customers

         The  Nestle  Supply  Agreements  and the DM  Supply  Agreement  provide
Containers with a potential  market for a substantial  portion of its can output
during  the  terms  of  these  agreements.  In  1995,  approximately  21% of the
Company's sales were to Nestle and approximately 15% of the Company's 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.  See "Business--Sales and Marketing."
    

   
         Under the Nestle  Supply  Agreements  that were  extended  through 2001
(representing  approximately  70% of the  Company's  1995 unit sales to Nestle),
Nestle  has the  right  to  receive  competitive  bids  under  narrowly  limited
circumstances,  and  Containers  has the  right  to  match  any  such  bids.  If
Containers  matches a competitive  bid, it may result in reduced sales prices to
Nestle with respect to the cans that are the subject of such competitive bid. 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.
    


                                      -18-

<PAGE>



   
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 pricing and the extension of the term for
certain can requirements  under these Nestle Supply  Agreements . On a pro forma
basis after giving effect to the  acquisition  of AN Can, such can  requirements
would  have  represented  approximately  6% of the  Company's  1995  sales.  See
"Business--Sales and Marketing."

         The term of the other Nestle Supply Agreements  expires in August 1997.
The  Company  has  commenced   discussions  with  Nestle  with  respect  to  the
continuation beyond 1997 of the other 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. See "Business--Sales and Marketing."

         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 its  meeting  the terms and
conditions  of such  competitive  proposal,  which  could  result in lower sales
prices to Del Monte with respect to the containers  that are the subject of such
competitive proposal. See "Business--Sales and Marketing."
    

         Neither  the  Nestle  Supply  Agreements  nor the DM  Supply  Agreement
requires the  purchase of minimum  amounts,  and should  Nestle's or Del Monte's
demand decrease,  the Company's  consolidated sales could decrease. In addition,
should  Nestle  terminate  any of the  Nestle  Supply  Agreements  or Del  Monte
terminate  the DM Supply  Agreement  because of  Containers'  inability  to meet
quality or other  requirements,  it is highly  unlikely  that the Company or its
subsidiaries  could  quickly  replace the amount of sales  represented  thereby.
Therefore,  it is  probable  that any such  termination  would  have a  material
adverse effect on the Company. See "Business--Sales and Marketing."

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."

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


                                      -19-

<PAGE>



   
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  which are  effective  through  June 1999.  See
"Certain  Transactions--Management  Agreements"  and  "Description  of  Holdings
Common Stock--Description of the Holdings Organization Agreement."
    

Other Management Interests

         In the future,  Messrs.  Silver and  Horrigan,  possibly  together with
Morgan  Stanley  or  its  affiliates,   may  form  additional   corporations  or
partnerships  or enter into other  transactions  for the purpose of making other
acquisitions.  In connection therewith,  Messrs. Silver and Horrigan may provide
certain general management and administrative  services to such corporations and
partnerships.  Additionally, circumstances could arise in which the interests of
Messrs.  Silver and Horrigan,  Morgan  Stanley and its  affiliates  and such new
corporations or partnerships could conflict with the interests of the Company.

Certain Interests of Affiliates

         The Morgan  Stanley  Leveraged  Equity Fund II, L.P.  ("MSLEF II") owns
38.48% of the  outstanding  voting  common  stock of Holdings.  See  "Securities
Ownership of Certain Beneficial Owners and Management--Certain Beneficial Owners
of Holdings'  Capital Stock." The general partner of MSLEF II and Morgan Stanley
are both wholly owned  subsidiaries  of Morgan  Stanley Group Inc. ("MS Group"),
and two of the directors of Holdings and Silgan are officers of Morgan  Stanley.
As a result of these relationships, MS Group and its affiliates will continue to
have significant influence over the management policies and corporate affairs of
the Company.  Morgan Stanley also receives  compensation  for ongoing  financial
advice  to the  Company  and its  affiliates.  See  "Certain  Transactions"  and
"Market-Making Activities of Morgan Stanley."

         Certain decisions  concerning the operations or financial  structure of
the Company may present  conflicts  of interest  between the owners of Holdings'
common  stock and the holders of the  Debentures.  For  example,  if the Company
encounters financial difficulties, or is unable to pay its debts as they mature,
the interests of the Holdings' equity investors might conflict with those of the
holders  of the  Debentures.  In  addition,  the  equity  investors  may have an
interest   in  pursuing   acquisitions,   divestitures,   financings   or  other
transactions  that, in their  judgment,  could enhance their equity  investment,
even  though  such  transactions  might  involve  risks  to the  holders  of the
Debentures.

Trading Market for the Debentures

         Morgan Stanley currently makes a market in the Debentures.  However, it
is not obligated to do so, and any such market-making may be discontinued at any
time without  notice,  at its sole  discretion.  Therefore,  no assurance can be
given as to the liquidity  of, or the trading  market for, the  Debentures.  See
"Market-Making Activities of Morgan Stanley."

         The liquidity of, and trading  market for, the  Debentures  may also be
adversely  affected  by  declines  and  volatility  in the market for high yield
securities  generally  as  well as by any  changes  in the  Company's  financial
performance or prospects.



                                      -20-

<PAGE>



                                   THE COMPANY

   
         The  Company  is a major  manufacturer  of a broad  range of steel  and
aluminum containers for human and pet food. The Company also manufactures custom
designed  plastic  containers  for  health,   personal  care,  food,   beverage,
pharmaceutical  and household  chemical products in North America.  In 1995, the
Company had net sales of approximately $1.1 billion.

         On  August 1,  1995,  Silgan's  wholly  owned  subsidiary,  Containers,
acquired  from ANC  substantially  all of the  assets  of ANC's  Food  Metal and
Specialty  business  for  approximately  $349  million.  See  "Business--Company
History." AN Can  manufactures 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  acquisition  of AN Can has enabled the Company to
diversify its customer base and geographic  presence.  The Company believes that
the  acquisition  of AN Can will also result in the  realization of cost savings
for  the  Company.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of  Operations."  On a pro forma basis after giving effect
to the  acquisition  of AN Can, in 1995 the Company  would have had net sales of
approximately $1.4 billion.

         Management  believes that the Company is the sixth largest can producer
and the  largest  food  can  producer  in North  America,  as well as one of the
largest  producers in North America of custom  designed  plastic  containers for
health and personal care products.  Silgan has grown rapidly since its inception
in 1987  primarily  as a result of  acquisitions,  but also  through  internally
generated  growth.  In addition  to the  acquisition  of AN Can in August  1995,
Containers acquired the U.S. metal container manufacturing business of Del Monte
in December 1993. See "Business--Company History."

         The  Company's  strategy is to  continue  to increase  its share of the
North American packaging market through  acquisitions,  as well as investment in
internally  generated  opportunities.  The Company  intends to focus  particular
attention on those rigid metal and plastic  container  segments where  operating
synergies are likely.
    
         Holdings is a Delaware  corporation  organized in April 1989,  that, in
June 1989,  through certain mergers 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 Delaware  corporation formed in August 1987 as a holding company to acquire
interests in various packaging manufacturers.  See "Business--Company  History."
The principal  executive  offices of Holdings are located at 4 Landmark  Square,
Stamford, Connecticut 06901, telephone number (203) 975-7110.

         Metal Container Business

   
         Management estimates that Containers is currently the sixth largest can
producer and the largest manufacturer of metal food containers in North America.
In 1995,  Containers sold approximately 28% of all metal food containers used in
the United States.  On a pro forma basis after giving effect to the  acquisition
of AN Can, in 1995  Containers  would have sold  approximately  36% of all metal
food containers sold in the United States. Although the food can industry in the
United States is relatively mature in terms of unit sales growth, Containers, on
a pro forma basis after giving effect to the acquisition of AN Can, has realized
compound annual unit sales growth in excess of 16%
    


                                      -21-

<PAGE>



   
since 1987.  Types of  containers  manufactured  include  those for  vegetables,
fruit, pet food, meat, tomato based products, coffee, soup, seafood,  evaporated
milk and infant formula. Containers has agreements with Nestle pursuant to which
Containers supplies substantially all of its metal container  requirements,  and
an agreement with Del Monte pursuant to which Containers supplies  substantially
all of its metal  container  requirements.  In addition to Nestle and Del Monte,
Containers has multi-year supply arrangements with other customers.  The Company
estimates that  approximately  80% of Containers' sales in 1996 will be pursuant
to such supply arrangements. See "Business--Sales and Marketing."

         Containers  has  focused  on growth  through  acquisition  followed  by
investment in the acquired assets to achieve a low cost position in the food can
segment.  Since its  acquisition in 1987 of Nestle Can,  Containers has invested
approximately  $131 million in its  acquired  manufacturing  facilities  and has
spent   approximately  $307  million  for  the  acquisition  of  additional  can
manufacturing  facilities  and  equipment.  As a  result  of these  efforts  and
management's focus on quality and service,  Containers has more than tripled its
overall  share of the food can segment in terms of unit  sales,  from a share of
approximately  10% in 1987 to a share of  approximately  36% in  1995,  on a pro
forma basis after giving effect to the acquisition of AN Can.

         Containers also  manufacturers  and sells certain  specialty  packaging
items,  including  metal caps and closures,  plastic bowls and paper  containers
primarily used by processors  and packagers in the food  industry.  In 1995, the
Company had sales of specialty items of approximately $37 million.
    

         Plastic Container Business

   
         Management  believes that Plastics is one of the leading  manufacturers
of custom  designed HDPE and PET containers sold in North America for health and
personal  care  products.  HDPE  containers  manufactured  by  Plastics  include
personal care  containers  for shampoos,  conditioners,  hand creams,  lotions ,
cosmetics and toiletries,  household chemical  containers for scouring cleaners,
specialty  cleaning  agents  , lawn  and  garden  chemicals  and  pharmaceutical
containers  for  tablets,   laxatives  and  eye  cleaning  solutions.   Plastics
manufactures  PET custom  containers  for  mouthwash  , liquid  soap,  skin care
lotions,  gastrointestinal and respiratory products,  pourable and viscous salad
dressings,   condiments,  instant  coffees,  premium  water  and  liquor  .  See
"Business--Products."

         Plastics has grown  primarily by  strategic  acquisition.  From a sales
base of $89  million in 1987,  Plastics'  sales have grown at a compound  annual
rate of 12% to $220 million in 1995.  Plastics  emphasizes  value-added  design,
fabrication  and  decoration  of custom  containers.  Plastics  is  aggressively
pursuing  opportunities in custom designed PET and HDPE containers for which the
market has been  growing  principally  due to consumer  preferences  for plastic
containers.  The Company  believes it has equipment  and technical  expertise to
take advantage of these growth segments.
    


                                      -22-

<PAGE>




                                 CAPITALIZATION

   
         The   following   table   sets   forth   the   unaudited   consolidated
capitalization  of Holdings as of March 31,  1996.  This table should be read in
conjunction with the  consolidated  financial  information of Holdings  included
elsewhere in this Prospectus.
    

   
                                                      March 31, 1996
                                                  (Dollars in thousands)
Short-term debt:
- ---------------
Current portion of term loans....................        $27,192
Working capital loans............................         60,150
                                                          ------
  Total short-term debt (a)......................        $87,342
                                                          ======

Long-term debt:
- --------------
Term loans.......................................       $414,610
11-3/4% Senior Subordinated Notes due 2002.......        135,000
13-1/4% Senior Discount Debentures due 2002......        207,891
                                                         -------
  Total long-term debt (a).......................       $757,501
                                                         =======

Deficiency in stockholders' equity:
  Common stock (b)...............................       $     12
  Additional paid-in capital.....................         33,606
  Accumulated deficit............................       (213,279)
                                                         -------
       Total deficiency in stockholders' equity..      $(179,661)
                                                         -------

Total capitalization.............................       $577,840
                                                         =======
    
- ----------------------

(a)  See  "Description of Certain Silgan  Indebtedness"  and "Description of the
     Debentures."

(b)  For a  description  of the common stock of Holdings,  see  "Description  of
     Holdings Common Stock--General."



                                      -23-

<PAGE>



                             SELECTED FINANCIAL DATA

   
         Set forth below are selected historical  consolidated financial data of
Holdings at March 31, 1996 and 1995 and for the three months then ended,  and at
December 31, 1995, 1994, 1993, 1992 and 1991 and for the years then ended.

         The selected historical consolidated financial data of Holdings for the
three months ended March 31, 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 historical  consolidated  financial data should be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations" and the audited financial statements and accompanying
notes thereto included elsewhere in this Prospectus.



                                      -24-

<PAGE>



                             SELECTED FINANCIAL DATA


   
                                                   Three Months Ended March 31,
                                                   ----------------------------
                                                        1995           1996
                                                        ----           ----
                                                       (Dollars in thousands)
                                                              (Unaudited)
Operating Data:
Net sales............................................  $279,860       $203,264
Cost of goods sold...................................   243,314        174,265
                                                        -------        -------
Gross profit.........................................    36,546         28,999
Selling, general and administrative expenses.........    12,830         10,168
                                                         ------         ------
Income from operations...............................    23,716         18,831
Interest expense and other related financing costs...    22,573         17,251
                                                         ------         ------
Income (loss) before income taxes....................     1,143          1,580
Income tax provision.................................     1,000          3,000
                                                          -----          -----
Net income (loss)....................................  $    143       $ (1,420)

Ratio of earnings to fixed charges (a)...............       1.05           1.09


Balance Sheet Data (at end of period):
Fixed assets.........................................  $491,177      $251,832
Total assets.........................................   942,754       534,489
Total long-term debt.................................   757,501       518,280
Common stockholders' deficiency......................  (179,661)     (159,418)


Other Data:
EBDITA (b)...........................................   $40,102      $ 28,033
EBDITA as a percentage of net sales..................      14.3%         13.8%
Capital expenditures.................................    18,558         8,359
Depreciation and amortization (c)....................    15,439         8,779
    








                                                             (footnotes follow)



                                      -25-

<PAGE>



<TABLE>
<CAPTION>

   
                                                      SELECTED FINANCIAL DATA


                                                                               Year Ended December 31,
                                                                               -----------------------

                                                 1995<F4>            1994<F5>           1993<F5>           1992             1991<F6>
                                                 -------           --------           -------             ------           --------

                                                                               (Dollars in thousands)

Operating Data:
<S>                                             <C>                 <C>               <C>                <C>               <C>
Net sales.................................      $1,101,905          $861,374          $645,468           $630,039          $678,211
Cost of goods sold........................         970,491           748,290           571,174            554,972           605,185
                                                   -------           -------           -------           --------           -------
Gross profit..............................         131,414           113,084            74,294             75,067            73,026
Selling, general and administrative
expenses..................................          46,848            37,997            32,495             32,809            33,733
Reduction in carrying value of assets.....          14,745            16,729              --                 --                --
                                                   -------            ------           -------           --------           -------

Income from operations....................          69,821            58,358            41,799             42,258            39,293
Interest expense and other related
   financing.costs........................          80,710            65,789            54,265             57,091            55,996
Minority interest expense.................            --                --                --                2,745             3,889
                                                  --------           -------           -------             ------            ------
Loss before income taxes..................         (10,889)           (7,431)          (12,466)           (17,578)          (20,592)
Income tax provision......................           5,100             5,600             1,900              2,200              --
                                                    ------            ------           -------           --------           -------
Loss before extraordinary
   charges and cumulative effect of
   changes in accounting principles.......         (15,989)          (13,031)          (14,366)           (19,778)          (20,592)
Extraordinary charges relating to
   early extinguishment of debt...........          (5,817)             --              (1,341)           (23,597)             --
                                                   =======
Cumulative effect of changes in
   accounting principles <F7>.............            --                --              (6,276)              --                --
                                                   -------          --------           -------          ---------          --------
Net loss..................................        $(21,806)         $(13,031)         $(21,983)          $(43,375)         $(20,592)


Deficiency of earnings available to cover
   fixed charges and preferred stock
   dividends <F1>.........................         $10,889            $7,431            $12,466           $17,578           $20,592



Balance Sheet Data (at end of
   period):
Fixed assets..............................        $487,301          $251,810           $290,395           $223,879         $230,501
Total assets..............................         900,046           504,292            497,633            389,035          390,693
Total long-term debt......................         750,873           510,763            505,718            383,232          315,461
Redeemable preferred stock of Silgan
   (minority interest of Holdings)........            --                --                 --                 --             27,878
Deficiency in stockholders' equity........        (179,804)         (157,998)          (144,967)          (137,984)         (94,609)



Other Data:

EBDITA <F2>...............................        $132,428          $114,489            $76,095            $74,012          $72,141



                                      -26-

<PAGE>



EBDITA as a percentage of net sales.......           12.0%             13.3%              11.8%              11.7%             10.6%
Capital expenditures......................         $51,897          $ 29,184            $42,480            $23,447          $21,834
Depreciation and amortization <F3>........         $45,388          $ 37,187            $33,818            $31,754          $32,848
Number of employees (at end of
   period) <F8>...........................           5,110             4,000              3,330              3,340            3,560

    








                                                             (footnotes follow)


                                      -27-

<PAGE>



                        Notes to Selected Financial Data
   
<FN>
<F1> For  purposes of computing  the ratio of earnings to fixed  charges and the
     deficiency of earnings  available to cover fixed charges,  earnings consist
     of  income  (loss)  before  income  taxes  plus  fixed  charges,  excluding
     capitalized  interest,  and fixed  charges  consist  of  interest,  whether
     expensed or capitalized,  minority interest  expense,  amortization of debt
     expense and  discount  or premium  relating  to any  indebtedness,  whether
     expensed  or  capitalized,  and such  portion  of  rental  expense  that is
     representative of the interest factor.
    

   
<F2> "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
     period  for which  consolidated  net  income is to be  determined,  without
     duplication, (i) consolidated interest expense (including minority interest
     expense),  (ii)  income  tax  expense,  (iii)  depreciation  expense,  (iv)
     amortization  expense, (v) expenses relating to postretirement  health care
     costs which  amounted to $0.7 million and $0.2 million for the three months
     ended March 31, 1996 and 1995, respectively, and $1.7 million, $0.7 million
     and $0.5  million for the years ended  December  31,  1995,  1994 and 1993,
     respectively,  (vi) charges  relating to the vesting of benefits under SARs
     of $0.2 million for each of the three months ended March 31, 1996 and 1995,
     and $0.8 million and $1.5 million in 1995 and 1994, respectively, and (vii)
     the  reduction  in  carrying  value of  assets of $14.7  million  and $16.7
     million in 1995 and 1994,  respectively.  EBDITA is being  presented by the
     Company as a supplement to the discussion of the Company's operating income
     and cash flow from operations  analysis  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
     GAAP operating and cash flow data.
    

<F3> Depreciation  and  amortization  excludes  amortization  of debt  financing
     costs.

   
<F4> On August 1, 1995, the Company acquired from ANC  substantially  all of the
     assets of ANC's Food Metal and  Specialty  business.  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  included
     elsewhere in this Prospectus.
    

<F5> On December 21, 1993, the Company acquired from Del Monte substantially all
     of  the  fixed  assets  and  certain   working  capital  of  its  container
     manufacturing  business.  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
     "Business--Company   History."  See  Note  3  to  the  Notes  to  Holdings'
     Consolidated Financial Statements included elsewhere in this Prospectus.

<F6> On November 15,  1991,  the Company sold its  nonstrategic  PET  carbonated
     beverage bottle business.  For 1991, sales from the PET carbonated beverage
     business were $33.4 million. See "Business--Company History."

<F7> 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.

   
<F8> 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
    


                                      -28-

<PAGE>



     excludes  650  employees  who joined the Company on December  21, 1993 as a
     result of the acquisition by Containers of DM Can.

[/FN]
</TABLE>


                                      -29-

<PAGE>



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


   
         The  Company  has focused on growth  through  acquisitions  followed by
investment in the acquired  assets to gain production  efficiencies  and provide
internal  growth.  Since  Silgan's  inception in 1987,  the metal food container
business,  which had sales of $882 million in 1995, has realized compound annual
growth of 16% through  both  acquisitions  of food can  businesses  and internal
growth. Since 1993, the Company has made two significant acquisitions. On August
1, 1995 the Company acquired AN Can and in December 1993 the Company acquired DM
Can. On a pro forma  basis after  giving  effect to the  acquisition  of AN Can,
sales for the Company's metal container business would have been $1.2 billion in
1995.  Since 1987, the Company,  on a pro forma basis after giving effect to the
acquisition  of AN Can, has realized  compound  annual sales growth in its metal
food container business in excess of 21%.

         The Company  believes that its investments have enabled it to achieve a
low cost  position  in the food can  segment.  To further  enhance  its low cost
position,  the Company has realized cost reduction  opportunities  through plant
rationalization  and equipment  investment  as well as from improved  production
scheduling  and line  reconfiguration.  Since 1992,  the Company has closed nine
smaller,  higher cost metal container facilities,  including six facilities that
were  closed  in  1995  as a  result  of the  integration  of the  manufacturing
operations of DM Can.  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 the 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 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 occur before 1997.  Because AN Can has higher labor costs than the 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
its historical rate.

         Although    employee    termination   costs   associated   with   plant
rationalizations  and administrative  workforce  reductions and other plant exit
costs  associated  with the  acquisition  of AN Can have  been  accrued  through
purchase  accounting  adjustments,  the Company has 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 the  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  $4.0
million in 1996.

         To enhance its competitive  position,  the Company believes that it has
maintained  a  stable   customer  base  by  entering  into   multi-year   supply
arrangements with a majority of its metal food can customers.  Such arrangements
generally  provide for pricing changes in accordance with cost change  formulas,
thereby reducing the Company's exposure to the volatility of raw material prices
but also limiting the Company's  ability to increase prices.  The arrangement to
supply  substantially  all of Del Monte's metal  container  requirements  in the
United  States under the DM Supply  Agreement  extends to December  2003 and the
arrangement  to  supply  a  majority  of  Nestle's   domestic  metal   container
requirements under the Nestle Supply Agreements
    


                                      -30-

<PAGE>



   
extends   through  2001.   Revenues   from  these  two   customers   represented
approximately 45% of net sales by the Company's metal container

business in 1995. The acquisition of AN Can has enabled the Company to diversify
its customer base and expand its domestic  geographic  presence.  Similar to the
Company's  existing  metal  container  business,  AN Can has  multi-year  supply
arrangements with many of its metal food container  customers.  As a result, the
Company estimates that  approximately 80% of its 1996 metal container sales will
be subject  to long term  contracts.  Furthermore,  on a pro forma  basis  after
giving  effect to the  acquisition  of AN Can, for 1995 the  Company's  sales to
Nestle and Del Monte  would have  declined to 33% of the  Company's  total metal
container sales.

         The  Company  believes  that it is likely  that the unit volume for its
metal  container  business,  on a pro forma  basis  after  giving  effect to the
acquisition  of AN Can,  will  decline  in 1996 and  possibly  in 1997  from the
aggregate volumes realized by the Company and AN Can on a stand-alone basis. The
Company  believes  that  certain  customers,  who had a  majority  of their  can
requirements supplied by the Company and AN Can, will seek additional suppliers.
Additionally,  the Company is negotiating  the extension of supply  arrangements
with many customers,  including the supply  arrangements with Nestle that expire
in 1997  representing  approximately  6% of the Company's sales in 1995 on a pro
forma basis after giving effect to the  acquisition  of AN Can.  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.

         The  plastic  container  business  has grown  from a sales  base of $89
million in 1987 to $220  million in 1995.  In 1989,  the Company  acquired  four
plastic  container  manufacturers  to improve  its  competitive  position in the
plastic  container  segment.  As a result  of these  acquisitions,  the  Company
implemented an aggressive  consolidation and rationalization  program during the
period from 1991  through  1993,  closing  three  manufacturing  facilities  and
consolidating  the  technical  and  administrative   functions  of  its  plastic
container  business.  An additional facility was closed in 1995. To gain further
production efficiencies,  the Company has made significant capital investment in
its plastic  container  business over the past few years.  In 1994,  the Company
began to realize the benefits of the consolidation and  rationalization  program
as  well  as  the  capital  investment  program.   Currently,   the  Company  is
aggressively  pursuing  opportunities in custom-designed PET and HDPE containers
for which the market has been growing  principally  due to consumer  preferences
for plastic containers. The Company believes that it has equipment and technical
expertise to take advantage of these growth segments.

         In conjunction with the acquisition of AN Can,  Silgan,  Containers and
Plastics  entered into a $675.0  million  credit  facility with various banks to
finance the acquisition of AN Can and the resulting  increased  seasonal working
capital needs of the Company's  metal container  business,  to refinance in full
amounts owing under the Company's  previous credit  facility,  to repay Silgan's
Senior Secured  Floating Rate Notes due 1997 (the "Secured Notes") and to permit
Silgan  to  advance  to  Holdings  up to $75.0  million  for the  repurchase  or
redemption by Holdings of Debentures.  Although the Company lowered its interest
rate spread under its new credit  facility by 1/2%, the Company's total interest
expense  will  increase   significantly  from  historical  amounts  because  the
acquisition  of AN  Can  was  financed  entirely  through  bank  borrowings  and
additional   bank  borrowings  were  or  will  be  advanced  to  Holdings  on  a
non-interest  bearing  basis to fund  Holdings'  repurchase or redemption of its
Debentures as permitted under the Silgan Credit  Agreement.  See "Description of
Certain Silgan Indebtedness--Description of Silgan Credit Agreement."

         In 1995,  $61.66 million  aggregate  principal amount of the Debentures
were  repurchased by the Company and cancelled.  On June 15, 1996, $17.4 million
aggregate  principal  amount of the  Debentures  will be redeemed  by  Holdings.
Additionally, the Company is actively considering redeeming a portion of the
    


                                      -31-

<PAGE>



   
outstanding  Debentures  with  lower  cost  indebtedness.  The  Company  is also
considering  refinancing  all or a portion of the remaining  Debentures  through
other debt and/or equity financings,  including a public offering of equity. Any
such financings will depend upon the market conditions  existing at the time and
will have to be effected in compliance with the Company's  agreements in respect
of its indebtedness. See "--Capital Resources and Liquidity," below.

Results of Operations - Three Months

         Summary  historical  results for the Company's  two business  segments,
metal and plastic containers, for the three months ended March 31, 1996 and 1995
and  summary pro forma  results for the Company and AN Can for the three  months
ended March 31, 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
preliminary  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 period
presented.  The pro forma  adjustments are based upon available  information and
upon certain assumptions that the Company believes are reasonable.  The purchase
price  allocation  will be  finalized  within  one  year of the  closing  of the
acquisition  of AN Can and may  differ  from that  used for the pro forma  data.
Differences  between actual and  preliminary  valuations,  actuarially  computed
employee benefit costs, and expenses associated with plant  rationalizations may
cause  adjustments  to the AN Can purchase price  allocation.  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  on the date or 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 March 31, 1996 and 1995.
    

   
                                          Three Months Ended March 31,
                                 ----------------------------------------------
                                        Historical                Pro Forma
                                 ---------------------------  -----------------
                                     1996            1995            1995
                                    ------          ------          ------
                                            (Dollars in millions)
Net sales:
  Metal containers and other        $226.4          $144.7          $253.3
  Plastic containers                  53.5            58.6            58.6
                                     -----           -----           -----
    Consolidated                    $279.9          $203.3          $311.9
                                     =====           =====           =====

Operating profit:
  Metal containers and other        $ 19.8          $ 15.9          $ 24.4
  Plastic containers                   4.2             4.3             4.3
  Corporate expense                   (0.3)           (1.4)           (1.4)
                                      ----            ----            ----
    Consolidated                    $ 23.7          $ 18.8          $ 27.3
                                     =====           =====           =====
    


                                      -32-

<PAGE>





   


The discussion below should be read in conjunction  with the selected  financial
data,  the historical  statements of operations  and the notes thereto  included
elsewhere in this Prospectus.


Historical  Three Months Ended March 31, 1996  Compared  with  Historical  Three
Months Ended March 31, 1995

         Consolidated  net sales  increased  $76.6 million,  or 37.7%, to $279.9
million for the three months  ended March 31, 1996,  as compared to net sales of
$203.3  million  for the same  three  months in the prior  year.  This  increase
resulted  primarily from net sales generated by the 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 for its
specialty  business of $22.6  million) were $226.4  million for the three months
ended March 31,  1996,  an increase  of $81.7  million  from net sales of $144.7
million for the same period in 1995.  Net sales of metal cans of $203.8  million
for the three  months ended March 31, 1996 were $61.2  million  greater than net
sales of metal cans of $142.6 million for the same period in 1995. This increase
resulted  principally  from  net  sales of metal  cans  generated  by the AN Can
operations of $85.6 million  during the first three months of 1996.  The decline
in  sales of metal  containers  to the  Company's  existing  customers  of $24.4
million  during the first  quarter of 1996 as compared  to the first  quarter of
1995 was primarily attributable to lower unit volume.  Approximately half of the
decline reflects the expected  production and shipment of vegetable pack cans in
the second and third  quarters of 1996 as compared to the first quarter of 1995,
and the remainder of the decline relates to lower unit sales of containers other
than vegetable containers.

         Sales of  specialty  items  included  in the  metal  container  segment
increased $20.5 million to $22.6

million  during the three  months  ended  March 31, 1996 as compared to the same
period in 1995,  due to  additional  sales  generated in 1996 by the  operations
acquired from AN Can.
    



                                      -33-

<PAGE>



   
         Net sales for the plastic  container  business of $53.5 million  during
the three months ended March 31, 1996  decreased  $5.1 million from net sales of
$58.6  million for the same period in 1995.  This decline in net sales  resulted
principally from the pass through of lower resin costs .

         Cost of goods sold as a percentage of consolidated  net sales was 86.9%
($243.3  million) for the three months ended March 31, 1996,  an increase of 1.2
percentage  points as compared to 85.7% ($174.3  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 AN Can  operations  and
increased  per unit  manufacturing  costs  resulting  from lower can  production
volumes,  offset,  in part,  by  improved  operating  efficiencies  due to plant
consolidations and synergies realized from the AN Can acquisition.

         Selling,  general  and  administrative  expenses  as  a  percentage  of
consolidated  net sales declined 0.4 percentage  points to 4.6% ($12.8  million)
for the three months ended March 31, 1996,  as compared to 5.0% ($10.2  million)
for the three months ended March 31, 1995. The decrease in selling,  general and
administrative expenses as a percentage of net sales reflects the expected lower
administrative  expense realized from the integration of AN Can and the Company,
despite the  incurrence  of redundant  costs during the  integration,  and lower
corporate legal and administrative  costs. The Company expects that its selling,
general  and  administration  costs as a  percentage  of sales will  continue to
decline in 1996 as it completes the integration of the administrative  functions
of its metal container business.

         Income from  operations as a percentage of  consolidated  net sales was
8.5% ($23.7 million) for the three months ended March 31, 1996, as compared with
9.2% ($18.8  million)  for the same  period in 1995.  The 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 8.8% ($19.8 million)

for the three months ended March 31, 1996, as compared to 11.0% ($15.9  million)
for the same period in the prior year. The decrease in income from operations as
a percentage of net sales for the metal container business principally
    


                                      -34-

<PAGE>



   
resulted from higher per unit manufacturing  costs incurred as a result of lower
production  volume  and  lower  margins  realized  on  sales  made  from  AN Can
facilities due to their higher cost base.

         Income from  operations  as a  percentage  of net sales for the plastic
container  business was 7.9% ($4.2 million) for the three months ended March 31,
1996,  as  compared  to 7.3% ($4.3  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  increased $5.3 million to $22.6 million for the three
months ended March 31, 1996,  principally as a result of increased borrowings to
finance the acquisition of AN Can, offset, in part, by the benefit realized from
the purchase of a portion of the  Debentures  with  proceeds  from the Company's
lower cost credit facility and slightly lower average bank borrowing rates.

         The  provisions  for income  taxes for the three months ended March 31,
1996 and 1995 are comprised of federal, state and foreign income taxes currently
payable.

         As a result of the items  discussed  above,  net  income  for the three
months ended March 31, 1996 was $0.1 million, $1.5 million greater than the loss
of $1.4 million for the three months ended March 31, 1995.

         Historical  Three Months Ended March 31, 1996  Compared  with Pro Forma
Three Months Ended March 31, 1995

         Consolidated  net sales  for the  three  months  ended  March 31,  1996
declined $32.0 million as compared to pro forma  consolidated  net sales for the
same period in the prior year. The decrease in net sales was  attributable  to a
decline in net sales to the Company's existing customers of $24.4 million due to
the expected  production  and shipment of vegetable  pack cans in the second and
third  quarters of 1996 as compared to the first  quarter of 1995 and lower unit
sales of containers other than vegetable containers, lower sales from the AN Can
facilities  of $4.9  million  principally  due to a  customer  shifting  to self
manufacturing,  and lower sales of plastic containers due to the pass through of
lower resin costs,  offset,  in part,  by higher  sales of  specialty  packaging
products.

         Income from  operations as a percentage of  consolidated  net sales for
the three  months  ended March 31, 1996 was 8.5% ($23.7  million) as compared to
pro forma income from  operations as a percentage of  consolidated  net sales of
8.8% ($27.3  million)  for the three  months  ended March 31,  1995.  Management
believes that the decrease in income from  operations for the three months ended
March 31,  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  production and sales volumes offset by the realization of greater than
anticipated  manufacturing  synergies and slightly  lower  selling,  general and
administrative expenses.

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 and AN Can for the
calendar years ended December 31, 1995 and 1994 are provided below.
    



                                      -35-

<PAGE>



   
         The pro forma data includes the  historical  results of the Company and
AN Can and  reflects  the effect of  purchase  accounting  adjustments  based on
preliminary  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 period
presented.  The pro forma  adjustments are based upon available  information and
upon certain assumptions that the Company believes are reasonable.  The purchase
price  allocation  will be  finalized  within  one  year of the  closing  of the
acquisition  of AN Can and may  differ  from that  used for the pro forma  data.
Differences  between actual and  preliminary  valuations,  actuarially  computed
employee benefit costs, and expenses associated with plant  rationalizations may
cause  adjustments  to the AN Can purchase price  allocation.  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  on the date or 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 years ended December 31, 1995 and 1994.
    

<TABLE>
<CAPTION>
   

                                                                           Year Ended December 31,
                                             -------------------------------------------------------------------------------
                                                                  Historical                              Pro Forma
                                             ------------------------------------------------ ------------------------------
                                                   1995             1994            1993            1995             1994
                                                  ------           ------          ------          ------           -----
                                                                            (Dollars in millions)
<S>                                              <C>                <C>             <C>           <C>             <C>
Net Sales:
    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          $100.4          $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)           (1.5)           (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>

   
         The discussion  below should be read in  conjunction  with the selected
financial  data, the  historical  statements of operations and the Notes thereto
included elsewhere in this Prospectus.

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



                                      -36-

<PAGE>



         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  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.

         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 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  as  a  percentage  of
consolidated  net sales declined 0.2 percentage  points to 4.2% ($46.8  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 as it completes  the  integration  of the  administrative  functions of its
metal container business.

         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%


                                      -37-

<PAGE>



($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.

         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 Debentures in 1995
approximated  the prior year's  accretion due to the repurchase of $61.7 million
face amount of Debentures in the third quarter of 1995.

         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 Debentures that were repurchased in 1995.

         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.

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

         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  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.
    



                                      -38-

<PAGE>



         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 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  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 SARs.
    

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

         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.


                                      -39-

<PAGE>



         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.

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

         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.

         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.
    


                                      -40-

<PAGE>




   







 .
    

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. As described
below, beginning in December 1996 the Company's liquidity requirements will also
be affected by the interest associated with Holdings' indebtedness.

         On August 1, 1995,  Silgan,  Containers  and  Plastics  entered  into a
$675.0 million credit  facility with various banks to finance the acquisition by
Containers of AN Can, to refinance and repay in full all amounts owing under the
credit agreement,  dated as of December 21, 1993 among Silgan and certain of its
subsidiaries,  the  lenders  from time to time  party  thereto,  Bank of America
National Trust and Savings  Association  ("Bank of America National Trust"),  as
Co-Agent, and Bankers Trust, as Agent (the "Silgan 1993 Credit Agreement"),  and
under the Secured Notes and to make non-interest bearing advances to Holdings in
an amount not to exceed $75.0
    


                                      -41-

<PAGE>



   
million for the  repurchase or redemption  of a portion of the  Debentures.  The
Silgan  Credit  Agreement  provides  the Company  with $225.0  million of A term
loans,  $225.0 million of B term loans and a working capital facility which will
provide the Company with borrowing  availability of up to $225.0  million.  With
the proceeds received from the Silgan Credit  Agreement,  the Company (i) repaid
$117.1 million of term loans under the Silgan 1993 Credit Agreement, (ii) repaid
in  full  $50.0  million  of  its  Secured   Notes,   (iii)  acquired  from  ANC
substantially  all of the fixed assets and working  capital of AN Can for $348.8
million  (excluding $15.2 million for the St. Louis operations which the Company
expects to purchase by mid-1996), and (iv) incurred debt issuance costs of $19.3
million.

         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  interest on the  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  the  repurchase  or  redemption of up to $75.0
million of Debentures with borrowings under the Silgan Credit Agreement.

         The Silgan Credit Agreement  permits Silgan,  at any time prior to June
30, 1996, to borrow up to $75.0  million of working  capital loans to advance to
Holdings to fund the  repurchase or redemption  by Holdings of  Debentures.  The
commitment  under the Silgan  Credit  Agreement  for working  capital  loans was
initially  $150.0  million,  and  increases at the time and by the amount of any
such  advances made by Silgan.  During 1995,  Silgan  advanced  $57.6 million to
Holdings  for  the  repurchase  by  Holdings  of a  portion  of its  outstanding
Debentures,  thereby  increasing  the  commitment  under  the  revolving  credit
facility to $207.6  million by year end.  Silgan  intends to advance to Holdings
$17.4 million through  borrowings of working capital loans to enable Holdings to
redeem $17.4 million principal amount of Debentures on June 15, 1996, increasing
the Company's working capital facility to $225.0 million at such time.

         For the first three months of 1996, net  borrowings of working  capital
loans of $53.1 million and proceeds of $1.5 million from the sale of assets were
used to fund  $31.2  million  of the  Company's  operating  activities,  capital
expenditures of $18.6 million,  the repayment of $0.9 million of term loans, and
increase  cash  balances  by  $3.9  million.   The  Company's   earnings  before
depreciation,  interest,  taxes and amortization ("EBDITA") for the three months
ended March 31, 1996  increased by $12.1  million to $40.1 million in comparison
to the same period in 1995.  The increase in EBDITA  principally  reflected  the
generation of additional cash earnings from the AN Can operations.

         For the three months ended March 31, 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 AN Can  operations.  Inventories  increased due to the normal seasonal build
while  accounts  receivable  declined  from  year-end as a result of lower sales
volume in 1996 and the payment by certain  customers  of amounts due at year-end
in early 1996.  The decline in trade  accounts  payable is  attributable  to the
adoption by the Company of vendor payment terms similar to AN Can.

         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
    


                                      -42-

<PAGE>



   
lower amount of finished goods inventory due to scheduling  production closer to
the summer  seasonal  peak and the change in vendor  payment  terms  referred to
above.

         During  1995,   cash  generated  from   operations  of  $209.6  million
(including  cash of $112.0  million  generated  by AN Can since 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  increased by $17.9  million to $132.4  million as compared to
1994.  The  increase in EBDITA  reflected  the  generation  of  additional  cash
earnings  from AN Can since its  acquisition  on  August  1,  1995,  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 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).
    

         During 1994, cash generated from operations of $47.3 million along with
working  capital   borrowings  of  $10.4  million  were  used  to  fund  capital
expenditures of $27.9 million (net of proceeds of $1.3 million),  make mandatory
debt  repayments of $20.5 million,  pay $6.9 million to former  shareholders  of
Silgan in  partial  settlement  of  outstanding  litigation  and  increase  cash
balances by $2.4 million.

   
         On December 21, 1993, Silgan,  Containers and Plastics entered into the
Silgan  1993  Credit  Agreement  to  finance  the  acquisition  of DM Can and to
refinance  and repay in full all  amounts  owing  under the  Company's  previous
credit agreement.  In conjunction therewith,  the banks loaned the Company $60.0
million of A term  loans,  $80.0  million  of B term loans and $29.8  million of
working capital loans.  In addition,  Holdings issued and sold 250,000 shares of
its Class B common  stock,  par  value  $.01 per share  (the  "Holdings  Class B
Stock"),  for $15.0 million.  With these proceeds,  the Company (i) repaid $41.5
million of term  loans and $60.8  million of  working  capital  loans  under its
previous credit  agreement;  (ii) acquired from Del Monte  substantially all the
fixed assets and certain working capital of Del Monte's container  manufacturing
business for approximately $73 million; and (iii) paid fees and expenses of $8.9
million.

         For 1993,  the Company used cash  generated  from  operations  of $48.1
million and available cash balances of $2.7 million to fund capital expenditures
of $42.5  million,  repay working  capital loans of $7.2 million (in addition to
working  capital  loans  which were repaid  with  proceeds  from the Silgan 1993
Credit  Agreement),  and pay $1.1  million of term loans.  During the year,  the
Company increased its annual amount of capital spending in order to reduce costs
and to add  incremental  production  capacity.  The  increase  in  inventory  at
December 31, 1993 as compared to the prior year  principally  resulted  from the
inventory acquired as part of the acquisition of DM Can.
    


                                      -43-

<PAGE>



   



         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 Silgan'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,  and it is estimated
that  approximately  $170  million of the working  capital  revolver,  including
letters of credit, will be utilized at its peak in June 1996.

         As of March 31,  1996,  the  outstanding  principal  amount of  working
capital loans was $60.2 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 $140.7 million.
    



                                      -44-

<PAGE>



   
         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 $27.3  million ,
$37.3  million,  $52.3  million,  $52.3 million and $102.5 million over the next
five years, respectively, (iii) expenditures of approximately $30.0 million over
the next three years associated with plant  rationalizations  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,  and the  term  loans,  all of  which  bear  fluctuating  rates of
interest,  the 11-3/4% Notes and  semi-annual  cash  interest  payments of up to
$13.0 million (which amount may be reduced  depending upon the principal  amount
of Debentures  outstanding)  on the Debentures  commencing in December 1996, and
(v)  payments  of  approximately   $10.0  million  for  federal  and  state  tax
liabilities  in 1996 (assuming the redemption of the remainder of the Debentures
at maturity) and increasing annually thereafter .

         Interest  on the  Debentures  is payable at a rate of 13-1/4% per annum
from and after June 15, 1996,  and  commencing on December 15, 1996  semi-annual
interest  payments of up to $13.0  million will be required to be made  thereon.
Since  Holdings'  only asset is its  investment  in Silgan,  its  ability to pay
interest on the Debentures may depend upon its receipt of funds paid by dividend
or otherwise loaned, advanced or transferred by Silgan to Holdings. While Silgan
has no legal obligation to make such funds available, it is expected that Silgan
will do so if it then  has  sufficient  funds  available  for such  purpose.  If
sufficient  funds to pay such  interest are not  generated by the  operations of
Silgan's  subsidiaries,  Silgan or  Holdings  may seek to  borrow  or  otherwise
finance the amount of such  payments or  refinance  the  Debentures.  The Silgan
Credit  Agreement  permits  Silgan to pay cash dividends and to advance funds to
Holdings in order to enable Holdings to pay interest on the Debentures,  so long
as amounts due under the Silgan Credit Agreement have not been accelerated or an
event of default  thereunder does not exist or would not result  therefrom.  The
Indenture for the 11-3/4% Notes does not limit the ability of Silgan to pay cash
dividends  or to advance  funds to Holdings  in order to enable  Holdings to pay
interest on the Debentures. Management believes that the funding requirements of
Holdings  to  service  its  indebtedness  will  be met by  Silgan  through  cash
generated by operations or borrowings or by Holdings through refinancings of its
existing indebtedness or additional debt or equity financings.

         In addition to the $17.4  million of  Debentures to be redeemed on June
15,  1996,  the  Company  is  actively  considering  redeeming  a portion of the
outstanding  Debentures with lower cost  indebtedness.  Further,  the Company is
considering
    


                                      -45-

<PAGE>



   
refinancing  all or a portion of the  remaining  Debentures  through  other debt
financings and/or equity financings,  including a public offering of equity. Any
such financings will depend upon the market conditions  existing at the time and
will have to be effected in compliance with the Company's  agreements in respect
of its indebtedness.

         The Debentures represent  "applicable high yield discount  obligations"
("AHYDOs")  within the meaning of Section 163(i) of the Code . Accordingly,  the
tax deduction  which would  otherwise be available to Holdings in respect of the
accretion of interest,  including  OID, on the  Debentures  during their noncash
interest period ending June 15, 1996 (approximately  $85.0 million) has been and
will  continue to be  deferred,  increasing  the taxable  income of Holdings and
reducing the  after-tax  cash flows of Holdings,  until such interest and OID is
paid in cash or  property  (other  than stock or debt of  Holdings  or a related
party).  However, as a result of Holdings' utilization of its net operating loss
carryforward,  which, as of December 31, 1995,  amounts to approximately  $100.0
million for regular federal income tax purposes,  the effect of such deferral on
the regular  federal  income taxes of Holdings has been and will  continue to be
mitigated until such net operating loss carryforward is fully utilized.

         In 1993,  Holdings  became subject to  alternative  minimum tax ("AMT")
and,  due to the  utilization  of its  AMT  net  operating  loss  carryforwards,
incurred an AMT liability at a rate of 2%. In 1994,  Holdings fully utilized its
AMT loss carryforward.  Accordingly,  in 1995 Holdings incurred,  and thereafter
Holdings will incur,  an AMT liability at a rate of 20% (or the applicable  rate
then in effect).  The AMT paid is allowed (subject to certain limitations) as an
indefinite  credit  carryover  against  Holdings'  regular tax  liability in the
future when and if Holdings' regular tax liability exceeds the AMT liability.

         The deferred accreted interest on the Debentures will not be deductible
until the  redemption,  retirement or other  repayment of the Debentures  (other
than with stock or debt of Holdings or a related party).  During 1995,  Holdings
repurchased $61.66 million face amount of Debentures, providing Holdings with an
allowable  deduction of  approximately  $18.0 million for the amount of interest
accreted on such  indebtedness.  On June 15,  1996,  Holdings  will redeem $17.4
million principal amount of the Debentures, providing Holdings with an allowable
deduction of approximately  $6.7 million for the amount of interest  accreted on
such amount of indebtedness.  If Holdings redeems additional Debentures in 1996,
the  allowable  deduction  available to Holdings for 1996 for deferred  accreted
interest will  increase.  Until the deferred  accreted  interest is  deductible,
except to the extent the net operating loss carryforward is available,  Holdings
will realize  taxable income sooner and in a greater amount than if the deferred
accreted interest on the Debentures were deductible as it accretes. In the event
Holdings  redeems,  retires  or  otherwise  repays the  Debentures  or a portion
thereof  prior to their stated  maturity  date , the full amount of the deferred
accreted  interest  (applicable to the Debentures  retired) should be deductible
under the carryback and carryforward  rules under the Code unless the holders of
the Debentures  receive stock or debt of Holdings or a related party in exchange
for the  Debentures.  No assurance  can be given that  Holdings  will be able to
refinance the Debentures ; however,  management believes that application of the
AHYDO  rules  will not have a material  adverse  effect on  Holdings'  financial
condition or ability to repay the Debentures.  In addition, the Internal Revenue
Service  (the "IRS") has broad  authority to issue  regulations  under the AHYDO
rules with retroactive  effect to prevent the avoidance of the purposes of those
rules through  agreements to borrow amounts due under a debt instrument or other
arrangements, and thus
    


                                      -46-

<PAGE>



these regulations, when issued, may affect the timing or availability of the tax
deductions for original issue discount on the Debentures.
   
         From and after June 15, 1996,  interest on the Debentures  accrues at a
rate of 13-1/4% per annum, and Holdings will begin making  semi-annual  interest
payments on the  Debentures  on December 15, 1996 and on each  interest  payment
date  thereafter.  See  "Certain  Risk  Factors--Ability  of Silgan  to  Provide
Financial Support to Holdings." Accordingly, while the tax deductions that would
otherwise  be  available  to Holdings in respect of the  Debentures  for periods
prior to June 15, 1996 will be deferred  until the maturity of the Debentures or
upon the earlier  redemption,  retirement or repayment of the Debentures in cash
or qualified  property,  Holdings will begin making deductible interest payments
on the  Debentures on December 15, 1996. See "Certain Risk  Factors--Ability  of
Silgan to Provide Financial Support to Holdings."

         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 and
debt service requirements for the foreseeable future.

         The Silgan Credit Agreement and the indentures  relating to the 11-3/4%
Notes and the 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 Interest Rate Fluctuations and Inflation
   
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.

         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 March 31,  1996,  the Company had
$844.8  million  of  indebtedness  outstanding,  of  which  $502.0  million  was
indebtedness bearing interest at
    


                                      -47-

<PAGE>



   
floating  rates.  To mitigate  the effect of  interest  rate  fluctuations,  the
Company entered into interest rate swap  agreements  during the first quarter of
1996 whereby  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  $100.0  million  and mature in the year  1999.  Depending  upon  market
conditions,  the Company may enter into additional interest rate swap agreements
or other  interest  rate hedge  agreements  (with  counterparties  that,  in the
Company's judgment, have sufficient  creditworthiness)  during 1996 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  quarter 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
Accounting Principles Board ("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 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.
    


                                    BUSINESS

General

   
         The  Company  is a major  manufacturer  of a broad  range of steel  and
aluminum containers for human and pet food. The Company also manufactures custom
designed  plastic  containers  for  health,   personal  care,  food,   beverage,
pharmaceutical  and household  chemical products in North America.  In 1995, the
Company had net sales of approximately $1.1 billion.

         On  August 1,  1995,  Silgan's  wholly  owned  subsidiary,  Containers,
acquired  from ANC  substantially  all of the  assets  of ANC's  Food  Metal and
Specialty  business for  approximately  $349 million.  See  "--Company  History"
below.  AN Can  manufactures  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  acquisition  of AN Can has enabled the Company to
diversify its customer base and geographic  presence.  The Company believes that
the  acquisition  of AN Can will also result in the  realization of cost savings
for  the  Company.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of
    


                                      -48-

<PAGE>



   
Operations."  On a pro forma basis after giving effect to the  acquisition of AN
Can, in 1995 the Company would have had net sales of approximately $1.4 billion.

         Management  believes that the Company is the sixth largest can producer
and the  largest  food  can  producer  in North  America,  as well as one of the
largest  producers in North America of custom  designed  plastic  containers for
health and personal care products.  Silgan has grown rapidly since its inception
in 1987  primarily  as a result of  acquisitions,  but also  through  internally
generated  growth.  In addition  to the  acquisition  of AN Can in August  1995,
Containers acquired the U.S. metal container manufacturing business of Del Monte
in December 1993. See "--Company History" below.

         The  Company's  strategy is to  continue  to increase  its share of the
North American packaging market through  acquisitions,  as well as investment in
internally  generated  opportunities.  The Company  intends to focus  particular
attention on those rigid metal and plastic  container  segments where  operating
synergies are likely.
    
         Metal Container Business

   
         Management estimates that Containers is currently the sixth largest can
producer and the largest manufacturer of metal food containers in North America.
In 1995,  Containers sold approximately 28% of all metal food containers used in
the United States.  On a pro forma basis after giving effect to the  acquisition
of AN Can, in 1995  Containers  would have sold  approximately  36% of all metal
food containers sold in the United States. Although the food can industry in the
United States is relatively mature in terms of unit sales growth, Containers, on
a pro forma basis after giving effect to the acquisition of AN Can, has realized
compound  annual  unit  sales  growth  in excess  of 16%  since  1987.  Types of
containers  manufactured  include those for vegetables,  fruit,  pet food, meat,
tomato  based  products,  coffee,  soup,  seafood,  evaporated  milk and  infant
formula.  Containers has  agreements  with Nestle  pursuant to which  Containers
supplies substantially all of its metal container requirements, and an agreement
with Del Monte pursuant to which Containers  supplies  substantially  all of its
metal container  requirements.  In addition to Nestle and Del Monte,  Containers
has multi-year supply  arrangements with other customers.  The Company estimates
that  approximately  80% of  Containers'  sales in 1996 will be pursuant to such
supply arrangements. See "--Sales and Marketing" below.

         Containers  has  focused  on growth  through  acquisition  followed  by
investment in the acquired assets to achieve a low cost position in the food can
segment.  Since its  acquisition in 1987 of Nestle Can,  Containers has invested
approximately  $131 million in its  acquired  manufacturing  facilities  and has
spent   approximately  $307  million  for  the  acquisition  of  additional  can
manufacturing  facilities  and  equipment.  As a  result  of these  efforts  and
management's focus on quality and service,  Containers has more than tripled its
overall  share of the food can segment in terms of unit  sales,  from a share of
approximately  10% in 1987 to a share of  approximately  36% in  1995,  on a pro
forma basis after giving effect to the acquisition of AN Can.

         Containers also  manufacturers  and sells certain  specialty  packaging
items,  including  metal caps and closures,  plastic bowls and paper  containers
primarily used by processors  and packagers in the food  industry.  In 1995, the
Company had sales of specialty items of approximately $37 million.
    

         Plastic Container Business

   
         Management  believes that Plastics is one of the leading  manufacturers
of custom  designed HDPE and PET containers sold in North America for health and
personal
    


                                      -49-

<PAGE>



   
care products.  HDPE containers  manufactured by Plastics  include personal care
containers  for  shampoos,  conditioners,  hand creams,  lotions , cosmetics and
toiletries,  household  chemical  containers  for scouring  cleaners,  specialty
cleaning agents , lawn and garden  chemicals and  pharmaceutical  containers for
tablets, laxatives and eye cleaning solutions.  Plastics manufactures PET custom
containers for mouthwash , liquid soap, skin care lotions,  gastrointestinal and
respiratory products, pourable and viscous salad dressings,  condiments, instant
coffees, premium water and liquor . See "--Products" below.

         Plastics has grown  primarily by  strategic  acquisition.  From a sales
base of $89  million in 1987,  Plastics'  sales have grown at a compound  annual
rate of 12% to $220 million in 1995.  Plastics  emphasizes  value-added  design,
fabrication  and  decoration  of custom  containers.  Plastics  is  aggressively
pursuing  opportunities in custom designed PET and HDPE containers for which the
market has been  growing  principally  due to consumer  preferences  for plastic
containers.  The Company  believes it has equipment  and technical  expertise to
take advantage of these growth segments.
    

Products

         Metal Container Business

   
         The  Company  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.  Types  of  containers  manufactured  include  those  for
vegetables, fruit, pet food, meat, tomato based products, coffee, soup, seafood,
evaporated milk and infant formula. The Company does not produce cans for use in
the beer or soft drink industries.

         Plastic Container Business

         The  Company  is also  engaged in the  manufacture  and sale of plastic
containers primarily used for health,  personal care, food, beverage (other than
carbonated soft drinks), pharmaceutical and household chemical products. Plastic
containers are produced by converting  thermoplastic  materials into  containers
ranging  in size  from 1/2 to 96  ounces.  Emphasis  is on  value-added  design,
fabrication  and  decoration  of  the   containers.   The  Company  designs  and
manufactures  a wide range of  containers  for health and personal care products
such as shampoos,  conditioners, hand creams, lotions, cosmetics and toiletries,
liquid soap,  gastrointestinal and respiratory products, and mouthwash.  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. Food and beverage containers are designed
and manufactured (generally to unique specifications for a specific customer) to
contain  products such as salad dressing,  condiments,  instant coffee,  premium
water and liquor. Household chemical containers are designed and manufactured to
contain  polishes,  specialty  cleaning  agents,  lawn and garden  chemicals and
liquid   household   products.   Pharmaceutical   containers  are  designed  and
manufactured  (either in a generic or in a custom-made form) to contain tablets,
solutions and similar products for the ethical and over-the-counter markets.
    

Manufacturing and Production

   
         As is the  practice  in the  industry,  most of the  Company's  can and
plastic  container  customers  provide it with 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  80% of its
projected 1996
    


                                      -50-

<PAGE>



   
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.
    

         Metal Container Business

         The Company uses three basic processes 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.  The  Company  uses a welding
process for the side seam of three-piece  cans to achieve a superior seal.  High
integrity  of the  side  seam is  further  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.
The Company's manufacturing operations include cutting, coating,  lithographing,
fabricating, assembling and packaging finished cans.

         Plastic Container Business

         The Company utilizes two basic processes to produce plastic bottles. In
the blow  extrusion  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 applied by pressure,  (iii) heat transfer decoration
which uses a plastic  film or plastic  coated paper 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 Midwest,  which allows the Company to custom-design  new products with short
lead times.
    



                                      -51-

<PAGE>



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.
    

         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 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  markets  its  products  in most  areas of  North  America
primarily by a direct sales force and through a large  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,  the  Company's  metal  container  business
accounted for  approximately  80%, 76% and 71%,  respectively,  of the Company's
total  sales,  and  the  Company's  plastic  container  business  accounted  for
approximately 20%, 24% and 29%, respectively, of the
    


                                      -52-

<PAGE>



   
Company's  total  sales.  On a pro  forma  basis  after  giving  effect  to  the
acquisition of AN Can, metal and plastic containers in 1995 would have accounted
for  approximately  84% and 16% of the Company's total sales,  respectively.  In
1995,  1994 and  1993,  approximately  21%,  26% and 34%,  respectively,  of the
Company's sales were to Nestle and in 1995 and 1994  approximately  15% and 21%,
respectively,  of the  Company's  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

   
         Management believes that the Company is currently the sixth largest can
producer and the largest food can producer in North America. In 1995, Containers
sold  approximately  28% of all metal  food  containers  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  80% 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
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  1994,  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 pricing and the extension of the term for
certain can requirements  under these Nestle Supply  Agreements.  On a pro forma
basis after giving effect to the  acquisition  of AN Can, such can  requirements
would have represented approximately 6% of the Company's 1995 sales.
    



                                      -53-

<PAGE>



   
         The Company has also commenced  discussions with Nestle with respect to
the continuation beyond 1997 of the other 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.

         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,  100%
of Del  Monte's  annual  requirements  for metal  containers  to be used for the
packaging of food and  beverages  in the United  States and not less than 65% of
Del Monte's annual  requirements  of metal  containers for the packaging of food
and  beverages  at Del Monte's  Irapuato,  Mexico  facility,  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  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.  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 Helene Curtis Inc., Procter & Gamble
Co., Avon Products,  Inc., Andrew Jergens Inc.,  Chesebrough-Ponds USA Co., Dial
Corp.,  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 premium  water and liquor.  Customers  in these
product  segments  include  Procter & Gamble Co.,  Kraft  General 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  small-size  regional   customers.   Plastic  containers  sold  to
distributors are manufactured by using generic molds with decoration,  color and
neck finishes added


                                      -54-

<PAGE>



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,  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 March 31, 1996, the Company operated 44
manufacturing facilities,  geographically dispersed throughout the United States
and Canada, that serve the distribution needs of its customers.
    

         Metal Container Business

   
         Management  believes that the metal food containers  segment is mature.
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.  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.
    

         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
manufacturing of plastic bottles.



                                      -55-

<PAGE>



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  12% of the Company's hourly employees
presently expire during 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  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
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
    


                                      -56-

<PAGE>



   
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 Technology

         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;  Neenah,  Wisconsin  and  at  other  plant
locations.  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 call for an exchange of technology among these  manufacturers.  Pursuant to
these  arrangements,  the Company  licenses its blow molding  technology to such
manufacturers.
    

Company History

         Silgan was  organized  in August  1987 as a holding  company to acquire
interests  in  various  packaging  manufacturers.  On August 31,  1987,  Silgan,
through  Containers,  purchased  from Nestle the business and related assets and
working  capital of Nestle Can for  approximately  $151  million in cash and the
assumption of substantially all of the liabilities of Nestle Can. Also on August
31, 1987, Silgan,  through Plastics,  purchased from Monsanto  substantially all
the  business  and  related  fixed  assets and  inventory  of  Monsanto  Plastic
Containers for  approximately  $43 million in cash and the assumption of certain
liabilities of Monsanto Plastic Containers. To finance these acquisitions and to
pay related fees and expenses,  Silgan issued common stock,  preferred stock and
senior subordinated notes and borrowed amounts under its credit agreement.

   
         During 1988,  Containers  acquired from The Dial  Corporation its metal
container manufacturing division known as the Fort Madison Can Company, and from
Nestle its carton manufacturing division known as the Seaboard Carton Division.
    

         During 1989, Plastics acquired Aim Packaging,  Inc. ("Aim") and Fortune
Plastics,  Inc. ("Fortune") in the United States, and Express Plastic Containers
Limited  ("Express") in Canada, to improve its competitive  position in the HDPE
container segment.

         Holdings was  organized  in April 1989 as a holding  company to acquire
all of the  outstanding  common  stock  of  Silgan.  On June  30,  1989,  Silgan
Acquisition, Inc. ("Acquisition"), a wholly owned subsidiary of


                                      -57-

<PAGE>



Holdings,  merged  with and  into  Silgan,  and  Silgan  became  a wholly  owned
subsidiary of Holdings (the "1989 Mergers").

   
         In 1989, the Company  acquired the business and related assets of Amoco
Container  Company  . In  November  1991,  Plastics  sold its  nonstrategic  PET
carbonated beverage bottle business, exiting that commodity business.

         In 1992,  Holdings and Silgan  completed the Refinancing  pursuant to a
plan to improve their financial flexibility. The Refinancing included the public
offering  in June 1992 by Silgan of $135  million  principal  amount of  11-3/4%
Notes (the  "Silgan  Notes  Offering")  and the public  offering in June 1992 by
Holdings  of the  Debentures  for an  aggregate  amount  of  proceeds  of $165.4
million.  Additionally, in June 1992 Aim, Fortune and certain other subsidiaries
of Plastics were merged into Plastics.

         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  for  a  purchase   price  of
approximately $73 million and the assumption of certain limited liabilities.  To
finance the acquisition, (i) Silgan, Containers and Plastics (collectively,  the
"Borrowers") entered into the Silgan 1993 Credit Agreement with the lenders from
time to time party thereto,  Bank of America  National Trust,  as Co-Agent,  and
Bankers Trust, as Agent,  and (ii) Holdings issued and sold to Mellon Bank, N.A.
("Mellon"),  as trustee for First Plaza Group Trust,  a group trust  established
under  the laws of the  State of New York  ("First  Plaza"),  250,000  shares of
Holdings  Class B Stock (the "Holdings  Stock"),  for a purchase price of $60.00
per share and an aggregate purchase price of $15 million. Additionally,  Silgan,
Containers and Plastics borrowed term and working capital loans under the Silgan
1993 Credit  Agreement  to refinance  and repay in full all amounts  owing under
their previous credit agreement.

         On August 1, 1995,  Containers  acquired from ANC  substantially all of
the assets of ANC's Food Metal and  Specialty  business for a purchase  price of
approximately  $349 million and the assumption of specific limited  liabilities.
To finance  the  acquisition,  the  Borrowers  entered  into the  Silgan  Credit
Agreement  with  the  Banks,   Bankers  Trust,  as   Administrative   Agent  and
Co-Arranger,  and Bank of America, as Documentation  Agent and Co-Arranger.  The
Company used funds borrowed under the Silgan Credit Agreement to finance in full
the purchase  price for its  acquisition of AN Can and to refinance and repay in
full all amounts  owing under the Silgan 1993 Credit  Agreement  and the Secured
Notes.  Additionally,  Silgan  has  used  borrowings  under  the  Silgan  Credit
Agreement to make  non-interest  bearing advances to Holdings to enable Holdings
to purchase $61.66 million face amount of the Debentures,  which Debentures have
been canceled.  Further,  Silgan intends to use working capital borrowings under
the Silgan  Credit  Agreement  to fund  Holdings'  redemption  of $17.4  million
principal amount of the Debentures on June 15, 1996.
    




                                      -58-

<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  30  metal  container
manufacturing  facilities,  11 plastic container manufacturing  facilities and 3
specialty packaging manufacturing  facilities.  Nineteen of these facilities are
owned and 25 are  leased by the  Company.  The leases  expire at  various  times
through 2020. Some of these leases provide renewal options.
    



                                      -59-

<PAGE>



   
         Below  is a  list  of the  Company's  operating  facilities,  including
attached warehouses, as of March 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
                   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
                   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
    



                                      -60-

<PAGE>




   
                  In addition to the above  facilities,  the Company  intends to
purchase from ANC its St. Louis, MO facility by June 1996.


         Below  is a  list  of the  Company's  operating  facilities,  including
attached warehouses, as of March 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                      284,000 (leased)
                   Ligonier, IN                      193,000
                   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

   
         
    
                                      -61-

<PAGE>



   
On  October  17,  1989,  the State of  California,  on behalf of the  California
Department of Health Services,  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
Silgan,  that had sent  small  amounts  of  solder  dross  to the  facility  for
recycling as "Responsible  Parties" under the California  Superfund statute. The
Company  is  one of 16  defendant  can  companies  participating  in a  steering
committee.  The steering  committee has actively  undertaken a feasibility study
which was approved by the  California  Department  of Toxic  Substances  in June
1994.  The Company has agreed  with the other can  company  defendants  that its
apportioned  share of cleanup costs would be 6.72% of the total cost of cleanup.
On March 14, 1995,  the court  approved the Consent Order  settling the case and
reaffirming the Company's 6.72% apportioned share of the cleanup costs. Although
the total cost of cleanup has not yet been determined,  the Company  understands
that the State of  California's  current  worst case  estimate of total  cleanup
costs for all parties is $5.5 million.  The steering committee believes that the
cost  to  remediate  will be  less  than  one-half  the  government's  estimate.
Accordingly, the Company believes its maximum exposure is not greater than 6.72%
of $3 million, or approximately $202,000.
    



                                      -62-

<PAGE>



   
         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.
    


                                      -63-

<PAGE>



                                   MANAGEMENT


Directors and Executive Officers of Holdings and Silgan

         The current  directors and  executive  officers of Holdings and Silgan,
and their  respective  ages,  positions  and  principal  occupations,  five-year
employment history and other directorships held are furnished below:

   
                             Age at
                            April 15,          Five-Year Employment
  Name and Position           1996      History and Other Directorships Held
  -----------------         ---------   ------------------------------------
  
 R. Philip Silver               53      Prior to forming S&H in 1987,
   Chairman of the Board                President of Continental Can
   and Co-Chief Executive               Company from June 1983 to
   Officer of Holdings and              August 1986; consultant to
   Silgan since March                   packaging industry from
   1994; formerly                       August 1986 to August 1987;
   President of Holdings                Vice Chairman of the Board
   and Silgan; Director of              and Director of Sweetheart
   Holdings since April                 Holdings Inc. and Sweetheart
   1989 and of Silgan                   Cup Company, Inc. from
   since August 1987;                   September 1989 to January
   Chairman of the Board                1991; Chairman of the Board
   of Plastics since March              and Director of Sweetheart
   1994; Director of                    Holdings Inc. and Sweetheart
   Containers and Plastics              Cup Company, Inc. from
   since August 1987.                   January 1991 through August
                                        1993; Director, Johnstown
                                        America Corporation.

 D. Greg Horrigan               52       Prior to forming S&H in 1987,
    President and Co-Chief               Executive Vice President and
    Executive Officer of                 Operating Officer of
    Holdings and Silgan                  Continental Can Company
    since March 1994;                    from 1984 to 1987; Chairman
    formerly Chairman of                 of the Board and Director of
    the Board of Holdings                Sweetheart Holdings Inc. and
    and Silgan; Director of              Sweetheart Cup Company,
    Holdings since April                 Inc. from September 1989 to
    1989 and of Silgan                   January 1991; Vice Chairman
    since August 1987;                   of the Board and Director of
    Chairman of the Board                Sweetheart Holdings Inc. and
    of Containers since                  Sweetheart Cup Company,
    August 1987; Director                Inc. from January 1991
    of Containers and                    through August 1993.
    Plastics since August
    1987.



                                      -64-

<PAGE>



                             Age at
                            April 15,          Five-Year Employment
  Name and Position           1996      History and Other Directorships Held
  -----------------         ---------   ------------------------------------

 James S. Hoch                 36        Executive Director of Morgan
    Director of Holdings                 Stanley & Co., Ltd. since
    since January 1991;                  1994; Principal of Morgan
    Director of Silgan since             Stanley since 1993; Vice
    January 1991; Director               President of Morgan Stanley &
    of Containers and                    Co. Incorporated from 1991 to
    Plastics since January               1993 and of MSLEF II since
    1991; Vice President                 1991.  Director of Sullivan
    and Assistant Secretary              Communications, Inc.,
    of Holdings from                     Sullivan Graphics, Inc., Nokia
    January 1991 to                      Aluminium Oy, Kabelmedia
    December 1995; Vice                  GmbH and Sita
    President and Assistant              Telecommunications Holdings
    Secretary of Silgan from             N.V.
    January 1991 to
    December 1995; Vice
    President and Assistant
    Secretary of Containers
    and Plastics from
    January 1991 to
    December 1995.

 Robert H. Niehaus             40        Managing Director of Morgan
    Director of Holdings                 Stanley since January 1, 1990;
    since April 1989;                    joined Morgan Stanley in
    Director of Silgan since             1982.  Vice President and
    August 1987; Director                Director of MSLEF II, Inc.
    of Containers and                    since January 1990; Vice
    Plastics since August                Chairman and Director of
    1987; Vice President                 MSCP III since January 1994.
    and Assistant Secretary              Director of American Italian
    of Holdings from April               Pasta Company, Fort Howard
    1989 to December                     Corporation, PSF Finance
    1995; Vice President                 Holdings, Inc., Randall's Food
    and Assistant Secretary              Markets, Inc. and Waterford
    of Silgan from April                 Crystal Ltd., and Chairman of
    1989 to December                     Waterford Wedgewood UK
    1995; Vice President                 plc.
    and Assistant Secretary
    of Containers and
    Plastics from August
    1987 to December
    1995.



                                      -65-

<PAGE>

                             Age at
                            April 15,          Five-Year Employment
  Name and Position           1996      History and Other Directorships Held
  -----------------         ---------   ------------------------------------

 Harley Rankin, Jr.            56        Prior to joining the Company,
    Executive Vice                       Senior Vice President and
    President and Chief                  Chief Financial Officer of
    Financial Officer of                 Armtek Corporation; prior to
    Holdings since April                 Armtek Corporation, Vice
    1989; Treasurer of                   President and Chief Financial
    Holdings since January               Officer of Continental Can
    1992; Executive Vice                 Company from November
    President and Chief                  1984 to August 1986.  Vice
    Financial Officer of                 President, Chief Financial
    Silgan since January                 Officer and Treasurer of
    1989; Treasurer of                   Sweetheart Holdings Inc. and
    Silgan since January                 Vice President of Sweetheart
    1992; Vice President of              Cup Company, Inc. from
    Containers and Plastics              September 1989 to August
    since January 1989;                  1993.
    Treasurer of Plastics
    from January 1994 to
    December 1994.

 Harold J. Rodriguez, Jr.      40        Employed by Ernst & Young from 1978 to
    Vice President of                    1987, last serving as Senior Manager
    Holdings and Silgan                  specializing in taxation.  Controller,
    since March 1994; Vice               Assistant Secretary and Assistant
    President of Containers              Treasurer of Sweetheart Holdings Inc.
    and Plastics since                   and Assistant Secretary and Assistant
    March 1994; Controller               Treasurer of Sweetheart Cup Company,
    and Assistant Treasurer              Inc. from September 1989 to August
    of Holdings and Silgan               1993.
    since March 1990;
    Assistant Controller and
    Assistant Treasurer of
    Holdings from April
    1989 to March 1990;
    Assistant Controller and
    Assistant Treasurer of
    Silgan from October
    1987 to March 1990.

 Glenn A. Paulson              52        Employed by ANC from
    Vice President of                    January 1990 to July 1995,
    Holdings and Silgan                  last serving as Senior Vice
    since January 1996;                  President and General
    employed by Containers               Manager, Food Metal and
    to manage the ANC                    Specialty, North America;
    transition from August               prior to ANC, President of the
    1995 to December                     beverage packaging operations
    1995.                                of Continental Can Company.
    


                                      -66-

<PAGE>




Management of Metal Container Business

      In  addition  to the  persons  listed  under  "--Directors  and  Executive
Officers  of  Holdings  and  Silgan"  above,  the  following  are the  principal
executive officers of Containers:

   

                                Age at
                               April 15,              Five-Year Employment
      Name and Position           1996           History and Other Directorships
      ----------------         ---------         -------------------------------
                                                              Held
                                                              ----

 James D. Beam                    53        Vice President - Marketing & Sales
    President and a                         of Containers from September 1987
    non-voting Director                     to July 1990; Vice President and
    of Containers since                     General Manager of Continental
    July 1990.                              Can Company, Western Food Can
                                            Division, from March 1986 to
                                            September 1987.

 Gerald T. Wojdon                 60        General Manager of Manufacturing
    Vice President -                        of the Can Division of The
    Operations and                          Carnation Company from August
    Assistant Secretary                     1982 to August 1987.
    of Containers since
    September 1987.

 Gary M. Hughes                   53        Vice President, Sales and
    Vice President -                        Marketing of the Beverage Division
    Sales & Marketing                       of Continental Can Company from
    of Containers since                     February 1988 to July 1990; prior
    July 1990.                              to February 1988, was employed
                                            by Continental Can in various
                                            regional sales positions.

 Dennis Nerstad                   58        Vice President of Containers from
    Vice President -                        December 1993 to June 1994.
    Production Services                     Vice President - Distribution and
    of Containers since                     Container Manufacturing of Del
    July 1994.                              Monte from August 1989 to
                                            December 1993; Director of
                                            Container Manufacturing of Del
                                            Monte from November 1983 to
                                            July 1989; prior to 1983, employed
                                            by Del Monte in various regional
                                            and plant positions.

 Joseph A. Heaney                 43        Controller, Food Metal and
    Vice President -                        Specialty Division of ANC from
    Finance of                              September 1990 to October 1995.
    Containers since                        From August 1977 to August 1990,
    October 1995.                           employed by ANC and American
                                            Can Company in various
                                            divisional, regional and plant
                                            finance/accounting positions.
    



                                      -67-

<PAGE>



Management of Plastic Container Business

      In  addition  to the  persons  listed  under  "--Directors  and  Executive
Officers  of  Holdings  and  Silgan"  above,  the  following  are the  principal
executive officers of Plastics:

   

                                    Age at
                                   April 15,          Five-Year Employment
       Name and Position             1996             History and Positions
       -----------------           ---------          ---------------------

 Russell F. Gervais                   52         President and Chief Executive
   President and non-                            Officer of Aim Packaging, Inc.
   voting Director of                            from March 1984 to September
   Plastics since                                1989.
   December 1992; Vice
   President - Sales &
   Marketing of Plastics
   from September 1989
   until December 1992.

 Howard H. Cole                       50         Manager of Personnel of
   Vice President and                            Monsanto Engineered Products
   Assistant Secretary of                        Division of the Monsanto
   Plastics since                                Company from April 1986 to
   September 1987.                               September 1987.

 Charles Minarik                      58         President of Wheaton Industries
   Vice President -                              Plastics Group from February 
   Operations and                                1991 to August 1992; Vice 
   Commercial                                    President-Marketing of Constar
   Development of                                International Inc. from March
   Plastics since May                            1983 to February 1991.
   1993.

 Alan H. Koblin                       44         Vice President of Churchill
   Vice President - Sales                        Industries from 1990 to 1992.
   & Marketing of
   Plastics since 1994,
   Director of Sales &
   Marketing of Plastics
   from 1992 to 1994.

 Colleen J. Jones                     36         Audit Manager, Arthur Young &
   Vice President -                              Company from July 1982 to July
   Finance and Chief                             1989.
   Financial Officer of
   Plastics since
   December 1994,
   Assistant Secretary of
   Plastics since
   November 1993,
   Corporate Controller of
   Plastics from October
   1993 to December
   1994, Manager -
   Finance of Plastics
   from July 1989 to
   October 1993.
    



                                      -68-

<PAGE>



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.  No director of Holdings  or its  subsidiaries  receives  any
compensation  for serving as a director of  Holdings  or its  subsidiaries.  See
"Certain Transactions--Management Agreements."
    



                                      -69-

<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<F1><F2> Bonus<F1><F3>   Compensation     Options/SARs<F4>  Compensation<F5>
- ---------------------------            ----       ------------   -----------     ------------     ---------------   ---------------

<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        -                -               6,000                -
 Chief Financial Officer and           1993            347,598        -                -                 -                  -
 Treasurer of Holdings and
 Silgan and Vice President of
 Containers and Plastics)

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             -                600                -
                                       1993            210,000        -                 -                 -                 -
    
- -------------------
<FN>
<F1>    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."

<F2>    The  salaries of Messrs.  Beam and Gervais were paid by  Containers  and
        Plastics, respectively.

<F3>    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,


                                      -70-

<PAGE>



        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.

   
<F4>    Reflects  options to purchase  shares of Holdings  Class C common stock,
        par value $.01 per share (the "Holdings  Class C Stock"),  granted under
        the Silgan  Holdings  Inc.  Third Amended and Restated 1989 Stock Option
        Plan (the  "Holdings  Plan") in the case of Mr.  Rankin,  and options to
        purchase,  and tandem SARs relating to, shares of Plastics' common stock
        granted  under the Silgan  Plastics  Corporation  1994 Stock Option Plan
        (the  "Plastics  Plan") in the case of Mr.  Gervais.  Such  options  and
        tandem SARs are exercisable ratably over a five-year period beginning on
        January 1, 1995.

<F5>    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.
[/FN]
    
</TABLE>





                                      -71-

<PAGE>



<TABLE>
<CAPTION>
   
                                             OPTION/SAR VALUES AT DECEMBER 31,  1995
                                             ---------------------------------------
                                                                                                Value of Unexercised
                                                Number of Securities Underlying                     in-the-Money
                                                 Unexercised Options/SARs at                      Options/SARs at
                                                      December 31, 1995                          December 31, 1995
                                                      -----------------                          ------------------

                Name                         Exercisable            Unexercisable            Exercisable            Unexercisable
                ----                         -----------            -------------            -----------            -------------

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

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

Harley Rankin, Jr.<F1>...............          12,400                   3,600                 $250,000                     --

James D. Beam<F2><F3>................             480                    --                    918,601                     --

Russell F. Gervais<F4>...............             240                     360                    --                        --
    

- -------------------
<FN>
   

<F1>    Options are for shares of Holdings  Class C Stock.  Value is  determined
        based upon the excess of the fair market value of Holdings Class C Stock
        (determined based on the most recent sale by Holdings of its stock) over
        the exercise price. The most recent sale by Holdings of its stock closed
        in   December   1993   and  was  of   Holdings   Class  B   Stock.   See
        "Business--Company   History"   and   "Security   Ownership  of  Certain
        Beneficial  Owners and Management."  Such value may not be indicative of
        the value of  Holdings  Class B Stock on the date  hereof or of Holdings
        Class C Stock.  In the event of a public  offering  by  Holdings , value
        would be based upon fair market value as  determined  under the Holdings
        Plan.

<F2>    Options are for, and tandem SARs relate to, shares of Containers' common
        stock.  As of December 31, 1995,  13,754  shares of  Containers'  common
        stock are issued  and  outstanding  and an  additional  1,200  shares of
        Containers'  common stock are  authorized  for issuance under the Silgan
        Containers  Corporation  Second  Amended and Restated  1989 Stock Option
        Plan (the "Containers Plan").  Value is determined based upon the excess
        of the book value of  Containers'  common  stock from the date of grant,
        less the  portion  of parent  debt  allocable  to  Containers,  over the
        exercise  price.  In the event of a public  offering  by  Holdings  or a
        change of control of  Holdings,  such  options  and tandem SARs would be
        converted  into  options  and  tandem  SARs under the  Holdings  Plan as
        provided in the Containers Plan, and value would be based on fair market
        value as determined under the Holdings Plan.
    

<F3>    240  options  and  tandem  SARs  were  granted  in June  1989  under the
        Containers  Plan and an  additional  240  options  and tandem  SARs were
        granted in July 1990  under the  Containers  Plan.  The book  value,  as
        computed  under the  Containers  Plan,  for the  shares  underlying  the
        options and tandem SARs exceeds the exercise price therefor.

   
<F4>    Options are for, and tandem SARs relate to,  shares of Plastics'  common
        stock. As of December 31, 1995,  13,800 shares of Plastics' common stock
        are issued and outstanding  and an additional  1,200 shares of Plastics'
        common stock are  authorized  for issuance  under the Plastics Plan. The
        options and related SARs are not exercisable  until a public offering by
        Holdings or a change of control of Holdings shall have occurred.  At the
        time of such  public  offering or change of  control,  such  options and
        tandem SARs would be  converted  into  options and tandem SARs under the
        Holdings Plan as provided in the Plastics Plan, and value would be based
        upon the fair market value of such options and tandem SARs as determined
        under the Holdings Plan.
[/FN]
    
</TABLE>

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.



                                      -72-

<PAGE>



   
        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
    


                                      -73-

<PAGE>



   
and later years (the limit for 1993 was $235,840).

        As of  December  31,  1995,  the  years of  credited  service  under the
Containers  Pension Plan for the eligible executive officer named in the Summary
Compensation  Table is as follows:  James D. Beam, 8. 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;
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 .
    



                                      -74-

<PAGE>



<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,  which ever produces the
greater average  compensation.  In computing the 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 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).

        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,  the  years of  credited  service  under the
Plastics  Pension Plan for the eligible  executive  officer named in the Summary
Compensation Table is as follows: Russell F. Gervais, 6.
    

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 base salary and benefits for, in most cases,
a period of one year (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 this Prospectus.



                                      -75-

<PAGE>



        SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Certain Beneficial Owners of Holdings' Capital Stock

   
       The following table sets forth, as of April 30, 1996, certain information
with  respect to the  beneficial  ownership  by certain  persons and entities of
outstanding shares of capital stock of Holdings:
    

<TABLE>
<CAPTION>
                                         Number of Shares of Each Class of                  Percentage Ownership of
                                            Holdings Common Stock Owned                      Holdings Common Stock
                                         ---------------------------------   ------------------------------------------------------
   

                                          Class A     Class B     Class C     Class A     Class B     Class C     Consolidated <F1>
                                          -------     -------     -------     -------     -------     -------     -----------------

<S>                                       <C>         <C>         <C>          <C>         <C>         <C>           <C>
R. Philip Silver <F2>................     208,750        --          --         50%          --          --          19.24%
D. Greg Horrigan <F2>................     208,750        --          --         50%          --          --          19.24%
James S. Hoch <F3>...................        --          --          --          --          --          --            --
Robert H. Niehaus <F3>...............        --          --          --          --          --          --            --
Harley Rankin, Jr. <F4>..............        --          --       12,400<F5>     --          --        18.08%          --
James D. Beam <F6>...................        --          --          --          --          --          --            --
Russell F. Gervais <F7>..............        --          --          --          --          --          --            --
The Morgan Stanley Leveraged
 Equity Fund II, L.P. <F8>...........        --       417,500        --          --        62.55%        --          38.48%

Mellon Bank, N.A., as trustee for
 First Plaza Group Trust <F9>........        --       250,000        --          --        37.45%        --          23.04%

All officers and directors as a
 group...............................     417,500        --       18,600<F5>   100%          --        27.11%<F10>   38.48%

    
- -------------------
   
<FN>
<F1>  This column reflects the percentage  ownership of voting common stock that
      would exist if  Holdings  Class A common  stock,  par value $.01 per share
      (the "Holdings  Class A Stock") and Holdings Class B Stock were treated as
      a single  class.  Holdings  Class C Stock  generally  does not have voting
      rights and is not included in the percentage  ownership  reflected in this
      column. See "Description of Holdings Common Stock--General."
    

<F2>  Director of Holdings and Silgan.  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.

<F3>  Director of Holdings and Silgan. The address for such person is c/o Morgan
      Stanley & Co.  Incorporated,  1221 Avenue of the  Americas,  New York,  NY
      10020.

<F4>  The address for such person is 4 Landmark Square, Stamford, CT 06901.

<F5>  Reflects shares that may be acquired  through the exercise of vested stock
      options granted pursuant to the Holdings Plan.

<F6>  Options to purchase  shares of common stock of Containers  and tandem SARs
      have been granted to such person pursuant to the Containers Plan. Pursuant
      to the Containers  Plan,  such options may be converted into stock options
      of Holdings (and the  Containers'  common stock  issuable upon exercise of
      such options may be converted  into common stock of Holdings) in the event
      of a public  offering  of any of  Holdings'  common  stock or a change  of
      control of Holdings.  The address for such person is 21800 Oxnard  Street,
      Woodland Hills, CA 91367.

<F7>  Options to purchase  shares of common  stock of  Plastics  and tandem SARs
      have been granted to such person  pursuant to the Plastics Plan.  Pursuant
      to the Plastics Plan,  such options may be converted into stock options of
      Holdings in


                                      -60-

<PAGE>



      the  event of a public  offering  of any of  Holdings'  common  stock or a
      change of control of  Holdings.  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.

   
<F9>  The address for First Plaza is c/o General  Motors  Investment  Management
      Corporation,  767 Fifth  Avenue,  New York,  NY 10153.  Mellon acts as the
      trustee  for First  Plaza,  a trust  under and for the  benefit of certain
      employee  benefit  plans of  General  Motors  Corporation  ("GM")  and its
      subsidiaries.  These  shares  may be  deemed to be owned  beneficially  by
      General Motors  Investment  Management  Corporation  ("GMIMCo"),  a wholly
      owned  subsidiary  of GM.  GMIMCo is serving as First  Plaza's  investment
      manager with respect to these shares and in that  capacity it has the sole
      power to direct Mellon as to the voting and  disposition  of these shares.
      Because of Mellon's  limited role,  beneficial  ownership of the shares by
      Mellon is disclaimed.
    

<F10> Bankers  Trust New York  Corporation  ("BTNY")  beneficially  owns  50,000
      shares of Holdings Class C Stock.
[/FN]
</TABLE>

        See  "Description of Holdings  Common Stock" for additional  information
about the common stock of Holdings, the holders thereof and certain arrangements
among them.

                              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)
the  completion  of an IPO  (as  defined  in  "Description  of  Holdings  Common
Stock--Description of the Holdings Organization Agreement"); (ii) June 30, 1999;
(iii) at the option of each of the respective companies,  the failure or refusal
of S&H to


                                      -61-

<PAGE>



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;  (iv) 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 (v) the  occurrence of a Change of Control (as defined
in the Restated  Certificate of Incorporation of Holdings and as described under
"Description of Holdings Common Stock--General").

   
        In addition to the  management  fees  described  above,  the  Management
Agreements  provide for the payment to S&H on the closing  date of the IPO of an
amount, if any, equal to the sum of the present values, calculated for each year
or portion thereof, of (i) the amount of the annual management fee for such year
or portion  thereof that otherwise  would have been payable to S&H for each such
year or portion  thereof for the period  beginning as of the time of the IPO and
ending on June 30,  1999  (the  "Remaining  Term")  pursuant  to the  provisions
described in the preceding  paragraph but for the  occurrence of the IPO,  minus
(ii)  the  amount  payable  to S&H for the  Remaining  Term at the  rate of $2.0
million per year. The  Management  Agreements  further  provide that the amounts
described  in  clause  (i) of the  first  sentence  of  this  paragraph  will be
calculated  based upon S&H's good faith  projections  of Holdings EBDIT for each
such year (or portion thereof) during the Remaining Term (the "Estimated Fees"),
which  projections  shall  be  made  on  a  basis  consistent  with  S&H's  past
projections.  The  difference  between  the  amount  of  Estimated  Fees for any
particular  year and $2 million shall be discounted to present value at the time
of the IPO using a discount  rate of eight  percent  (8%) per annum,  compounded
annually.
    

        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,
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.

        The Silgan  Credit  Agreement  does not permit the payment of fees under
the Management Agreements above amounts provided for therein.

   
        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.
    


                                      -62-

<PAGE>


Other

        In  connection  with the 1989  Mergers,  subject  to the  provisions  of
Delaware  law,  Silgan agreed to indemnify  each  director,  officer,  employee,
fiduciary and agent of Silgan,  Containers,  Plastics and its  subsidiaries  and
their respective affiliates against costs, expenses,  judgments,  fines, losses,
claims,  damages and  settlements  (except for any settlement  effected  without
Silgan's  written  consent)  in  connection  with any  claims,  actions,  suits,
proceedings or  investigations  arising out of or related to the 1989 Mergers or
their  financing,  including  certain  liabilities  arising  under  the  federal
securities laws.

        Simultaneously  with  the  consummation  of  the  1989  Mergers,  a  tax
allocation  agreement  was  entered  into  by  Holdings,  Silgan,  Plastics  and
Containers  that  permits  Silgan and its  subsidiaries  to use the tax benefits
provided  by the debt of Holdings  and permits  funds to be provided to Holdings
from Silgan and its subsidiaries in an amount equal to the federal and state tax
liabilities of Holdings,  as the parent of the consolidated  group consisting of
Holdings,  Silgan and its subsidiaries.  Such tax allocation  agreement has been
amended  and  restated  from  time  to  time  to  include  new  members  of  the
consolidated group.

   
        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.
    

        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 THE DEBENTURES

   
        The  Debentures  were issued under the  Indenture,  dated as of June 29,
1992,  between  Holdings  and Fleet  National  Bank  (formerly  The  Connecticut
National Bank), as Trustee (the "Trustee").  A copy of the Indenture is filed as
an exhibit to the Registration  Statement of which this Prospectus is a part and
is  available  as  described  under  "Additional   Information."  The  following
summaries of certain  provisions  of the Indenture do not purport to be complete
and are subject to, and are qualified in their entirety by reference to, all the
provisions of the Indenture,  including the definitions of certain terms therein
and those  terms made a part  thereof  by the Trust  Indenture  Act of 1939,  as
amended.  Wherever  particular  Sections or defined  terms of the  Indenture not
otherwise  defined  herein are referred to, such  Sections or defined  terms are
incorporated  herein by  reference.  Capitalized  terms used herein that are not
otherwise defined shall have the meanings assigned to them in the Indenture.
    

        For  federal  income tax  purposes,  Holders are  required to  recognize
interest  income in  respect of the  Debentures  in the form of  original  issue
discount in advance of the  receipt of cash  payments  attributable  to interest
income on such Debentures.  See "Certain Federal Income Tax  Considerations" for
important   information   concerning  the  federal  income  tax   considerations
associated with the Debentures.

   
        During  1995,   $61.66  million  face  amount  of  the  Debentures  were
repurchased  by Holdings and were  cancelled.  On June 15, 1996,  Holdings  will
redeem $17.40 million principal amount of the Debentures.  Accordingly,  at June
15,  1996,   $195.94  million   principal  amount  of  the  Debentures  will  be
outstanding.
    


                                      -63-

<PAGE>



General

   
        The  Debentures  are  unsecured  obligations  of Holdings  and mature on
December 15, 2002. Although for federal income tax purposes a significant amount
of original issue discount,  taxable as ordinary income, will be recognized by a
Holder as such  discount  accrues  from the  issue  date of the  Debentures,  no
interest is payable on the  Debentures  prior to December 15, 1996.  Interest on
the  Debentures  will  accrue at the rate per annum  shown on the front cover of
this Prospectus from June 15, 1996 or from the most recent Interest Payment Date
to which  interest  has been paid or  provided  for,  payable  semiannually  (to
Holders of record at the close of business  on June 1 or December 1  immediately
preceding  the Interest  Payment  Date) on June 15 and December 15 of each year,
commencing December 15, 1996. Principal of, premium, if any, and interest on the
Debentures are payable,  and the Debentures may be exchanged or transferred,  at
the office or agency of Holdings in the  Borough of  Manhattan,  The City of New
York (which shall initially be the office of Shawmut Trust Company,  at 40 Broad
Street,  New York,  New York 10004 ); provided  that, at the option of Holdings,
payment of interest may be made by check mailed to the address of the Holders as
such address appears in the Security Register. (Sections 2.01, 2.03 and 2.05)
    

        The  Debentures  are issuable  only in fully  registered  form,  without
coupons,  in  denominations  of $1,000  and any  integral  multiple  of  $1,000.
(Section 2.02) No service charge shall be made for any  registration of transfer
or exchange of Debentures,  but Holdings may require payment of a sum sufficient
to cover any  transfer  tax or other  similar  governmental  charge  payable  in
connection therewith. (Section 2.05)

Subordination upon Certain Events

   
        The Debentures are senior  indebtedness of Holdings,  ranking pari passu
with Holdings'  obligations under all other senior  indebtedness of Holdings and
senior in right of payment to all existing and future subordinated  indebtedness
of Holdings.  However,  since all of the  operations  of Holdings are  conducted
through its  subsidiaries,  the liabilities of its  subsidiaries are effectively
senior in right of payment to the Debentures.  As of March 31, 1996,  Silgan and
its  subsidiaries  had  approximately  $911.8 million of indebtedness  and other
liabilities effectively senior to the Debentures. See "Capitalization."

        In the event that the  Debentures  become  obligations  of any Successor
Corporation,  whether as a result of (i) a Holdings Merger, (ii) the sale of all
or  substantially  all of the property and assets of Silgan or its successors to
Holdings,  and the  assumption  by Holdings of all or  substantially  all of the
liabilities of Silgan or its successors or (iii) the assumption by Silgan or its
successors of  Indebtedness  represented  by the  Debentures,  all  Subordinated
Obligations,  including the Debentures, will be subordinated in right of payment
to all Senior Indebtedness of such Successor Corporation existing on the date of
such transaction or assumed or incurred thereafter.  As of March 31, 1996, if an
event as described in clause (i),  (ii) or (iii) of the  preceding  sentence had
occurred  on such date or if Silgan had  assumed  the  Debentures  at such date,
there would have been  approximately  $637.0 million of Indebtedness  that would
have  constituted  Senior  Indebtedness  and  approximately  $911.8  million  of
Indebtedness and other  liabilities  effectively  senior to the Debentures.  See
"Certain Risk Factors--Holding  Company Structure and Subordination Upon Certain
Events."  Other  than as set forth in this  paragraph,  the  Debentures  are not
subordinated  by their  terms to any other  existing or future  Indebtedness  of
Holdings or its successors.
    

        To the  extent  any  payment of Senior  Indebtedness  (whether  by or on
behalf of the Successor  Corporation,  as proceeds of security or enforcement of
any right of setoff or otherwise) is declared to be fraudulent or  preferential,
set  aside  or  required  to be paid to any  receiver,  trustee  in  bankruptcy,
liquidating  trustee,  agent or  other  similar  Person  under  any  bankruptcy,
insolvency,  receivership,  fraudulent  conveyance or similar law, then, if such
payment is recovered by, or paid over to, such receiver,  trustee in bankruptcy,
liquidating  trustee,  agent or other similar Person, the Senior Indebtedness or
part thereof originally intended


                                      -64-

<PAGE>



to be satisfied  shall be deemed to be  reinstated  and  outstanding  as if such
payment  had not  occurred.  To the  extent the  obligation  to repay any Senior
Indebtedness is declared to be fraudulent, invalid, or otherwise set aside under
any bankruptcy, insolvency, receivership,  fraudulent conveyance or similar law,
then the obligations so declared fraudulent, invalid or otherwise set aside (and
all other amounts that would come due with respect thereto had such  obligations
not been so affected) shall be deemed to be reinstated and outstanding as Senior
Indebtedness  for  all  purposes  of  the  Indenture  as  if  such  declaration,
invalidity or setting aside had not occurred.  Upon any payment or  distribution
of assets or securities of the Successor  Corporation  of any kind or character,
whether in cash,  property or securities,  upon any dissolution or winding up or
total or partial  liquidation or  reorganization  of the Successor  Corporation,
whether voluntary or involuntary or in bankruptcy,  insolvency,  receivership or
other proceedings, all amounts due or to become due upon all Senior Indebtedness
(including any interest accruing  subsequent to an event of bankruptcy,  whether
or not such  interest is an allowed claim  enforceable  against the debtor under
the United States  Bankruptcy Code) shall first be paid in full, in cash or cash
equivalents  before the Holders or the Trustee on behalf of the Holders shall be
entitled  to receive  any  payment by the  Successor  Corporation  on account of
Subordinated  Obligations,  or any payment to acquire any of the  Debentures for
cash, property or securities, or any distribution with respect to the Debentures
of any cash,  property  or  securities.  Before any payment may be made by or on
behalf of the Successor  Corporation of any  Subordinated  Obligations  upon any
such  dissolution,  winding up,  liquidation or  reorganization,  any payment or
distribution of assets or securities of the Successor Corporation of any kind or
character,  whether in cash, property or securities, to which the Holders or the
Trustee on behalf of the Holders  would be entitled,  but for the  subordination
provisions of the  Indenture,  shall be made by the Successor  Corporation or by
any receiver, trustee in bankruptcy, liquidating trustee, agent or other similar
Person making such payment or distribution,  or by the Holders or the Trustee if
received by them or it, directly to the holders of the Senior  Indebtedness (pro
rata  to  such  holders  on  the  basis  of the  respective  amounts  of  Senior
Indebtedness held by such holders) or their  representatives,  or to the trustee
or trustees under any indenture  pursuant to which any such Senior  Indebtedness
may have been  issued,  as their  respective  interests  appear,  to the  extent
necessary  to pay  all  such  Senior  Indebtedness  in  full,  in  cash  or cash
equivalents  after giving  effect to any  concurrent  payment,  distribution  or
provision therefor, to or for the holders of such Senior Indebtedness.

   
        No  direct  or  indirect  payment  by  or on  behalf  of  the  Successor
Corporation of Subordinated  Obligations,  whether  pursuant to the terms of the
Debentures or upon  acceleration or otherwise,  shall be made if, at the time of
such payment, there exists a default in the payment of all or any portion of the
obligations  on any Senior  Indebtedness  and such  default  shall not have been
cured or waived or the benefits of this  sentence  waived by or on behalf of the
holders of such Senior Indebtedness.  In addition, during the continuance of any
other event of default with respect to (i) the Silgan Credit Agreement  pursuant
to which the  maturity  thereof may be  accelerated  and (a) upon receipt by the
Trustee  of written  notice  from the Bank Agent or (b) if such event of default
under  the  Silgan  Credit  Agreement  results  from  the  acceleration  of  the
Debentures,  from  and  after  the  date of such  acceleration,  no  payment  of
Subordinated  Obligations  may  be  made  by  or  on  behalf  of  the  Successor
Corporation  upon or in  respect  of the  Debentures  for a period  (a  "Payment
Blockage  Period")  commencing  on the  earlier  of the date of  receipt of such
notice or the date of such  acceleration and ending 159 days thereafter  (unless
such  Payment  Blockage  Period  shall be  terminated  by written  notice to the
Trustee  from the Bank Agent or such event of default  has been cured or waived)
or (ii) any other Designated Senior Indebtedness  pursuant to which the maturity
thereof may be  accelerated,  upon receipt by the Trustee of written notice from
the trustee or other  representative  for the  holders of such other  Designated
Senior  Indebtedness (or the holders of at least majority in principal amount of
such other  Designated  Senior  Indebtedness  then  outstanding),  no payment of
Subordinated  Obligations  may  be  made  by  or  on  behalf  of  the  Successor
Corporation  upon or in respect of the Debentures for a Payment  Blockage Period
commencing on the date of receipt of such notice and ending 119 days  thereafter
(unless,  in each case,  such Payment  Blockage  Period shall be  terminated  by
written
    


                                      -65-

<PAGE>



   
notice  to the  Trustee  from such  trustee  or other  representatives  for such
holders).  Not more than one  Payment  Blockage  Period  may be  commenced  with
respect to the Debentures  during any period of 360 consecutive  days;  provided
that, subject to the limitation contained in the next sentence, the commencement
of a Payment  Blockage  Period by the  representatives  for,  or the holders of,
Designated Senior  Indebtedness  other than under the Silgan Credit Agreement or
under clause (i)(b) of this paragraph shall not bar the  commencement of another
Payment  Blockage Period by the Bank Agent within such period of 360 consecutive
days.  Notwithstanding  anything in the Indenture to the contrary, there must be
180 consecutive  days in any 360-day period in which no Payment  Blockage Period
is in effect.  No event of default  (other than an event of default  pursuant to
the financial  maintenance  covenants  under the Silgan Credit  Agreement)  that
existed or was continuing (it being acknowledged that any subsequent action that
would give rise to an event of default  pursuant to any provision under which an
event of default  previously  existed or was continuing  shall  constitute a new
event of  default  for this  purpose)  on the  date of the  commencement  of any
Payment  Blockage  Period with  respect to the  Designated  Senior  Indebtedness
initiating such Payment  Blockage Period shall be, or be made, the basis for the
commencement of a second Payment Blockage Period by the  representative  for, or
the holders of, such  Designated  Senior  Indebtedness,  whether or not within a
period of 360  consecutive  days,  unless such event of default  shall have been
cured or waived for a period of not less than 90 consecutive days. (Article Ten)
    

        By reason of the subordination  provisions described above, in the event
of liquidation or insolvency, creditors of the Successor Corporation who are not
holders of Senior  Indebtedness or of the Debentures may recover less,  ratably,
than holders of Senior Indebtedness and may recover more, ratably,  than Holders
of the Debentures.

        "Successor  Corporation" is defined to mean (i) the surviving  entity of
any  Holdings  Merger,  (ii)  Silgan,  upon  the  assumption  by  Silgan  of the
liabilities  of Holdings  represented  by the  Debentures or (iii) any successor
corporation  to Silgan that  becomes the  successor  obligor on the  Debentures,
whether by merger,  consolidation,  sale of assets, assumption of liabilities or
otherwise. (Section 1.01)

   
        "Senior  Indebtedness"  is defined to mean the following  obligations of
the Successor  Corporation:  (i) all Indebtedness and other monetary obligations
of the  Successor  Corporation  under the Silgan Credit  Agreement,  the 11-3/4%
Notes (including any agreement  pursuant to which the 11-3/4% Notes are issued),
any  Interest  Rate  Agreement  or  any  Currency  Agreement,   (ii)  all  other
Indebtedness of the Successor Corporation (other than Indebtedness  evidenced by
the Debentures),  including principal and interest on such Indebtedness,  unless
such  Indebtedness,  by its terms or by the terms of any agreement or instrument
pursuant  to  which  such  Indebtedness  is  issued,  is  pari  passu  with,  or
subordinated in right of payment to, the Debentures and (iii) all fees, expenses
and  indemnities  payable in connection  with the Silgan Credit  Agreement,  the
11-3/4% Notes  (including any agreement  pursuant to which the 11-3/4% Notes are
issued) and, if applicable,  Currency  Agreements and Interest Rate  Agreements;
provided  that  the  term  "Senior  Indebtedness"  shall  not  include  (a)  any
Indebtedness  of the  Successor  Corporation  that,  when  Incurred  and without
respect to any election  under Section  1111(b) of the United States  Bankruptcy
Code, was without recourse to the Successor Corporation, (b) any Indebtedness of
the Successor  Corporation to a Subsidiary of the Successor  Corporation or to a
joint  venture  in which the  Successor  Corporation  has an  interest,  (c) any
Indebtedness of the Successor  Corporation (other than such Indebtedness already
described  in clause (i) above) of the type  described  in clause (ii) above and
not  permitted  by  the  "Limitation  on  Indebtedness"  covenant  described  in
"--Covenants"  below,  (d) any  repurchase,  redemption  or other  obligation in
respect of Redeemable  Stock, (e) any Indebtedness to any employee or officer of
the  Successor  Corporation  or any of its  Subsidiaries,  (f) any liability for
federal,  state, local or other taxes owed or owing by the Successor Corporation
or (g) any Trade Payables. "Senior Indebtedness" also includes interest accruing
subsequent to events of bankruptcy of
    


                                      -66-

<PAGE>



the Successor  Corporation and its  Subsidiaries at the rate provided for in the
document governing such Indebtedness, whether or not such interest is an allowed
claim  enforceable  against  the  debtor  in a  bankruptcy  case  under  federal
bankruptcy law. (Section 1.01)

   
        "Designated  Senior  Indebtedness"  is defined to mean (i)  Indebtedness
under the Silgan  Credit  Agreement ,  including  refinancings  thereof if it is
specifically designated by Holdings,  Silgan or the Successor Corporation in the
instrument  creating  or  evidencing  such  refinancing  Indebtedness  that such
refinancing  Indebtedness  constitutes "Designated Senior Indebtedness" and (ii)
any other  Indebtedness  constituting  Senior  Indebtedness that, at any date of
determination,  has an aggregate principal amount of at least $25 million and is
specifically designated by Holdings,  Silgan or the Successor Corporation in the
instrument creating or evidencing such Senior Indebtedness as "Designated Senior
Indebtedness." (Section 1.01)
    

Optional Redemption

        The Debentures are redeemable at any time, at Holdings' option, in whole
or in part,  upon not less than 30 nor more than 60 days' prior notice mailed by
first class mail to each  Holder's  last  address as it appears in the  Security
Register,  at a Redemption  Price equal to 100% of their  principal  amount plus
accrued and unpaid  interest,  if any, to the  Redemption  Date  (subject to the
right of  Holders  of record on the  relevant  Regular  Record  Date to  receive
interest due on an Interest  Payment Date that is on or prior to the  Redemption
Date). (Sections 3.01 and 3.04)

        Selection.  In the  case of any  partial  redemption,  selection  of the
Debentures  for  redemption  will be made by the Trustee in compliance  with the
requirements of the principal national securities exchange, if any, on which the
Debentures  are  listed  or, if the  Debentures  are not  listed  on a  national
securities exchange,  on a pro rata basis, by lot or by such other method as the
Trustee in its sole discretion shall deem to be fair and  appropriate;  provided
that no  Debenture  of  $1,000 in  original  principal  amount or less  shall be
redeemed in part. If any Debenture is to be redeemed in part only, the notice of
redemption  relating to such Debenture  shall state the portion of the principal
amount thereof to be redeemed.  A new Debenture in principal amount equal to the
unredeemed portion thereof will be issued in the name of the Holder thereof upon
cancellation of the original Debenture. (Sections 3.03 and 3.04)

   
        The Holdings  Guaranty  (as defined in  "Description  of Certain  Silgan
Indebtedness--Description  of the Silgan Credit Agreement")  contains a covenant
prohibiting the optional redemption of the Debentures, except that such covenant
permits the optional  redemption of the Debentures  provided that the sources of
funds used to effect any such optional  redemption  are derived  solely from (i)
proceeds from one or more registered  public equity offerings by Holdings of its
common stock or (ii) cash  dividends or other  advances  received from Silgan as
permitted under limited  circumstances  under the Silgan Credit  Agreement.  See
"Description  of Certain Silgan  Indebtedness--Description  of the Silgan Credit
Agreement."
    

Certain Definitions

        Set forth below is a summary of certain of the defined terms used in the
covenants  and  other  provisions  of the  Indenture.  Reference  is made to the
Indenture  for the  full  definitions  of all such  terms  as well as any  other
capitalized  terms used herein for which no  definition  is  provided.  (Section
1.01)

        "Accreted  Value"  is  defined  to mean an  amount  in  respect  of each
outstanding  Debenture equal to the sum of (i) the issue price of such Debenture
as determined in accordance with Section 1273 of the Internal  Revenue Code plus
(ii) the aggregate of the portions of the original issue discount (the excess of
the amounts  considered as part of the "stated  redemption price at maturity" of
such Debenture within the meaning of Section


                                      -67-

<PAGE>



1273(a)(2)  of the Internal  Revenue Code or any  successor  provision,  whether
denominated  as principal or interest,  over the issue price of such  Debenture)
that shall  theretofore  have  accrued  pursuant to Section 1272 of the Internal
Revenue Code (without regard to Section 1272(a)(7) of the Internal Revenue Code)
from  the  date of issue of such  Debenture  (a) for each six  month or  shorter
period ending June 15 or December 15 prior to the date of determination  and (b)
for the shorter period,  if any, from the end of the  immediately  preceding six
month  period,  as the case  may be,  to the date of  determination  plus  (iii)
accrued interest to the date such Accreted Value is paid (without duplication of
any amount  set forth in (ii)  above),  minus all  amounts  theretofore  paid in
respect of such  Debenture,  which amounts are considered as part of the "stated
redemption  price at maturity" of such  Debenture  within the meaning of Section
1273(a)(2) of the Internal Revenue Code or any successor provision (whether such
amounts paid were denominated principal or interest).

        "Adjusted  Consolidated  Net Income" is defined to mean, for any period,
the  aggregate  net  income  (or  loss)  of  any  Person  and  its  consolidated
Subsidiaries for such period  determined in conformity with GAAP;  provided that
the following  items shall be excluded in computing  Adjusted  Consolidated  Net
Income (without duplication): (i) the net income (or loss) of such Person (other
than a Subsidiary  of such  Person) in which any other  Person  (other than such
Person or any of its Subsidiaries) has a joint interest, except to the extent of
the amount of dividends or other  distributions  actually paid to such Person or
any of its Subsidiaries by such other Person during such period; (ii) solely for
the purposes of calculating  the amount of Restricted  Payments that may be made
pursuant to clause (C) of the first  paragraph of the  "Limitation on Restricted
Payments" covenant described in "--Covenants" below (and in such case, except to
the extent includible pursuant to clause (i) above), the net income (or loss) of
such  Person  accrued  prior to the date it  becomes a  Subsidiary  of any other
Person or is merged into or  consolidated  with such other  Person or any of its
Subsidiaries  or all or  substantially  all of the  property  and assets of such
Person are acquired by such other Person or any of its  Subsidiaries;  (iii) the
net income  (or loss) of any  Subsidiary  of any  Person to the extent  that the
declaration or payment of dividends or similar  distributions by such Subsidiary
of such net income is not at the time permitted by the operation of the terms of
its charter or any agreement, instrument, judgment, decree, order, statute, rule
or  governmental  regulation  applicable to such  Subsidiary;  (iv) any gains or
losses (on an after-tax basis) attributable to Asset Sales; (v) any amounts paid
or accrued as dividends on Preferred  Stock of such Person or Preferred Stock of
any Subsidiary of such Person;  (vi) any amounts reducing Adjusted  Consolidated
Net Income  resulting  from  payments  made to holders of stock options or stock
appreciation rights resulting from the 1989 Mergers; and (vii) all extraordinary
gains and  extraordinary  losses;  provided  that,  solely for the  purposes  of
calculating the Interest  Coverage Ratio (and in such case, except to the extent
includible pursuant to clause (i) above),  "Adjusted Consolidated Net Income" of
Holdings shall include the amount of all cash dividends  received by Holdings or
any Subsidiary of Holdings from an Unrestricted Subsidiary.

        "Affiliate"  is defined to mean,  as  applied to any  Person,  any other
Person  directly or indirectly  controlling,  controlled  by, or under direct or
indirect common control with, such Person.  For the purposes of this definition,
"control"  (including,  with  correlative  meanings,  the  terms  "controlling,"
"controlled by" and "under common control with"),  as applied to any Person,  is
defined to mean the possession,  directly or indirectly,  of the power to direct
or cause the direction of the  management  and policies of such Person,  whether
through the  ownership  of voting  securities,  by contract  or  otherwise.  For
purposes  of this  definition,  neither  the  Bank  Agent  nor any  Bank nor any
affiliate  of any of them shall be deemed to be an  Affiliate of Holdings or any
Subsidiary of Holdings.

        "Asset  Acquisition" is defined to mean (i) an investment by Holdings or
any of its  Subsidiaries in any other Person pursuant to which such Person shall
become a Subsidiary  of Holdings or any of its  Subsidiaries  or shall be merged
into  or  consolidated  with  Holdings  or any of its  Subsidiaries  or  (ii) an
acquisition by Holdings or any of its Subsidiaries of the property and assets of
any Person  other  than  Holdings  or any of its  Subsidiaries  that  constitute
substantially all of an operating unit or business of such Person.



                                      -68-

<PAGE>



        "Asset  Disposition" is defined to mean the sale or other disposition by
Holdings  or any  of  its  Subsidiaries  (other  than  to  Holdings  or  another
Subsidiary of Holdings) of (i) all or substantially  all of the Capital Stock of
any Subsidiary of Holdings or (ii) all or substantially  all of the property and
assets that  constitute an operating  unit or business of Holdings or any of its
Subsidiaries.

        "Asset Sale" is defined to mean,  with respect to any Person,  any sale,
transfer or other  disposition  (including  by way of merger,  consolidation  or
sale-leaseback   transaction)   in  one  transaction  or  a  series  of  related
transactions by such Person or any of its  Subsidiaries to any Person other than
Holdings or any of its  Subsidiaries  of (i) all or any of the Capital  Stock of
any Subsidiary of such Person, (ii) all or substantially all of the property and
assets  of an  operating  unit  or  business  of  such  Person  or  any  of  its
Subsidiaries or (iii) any other property and assets of such Person or any of its
Subsidiaries  outside  the  ordinary  course of  business of such Person or such
Subsidiary  and, in each case,  that is not  governed by the  provisions  in the
Indenture  applicable  to  mergers,  consolidations  and  transfers  of  all  or
substantially all of the property and assets of Holdings; provided that sales or
other dispositions of inventory,  receivables and other current assets shall not
be included within the meaning of such term.

        "Average  Life" is defined to mean,  at any date of  determination  with
respect to any debt security,  the quotient  obtained by dividing (i) the sum of
the  product of (a) the number of years from such date of  determination  to the
dates of each successive  scheduled  principal payment of such debt security and
(b) the amount of such  principal  payment by (ii) the sum of all such principal
payments.

        "Bank Agent" is defined to mean Bankers Trust Company,  as agent for the
Banks pursuant to the Silgan Credit  Agreement,  and any successor or successors
thereto.

        "Banks" is defined to mean the lenders who are from time to time parties
to the Silgan Credit Agreement.

        "Board  of  Directors"  is  defined  to mean the Board of  Directors  of
Holdings or any  committee of such Board of  Directors  duly  authorized  to act
under the Indenture.

        "Business  Day" is defined to mean any day except a Saturday,  Sunday or
other day on which  commercial  banks in The City of New York, or in the city of
the Corporate Trust Office of the Trustee, are authorized by law to close.

        "Capital Stock" is defined to mean, with respect to any Person,  any and
all shares, interests,  participations or other equivalents (however designated,
whether  voting  or  non-voting)  of  capital  stock  of such  Person  which  is
outstanding or issued on or after the date of the Indenture,  including, without
limitation, all Common Stock and Preferred Stock.

        "Capitalized  Lease" is defined to mean,  as applied to any Person,  any
lease of any property (whether real,  personal or mixed) of which the discounted
present value of the rental  obligations of such Person as lessee, in conformity
with GAAP,  is required to be  capitalized  on the balance sheet of such Person;
and "Capitalized Lease Obligation" is defined to mean the rental obligations, as
aforesaid, under such lease.

        "Change of  Control"  is defined to mean such time as (i) (a) a "person"
or "group"  (within the meaning of Sections  13(d) and  14(d)(2) of the Exchange
Act),  other  than MSLEF II,  Mr.  Silver,  Mr.  Horrigan  and their  respective
Affiliates,  becomes the "beneficial  owner" (as defined in Rule 13d-3 under the
Exchange Act) of more than 35% of the total voting power of the then outstanding
Voting Stock of Holdings and (b) MSLEF II, Mr.  Horrigan,  Mr.  Silver and their
respective Affiliates beneficially own, directly or indirectly, less than 25% of
the total voting power of the then  outstanding  Voting Stock of Holdings;  (ii)
individuals who at the beginning


                                      -69-

<PAGE>



of any  period  of two  consecutive  calendar  years  constituted  the  Board of
Directors  (together  with any new  directors  whose  election  by the  Board of
Directors  or whose  nomination  for  election  by  Holdings'  shareholders  was
approved  by a vote of at  least  two-thirds  of the  members  of the  Board  of
Directors then still in office who either were members of the Board of Directors
at the beginning of such period or whose election or nomination for election was
previously  so  approved)  cease for any reason to  constitute a majority of the
members of the Board of Directors then in office; (iii) (a) Holdings merges into
or consolidates with any other Person or sells,  conveys,  transfers,  leases or
otherwise  disposes of, all or  substantially  all of its property and assets to
any Person or (b) any Person merges into Holdings,  in either case pursuant to a
transaction in which any Voting Stock of Holdings outstanding  immediately prior
to the effectiveness thereof is reclassified or changes into or is exchanged for
cash,  securities or other  property;  provided that any merger,  consolidation,
sale, transfer,  lease or other disposition (1) between Holdings and Silgan, (2)
between Holdings and any of its Subsidiaries or between Subsidiaries (including,
without limitation,  the reincorporation of Holdings in another jurisdiction) or
(3) for the purpose of creating a public  holding  company for Holdings in which
all holders of the Capital Stock of Holdings would be entitled to receive (other
than cash in lieu of  fractional  shares)  solely  Capital  Stock of the holding
company in amounts  proportionate to their holdings of Capital Stock of Holdings
immediately prior to such  transaction,  shall be excluded from the operation of
this clause (iii);  or (iv) Holdings  shall not  beneficially  own,  directly or
indirectly,  at least a majority of the issued and  outstanding  Voting Stock of
Silgan other than as a result of a Holdings Merger.

        "Closing  Date" is defined to mean the date on which the  Debentures are
originally issued under the Indenture.

        "Common Stock" is defined to mean,  with respect to any Person,  any and
all shares, interests, participations and other equivalents (however designated,
whether  voting  or  non-voting)  of  common  stock  of  such  Person  which  is
outstanding or issued on or after the date of the Indenture,  including, without
limitation, all series and classes of such common stock.

        "Consolidated EBITDA" is defined to mean, with respect to any Person for
any period, the sum of the amounts for such period of (i) Adjusted  Consolidated
Net Income, (ii) Consolidated  Interest Expense,  (iii) income taxes (other than
income taxes (either  positive or negative)  attributable to  extraordinary  and
non-recurring  gains or losses or sales of assets),  (iv) depreciation  expense,
(v)  amortization  expense and (vi) all other  noncash items  reducing  Adjusted
Consolidated Net Income, less all noncash items increasing Adjusted Consolidated
Net Income,  all as determined on a  consolidated  basis for such Person and its
Subsidiaries  in  conformity  with  GAAP;  provided  that,  if a Person  has any
Subsidiary  that is not a Wholly Owned  Subsidiary of such Person,  Consolidated
EBITDA of such Person  shall be reduced by an amount  equal to (a) the  Adjusted
Consolidated Net Income of such Subsidiary multiplied by (b) the quotient of (1)
the number of shares of outstanding Common Stock of such Subsidiary not owned on
the last day of such  period by such  Person or any  Subsidiary  of such  Person
divided by (2) the total  number of shares of  outstanding  Common Stock of such
Subsidiary on the last day of such period.

        "Consolidated  Interest Expense" is defined to mean, with respect to any
Person  for  any  period,  the  aggregate  amount  of  interest  in  respect  of
Indebtedness   (including   amortization  of  original  issue  discount  on  any
Indebtedness  and the  interest  portion  of any  deferred  payment  obligation,
calculated in accordance with the effective  interest method of accounting;  all
commissions,  discounts  and other fees and charges owed with respect to letters
of credit and bankers' acceptance  financing;  and the net costs associated with
Interest  Rate  Agreements)  and all but the  principal  component of rentals in
respect of Capitalized Lease  Obligations paid,  accrued or scheduled to be paid
or accrued by such Person during such period; excluding, however, (i) any amount
of such interest of any Subsidiary of such Person if the net income (or loss) of
such  Subsidiary is excluded in the  calculation  of Adjusted  Consolidated  Net
Income for such Person  pursuant to clause (iii) of the definition  thereof (but
only in the same  proportion  as the net income (or loss) of such  Subsidiary is
excluded


                                      -70-

<PAGE>



from the  calculation  of  Adjusted  Consolidated  Net  Income  for such  Person
pursuant to clause (iii) of the definition thereof), (ii) any premiums, fees and
expenses (and any  amortization  thereof)  payable in  connection  with the 1989
Mergers  and the  Refinancing  and  (iii)  amortization  of any  other  deferred
financing  costs,  all as determined on a consolidated  basis in conformity with
GAAP.

        "Consolidated  Net Tangible  Assets" is defined to mean the total amount
of  assets of  Holdings  and its  Subsidiaries  (less  applicable  depreciation,
amortization and other valuation reserves),  except to the extent resulting from
write-ups of capital assets  (excluding  write-ups in connection with accounting
for  acquisitions  in conformity with GAAP),  after deducting  therefrom (i) all
current  liabilities of Holdings and its  consolidated  Subsidiaries  (excluding
intercompany  items) and (ii) all goodwill,  trade names,  trademarks,  patents,
unamortized  debt  discount and expense and other like  intangibles,  all as set
forth on the most recently available  consolidated balance sheet of Holdings and
its consolidated Subsidiaries prepared in conformity with GAAP.

        "Consolidated   Net  Worth"  is   defined  to  mean,   at  any  date  of
determination,  stockholders' equity as set forth on the most recently available
consolidated balance sheet of Holdings and its consolidated  Subsidiaries (which
shall  be as of a date  not  more  than  60  days  prior  to the  date  of  such
computation),  less any amounts  attributable to Redeemable  Stock or any equity
security convertible into or exchangeable for Indebtedness, the cost of treasury
stock and the principal  amount of any promissory notes receivable from the sale
of  Capital  Stock  of  Holdings  or any of its  Subsidiaries,  each  item to be
determined in conformity  with GAAP  (excluding the effects of foreign  currency
exchange  adjustments  under Financial  Accounting  Standards Board Statement of
Financial Accounting Standards No. 52).

        "Currency  Agreement" is defined to mean any foreign exchange  contract,
currency swap agreement or other similar  agreement or  arrangement  designed to
protect  Holdings or any of its  Subsidiaries  against  fluctuations in currency
values to or under  which  Holdings or any of its  Subsidiaries  is a party or a
beneficiary  on the date of the  Indenture  or becomes a party or a  beneficiary
thereafter.

        "GAAP" is defined to mean generally  accepted  accounting  principles in
the  United  States of  America  as in  effect  as of the date of the  Indenture
applied on a basis  consistent  with the  principles,  methods,  procedures  and
practices employed in the preparation of Holdings' audited financial statements,
including,   without   limitation,   those  set  forth  in  the   opinions   and
pronouncements of the Accounting  Principles Board of the American  Institute of
Certified Public  Accountants and statements and pronouncements of the Financial
Accounting  Standards Board or in such other  statements by such other entity as
approved by a significant segment of the accounting  profession.  All ratios and
computations  based on GAAP  contained  in the  Indenture  shall be  computed in
conformity with GAAP,  except that calculations made for purposes of determining
compliance with the terms of the covenants  described below and other provisions
of the Indenture shall be made without giving effect to (i) the  amortization of
any expenses  incurred in connection  with the 1989 Mergers or the  Refinancing,
(ii) except as otherwise  provided,  the amortization of any amounts required or
permitted by  Accounting  Principles  Board Opinion Nos. 16 and 17 and (iii) any
charges associated with the adoption of Financial  Accounting  Standard Nos. 106
and 109.

        "Guarantee" is defined to mean any obligation,  contingent or otherwise,
of any Person  directly or indirectly  guaranteeing  any  Indebtedness  or other
obligation  of any other  Person and,  without  limiting the  generality  of the
foregoing, any obligation,  direct or indirect, contingent or otherwise, of such
Person (i) to purchase or pay (or  advance or supply  funds for the  purchase or
payment of) such  Indebtedness or other obligation of such other Person (whether
arising by virtue of partnership arrangements,  or by agreement to keep-well, to
purchase assets, goods,  securities or services, to take-or-pay,  or to maintain
financial  statement  conditions or otherwise) or (ii) entered into for purposes
of  assuring  in any other  manner  the  obligee of such  Indebtedness  or other
obligation  of the payment  thereof or to protect such  obligee  against loss in
respect thereof


                                      -71-

<PAGE>



(in whole or in part);  provided  that the term  "Guarantee"  shall not  include
endorsements  for collection or deposit in the ordinary course of business.  The
term "Guarantee" used as a verb has a corresponding meaning.

        "Holder" is defined to mean the registered holder of any Debenture.

        "Holdings  Merger" is defined  to mean the  merger or  consolidation  of
Holdings and Silgan or either of their successors.

        "Incur" is defined to mean, with respect to any Indebtedness,  to incur,
create, issue, assume,  Guarantee or otherwise become liable for or with respect
to, or become responsible for, the payment of,  contingently or otherwise,  such
Indebtedness;  provided  that  neither  the accrual of  interest  (whether  such
interest  is  payable  in cash or kind)  nor the  accretion  of  original  issue
discount shall be considered an Incurrence of Indebtedness.

   
        "Indebtedness"  is  defined to mean,  with  respect to any Person at any
date of determination (without duplication), (i) all indebtedness of such Person
for borrowed  money,  (ii) all  obligations  of such Person  evidenced by bonds,
debentures,  notes or other similar  instruments,  (iii) all obligations of such
Person in respect of letters of credit or other similar  instruments  (including
reimbursement  obligations with respect  thereto),  (iv) all obligations of such
Person to pay the  deferred and unpaid  purchase  price of property or services,
which  purchase price is due more than six months after the date of placing such
property in service or taking  delivery and title  thereto or the  completion of
such  services,  except Trade  Payables,  (v) all  obligations of such Person as
lessee under Capitalized  Leases, (vi) all Indebtedness of other Persons secured
by a Lien on any  asset of such  Person,  whether  or not such  Indebtedness  is
assumed by such Person;  provided that the amount of such Indebtedness  shall be
the  lesser  of (a) the  fair  market  value  of  such  asset  at  such  date of
determination and (b) the amount of such Indebtedness, (vii) all Indebtedness of
other  Persons  Guaranteed  by such  Person to the extent such  Indebtedness  is
Guaranteed by such Person,  (viii) all  obligations of such Person in respect of
borrowed money under the Silgan Credit Agreement and any Guarantees  thereof and
(ix) to the extent not otherwise included in this definition, all obligations of
such Person under Currency  Agreements and Interest Rate Agreements.  The amount
of Indebtedness  of any Person at any date shall be the  outstanding  balance at
such date of all  unconditional  obligations as described  above and the maximum
liability, upon the occurrence of the contingency giving rise to the obligation,
of any contingent obligations at such date; provided that the amount outstanding
at any time of any Indebtedness  issued with original issue discount is the face
amount  of such  Indebtedness  less the  remaining  unamortized  portion  of the
original  issue  discount of such  Indebtedness  at such time as  determined  in
conformity with GAAP.
    

        "Interest Coverage Ratio" is defined to mean, with respect to any Person
on any Transaction  Date, the ratio of (i) the aggregate  amount of Consolidated
EBITDA  of  such  Person  for the  four  fiscal  quarters  for  which  financial
information  in  respect  thereof  is  available   immediately   prior  to  such
Transaction  Date to (ii) the aggregate  Consolidated  Interest  Expense of such
Person during such four fiscal  quarters.  In making the foregoing  calculation,
(a) pro forma effect shall be given to (1) any Indebtedness  Incurred subsequent
to the end of the four-fiscal-quarter period referred to in clause (i) and prior
to the  Transaction  Date (other than  Indebtedness  Incurred  under a revolving
credit or similar  arrangement  to the extent of the  commitment  thereunder (or
under any predecessor  revolving credit or similar  arrangement) on the last day
of such period), (2) any Indebtedness  Incurred during such period to the extent
such   Indebtedness  is  outstanding  at  the  Transaction   Date  and  (3)  any
Indebtedness  to be Incurred on the  Transaction  Date,  in each case as if such
Indebtedness  had been  Incurred  on the first  day of such  four-fiscal-quarter
period and after giving effect to the application of the proceeds  thereof;  (b)
Consolidated  Interest  Expense  attributable  to interest  on any  Indebtedness
(whether existing or being Incurred) computed on a pro forma basis and bearing a
floating interest rate shall be computed as if the rate in effect on the date of
computation (taking into account any Interest Rate Agreement  applicable to such
Indebtedness if such Interest Rate Agreement has a remaining term in excess of


                                      -72-

<PAGE>



12 months) had been the applicable  rate for the entire period;  (c) there shall
be excluded from Consolidated Interest Expense any Consolidated Interest Expense
related  to  any  amount  of  Indebtedness  that  was  outstanding  during  such
four-fiscal-quarter  period or thereafter but which is not  outstanding or which
is to be  repaid on the  Transaction  Date,  except  for  Consolidated  Interest
Expense   accrued   (as   adjusted   pursuant   to  clause   (b))   during  such
four-fiscal-quarter  period under a revolving  credit or similar  arrangement to
the extent of the commitment thereunder (or under any successor revolving credit
or similar  arrangement) on the Transaction  Date; (d) pro forma effect shall be
given to Asset  Dispositions  and Asset  Acquisitions  that  occur  during  such
four-fiscal-quarter  period  or  thereafter  and prior to the  Transaction  Date
(including  any  Asset  Acquisition  to be made with the  Indebtedness  Incurred
pursuant  to clause (i) above) as if they had  occurred on the first day of such
four-fiscal-quarter  period;  (e) with  respect to any such  four-fiscal-quarter
period  commencing prior to the Refinancing,  the Refinancing shall be deemed to
have taken place on the first day of such period; and (f) pro forma effect shall
be given to asset dispositions and asset acquisitions that have been made by any
Person that has become a Subsidiary  of Holdings or has been merged with or into
Holdings or any  Subsidiary of Holdings  during the  four-fiscal-quarter  period
referred to above or subsequent to such period and prior to the Transaction Date
and that would  have been  Asset  Dispositions  or Asset  Acquisitions  had such
transactions  occurred  when such Person was a Subsidiary of Holdings as if such
asset  dispositions  or asset  acquisitions  were  Asset  Dispositions  or Asset
Acquisitions that occurred on the first day of such period.

        "Interest  Rate   Agreement"  is  defined  to  mean  any  interest  rate
protection  agreement,  interest  rate future  agreement,  interest  rate option
agreement,  interest rate swap agreement,  interest rate cap agreement, interest
rate collar agreement,  interest rate hedge agreement or other similar agreement
or arrangement  designed to protect Holdings or any of its Subsidiaries  against
fluctuations  in  interest  rates  to or  under  which  Holdings  or  any of its
Subsidiaries is a party or a beneficiary on the date of the Indenture or becomes
a party or a beneficiary thereafter.

        "Investment"  is defined to mean any direct or  indirect  advance,  loan
(other than  advances to customers in the ordinary  course of business  that are
recorded  as  accounts  receivable  on the  balance  sheet of any  Person or its
Subsidiaries) or other extension of credit or capital  contribution to (by means
of any transfer of cash or other  property to others or any payment for property
or services for the account or use of others), or any purchase or acquisition of
Capital Stock, bonds,  notes,  debentures or other similar instruments issued by
any other Person.  For purposes of the definition of  "Unrestricted  Subsidiary"
and the  "Limitation  on Restricted  Payments"  covenant  described  below,  (i)
"Investment"  shall  include  the fair  market  value of the net  assets  of any
Subsidiary  of  Holdings  at the  time  that  such  Subsidiary  of  Holdings  is
designated an Unrestricted Subsidiary and shall exclude the fair market value of
the net assets of any Unrestricted Subsidiary at the time that such Unrestricted
Subsidiary  is  designated  a  Subsidiary  of  Holdings  and (ii)  any  property
transferred to or from an  Unrestricted  Subsidiary  shall be valued at its fair
market value at the time of such  transfer,  in each case as  determined  by the
Board of Directors in good faith.

        "Lien" is  defined  to mean any  mortgage,  pledge,  security  interest,
encumbrance,  lien or charge of any kind  (including,  without  limitation,  any
conditional  sale or other  title  retention  agreement  or lease in the  nature
thereof,  any sale with  recourse  against  the seller or any  Affiliate  of the
seller, or any agreement to give any security interest).

        "Net Cash Proceeds" is defined to mean,  with respect to any Asset Sale,
the  proceeds  of  such  Asset  Sale in the  form  of cash or cash  equivalents,
including  payments in respect of deferred  payment  obligations  (to the extent
corresponding  to the  principal,  but not  interest,  component  thereof)  when
received  in the form of cash or cash  equivalents  (except to the  extent  such
obligations  are financed or sold with recourse to Holdings or any Subsidiary of
Holdings)  and proceeds  from the  conversion  of other  property  received when
converted to cash or cash  equivalents,  net of (i)  brokerage  commissions  and
other fees and expenses  (including  fees and expenses of counsel and investment
bankers)  related to such Asset Sale,  (ii) provisions for all taxes (whether or
not such


                                      -73-

<PAGE>



taxes  will  actually  be paid or are  payable)  as a result of such  Asset Sale
computed  without regard to the  consolidated  results of operations of Holdings
and  its  Subsidiaries,   taken  as  a  whole,  (iii)  payments  made  to  repay
Indebtedness or any other obligation  outstanding at the time of such Asset Sale
that  either (a) is secured by a Lien on the  property  or assets sold or (b) is
required to be paid as a result of such sale and (iv) appropriate  amounts to be
provided  by  Holdings or any  Subsidiary  of Holdings as a reserve  against any
liabilities  associated  with such Asset Sale,  including,  without  limitation,
pension and other  post-employment  benefit liabilities,  liabilities related to
environmental  matters and  liabilities  under any  indemnification  obligations
associated with such Asset Sale, all as determined in conformity with GAAP.

        "Person" is defined to mean an individual, a corporation, a partnership,
an  association,  a trust or any  other  entity  or  organization,  including  a
government or political subdivision or an agency or instrumentality thereof.

        "Preferred  Stock" is defined to mean,  with respect to any Person,  any
and  all  shares,  interests,   participations  or  other  equivalents  (however
designated,  whether voting or  non-voting) of preferred or preference  stock of
such  Person  which  is  outstanding  or  issued  on or  after  the  date of the
Indenture, including, without limitation, the Silgan Preferred Stock.

        "Redeemable  Stock" is  defined  to mean any class or series of  Capital
Stock  of any  Person  that by its  terms or  otherwise  is (i)  required  to be
redeemed prior to the Stated Maturity of the Debentures,  (ii) redeemable at the
option of the holder of such class or series of Capital  Stock at any time prior
to  the  Stated  Maturity  of  the  Debentures  or  (iii)  convertible  into  or
exchangeable  for  Capital  Stock  referred  to in clause  (i) or (ii)  above or
Indebtedness  having a scheduled  maturity  prior to the Stated  Maturity of the
Debentures; provided that any Capital Stock that would not constitute Redeemable
Stock but for provisions  thereof  giving  holders  thereof the right to require
Holdings to repurchase  or redeem such Capital  Stock upon the  occurrence of an
"asset sale" or a "change of control"  occurring prior to the Stated Maturity of
the  Debentures  shall not  constitute  Redeemable  Stock if the "asset sale" or
"change  of  control"  provision  applicable  to such  Capital  Stock is no more
favorable to the holders of such Capital Stock than the provisions  contained in
the  "Limitation on Asset Sales" and  "Repurchase  of Debentures  upon Change of
Control"  covenants  described in  "--Covenants"  below and such  Capital  Stock
specifically  provides  that  Holdings  will not  repurchase  or redeem any such
Capital  Stock  pursuant to such  provisions  prior to Holdings'  repurchase  of
Debentures required to be repurchased by Holdings under the "Limitation on Asset
Sales" and "Repurchase of Debentures upon Change of Control" covenants described
below.

   
"Restricted Subsidiary" is defined to mean any Subsidiary of Holdings other than
an Unrestricted Subsidiary.

        "Shareholder  Subordinated Notes" shall have the same meaning given such
term in the Amended and Restated Credit Agreement,  dated as of August 31, 1987,
as amended  (the  "Amended  and Restated  Credit  Agreement"),  among Silgan and
certain of its  Subsidiaries,  the lenders named therein and Bankers  Trust,  as
agent  (including  the  exhibits  thereto),  as in  effect  on the  date  of the
Indenture.
    

        "Significant   Subsidiary"   is  defined   to  mean,   at  any  date  of
determination,  any Subsidiary of Holdings that, together with its Subsidiaries,
(i) for the most recent fiscal year of Holdings,  accounted for more than 10% of
the consolidated revenues of Holdings or (ii) as of the end of such fiscal year,
was the owner of more than 10% of the  consolidated  assets of Holdings,  all as
set forth on the most recently available  consolidated  financial  statements of
Holdings  and its  consolidated  Subsidiaries  for such fiscal year  prepared in
conformity with GAAP.



                                      -74-

<PAGE>



   
        "Silgan Credit  Agreement" is defined to mean the Credit Agreement dated
as of August 1,  1995,  among  Silgan,  Containers,  Plastics,  the Banks  party
thereto,  the Bank Agent, Bank of America Illinois,  as Documentation  Agent and
Bankers Trust Company and Bank of America  Illinois,  as Co-Arrangers,  together
with the related documents thereof  (including without limitation any Guarantees
and  security  documents),  in  each  case  as such  agreements  may be  amended
(including any amendment and  restatement  thereof),  supplemented,  replaced or
otherwise  modified from time to time,  including  any  agreement  extending the
maturity of, refinancing or otherwise restructuring (including,  but not limited
to, the inclusion of additional  borrowers  thereunder that are  Subsidiaries of
Silgan  whose  obligations  are  Guaranteed  by  Silgan  thereunder  and who are
included  as  additional  borrowers  thereunder)  all  or  any  portion  of  the
Indebtedness  under such  agreement or any successor  agreement;  provided that,
with respect to any agreement  providing  for the  refinancing  of  Indebtedness
under the  Silgan  Credit  Agreement,  such  agreement  shall only be the Silgan
Credit  Agreement under the Indenture if a notice to that effect is delivered by
Holdings  or Silgan to the  Trustee and there shall be at any time only one debt
instrument that is the Silgan Credit Agreement under the Indenture.
    
        "Silgan  Indebtedness"  is defined to mean any Indebtedness of Silgan or
any of its Subsidiaries (including,  without limitation, any undrawn commitments
under the Silgan Credit  Agreement)  that is permitted to be Incurred  under the
Silgan Note Indenture.

        "Silgan Note  Indenture" is defined to mean the  indenture,  dated as of
June 29, 1992,  between Silgan and Shawmut Bank,  N.A., as trustee,  relating to
the 11-3/4% Notes, as it may be amended or supplemented from time to time by one
or more indentures  supplemental thereto entered into pursuant to the applicable
provisions thereof.

        "Stated  Maturity" is defined to mean, with respect to any debt security
or any installment of interest thereon, the date specified in such debt security
as the fixed  date on which any  principal  of such  debt  security  or any such
installment of interest is due and payable.

   
        "Stock  Based  Plan" is defined  to mean any stock  option  plan,  stock
appreciation  rights plan or other  similar plan or agreement of Holdings or any
Subsidiary of Holdings  relating to Capital Stock of Holdings or any  Subsidiary
of  Holdings  established  and in effect from time to time,  including,  without
limitation, the Holdings Organization Agreement (as defined herein) or any stock
option plan, stock  appreciation  rights plan or other similar plan or agreement
for the benefit of employees of Holdings and its Subsidiaries.
    

        "Subordinated Obligations" is defined to mean any principal of, premium,
if any,  or  interest  on the  Debentures  payable  pursuant to the terms of the
Debentures  or upon  acceleration,  including  any  amounts  received  upon  the
exercise of rights of rescission or other rights of action (including claims for
damages)  or  otherwise,  to the extent  relating to the  purchase  price of the
Debentures  or amounts  corresponding  to such  principal,  premium,  if any, or
interest on the Debentures.

        "Subsidiary"  is  defined  to mean,  with  respect  to any  Person,  any
corporation,  association or other business entity of which more than 50% of the
outstanding Voting Stock is owned, directly or indirectly, by Holdings or by one
or more other Subsidiaries of Holdings,  or by such Person and one or more other
Subsidiaries of such Person;  provided that,  except as the term "Subsidiary" is
used  in  the  definition  of  "Unrestricted  Subsidiary"  described  below,  an
Unrestricted Subsidiary shall not be deemed to be a Subsidiary of Holdings.

        "Trade  Payables" is defined to mean,  with  respect to any Person,  any
accounts  payable or any other  indebtedness  or  monetary  obligation  to trade
creditors  created,  assumed  or  Guaranteed  by  such  Person  or  any  of  its
Subsidiaries  arising in the ordinary  course of business in connection with the
acquisition of goods or services.


                                      -75-

<PAGE>




        "Transaction Date" is defined to mean, with respect to the Incurrence of
any  Indebtedness  by  Holdings  or any  of  its  Subsidiaries,  the  date  such
Indebtedness is to be Incurred and, with respect to any Restricted Payment,  the
date such Restricted Payment is to be made.

        "Unrestricted  Subsidiary"  is  defined  to mean (i) any  Subsidiary  of
Holdings that at the time of  determination  shall be designated an Unrestricted
Subsidiary by the Board of Directors in the manner  provided  below and (ii) any
Subsidiary of an Unrestricted  Subsidiary.  The Board of Directors may designate
any  Subsidiary  of  Holdings  (including  any newly  acquired  or newly  formed
Subsidiary of Holdings) to be an Unrestricted  Subsidiary unless such Subsidiary
owns any  Capital  Stock  of,  or owns or holds  any  Lien on any  property  of,
Holdings or any other  Subsidiary  of Holdings  that is not a Subsidiary  of the
Subsidiary to be so designated; provided that either (a) the Subsidiary to be so
designated  has total  assets of  $1,000 or less or (b) if such  Subsidiary  has
assets greater than $1,000,  that such designation  would be permitted under the
"Limitation  on Restricted  Payments"  covenant  described  below.  The Board of
Directors  may  designate  any  Unrestricted  Subsidiary  to be a Subsidiary  of
Holdings;  provided that immediately after giving effect to such designation (1)
Holdings could Incur $1.00 of additional  Indebtedness under the first paragraph
in  part  (a)  of  the  "Limitation  on  Indebtedness"   covenant  described  in
"--Covenants"  below and (2) no Event of Default, or any event that is, or after
the  giving  of  notice  or the  passage  of time or both  would  be an Event of
Default,  shall have occurred and be  continuing.  Any such  designation  by the
Board of Directors shall be evidenced to the Trustee by filing promptly with the
Trustee a copy of the Board Resolution  giving effect to such designation and an
Officers'  Certificate  certifying  that  such  designation  complied  with  the
foregoing provisions.

        "Voting Stock" is defined to mean,  with respect to any Person,  Capital
Stock of any class or kind ordinarily  having the power to vote for the election
of directors of such Person.

        "Wholly Owned Subsidiary" is defined to mean, (i) with respect to Silgan
and Holdings,  Plastics and Containers, and (ii) with respect to any Person, any
Subsidiary  of such Person if all of the Common  Stock or other  similar  equity
ownership  interests  (but not  including  Preferred  Stock) in such  Subsidiary
(other than any director's qualifying shares or Investments by foreign nationals
mandated by applicable law) is owned directly or indirectly by such Person.

Covenants

        Limitation on Indebtedness

        (a) So long as any of the  Debentures  are  outstanding,  Holdings shall
not,  and  shall  not  permit  any   Subsidiary   (other  than  Silgan  and  its
Subsidiaries)  to,  Incur  any  Indebtedness  (other  than  the  Debentures  and
Indebtedness  existing on the Closing  Date) unless  after giving  effect to the
Incurrence of such  Indebtedness and the receipt and application of the proceeds
therefrom, the Interest Coverage Ratio of Holdings would be greater than 1.75:1.

        Notwithstanding the foregoing, Holdings and its Subsidiaries (other than
Silgan  and its  Subsidiaries)  may  Incur  each and all of the  following:  (i)
Indebtedness  in an  aggregate  principal  amount  not  to  exceed  $50  million
outstanding  at any  time;  (ii)  Indebtedness  to  Holdings  or any  Restricted
Subsidiary;  (iii)  Indebtedness  issued in exchange for, or the net proceeds of
which are used to exchange, refinance or refund, outstanding Indebtedness, other
than  Indebtedness  Incurred  under clauses (i) and (viii) and any  refinancings
thereof, in an amount (or, if such new Indebtedness  provides for an amount less
than the principal  amount  thereof to be due and payable upon a declaration  of
acceleration  thereof, with an original issue price) not to exceed the amount so
exchanged,  refinanced or refunded (plus premiums,  accrued  interest,  fees and
expenses);  provided  that  Indebtedness  the  proceeds  of  which  are  used to
exchange,  refinance  or refund the  Debentures  or other  Indebtedness  that is
subordinated in right of payment to the Debentures shall only be permitted under
this clause


                                      -76-

<PAGE>



   
(iii) if: (A) in case the Debentures  are  exchanged,  refinanced or refunded in
part,  such  Indebtedness,  by its  terms or by the  terms of any  agreement  or
instrument pursuant to which such Indebtedness is issued, is expressly made pari
passu with, or subordinate in right of payment to, the remaining Debentures, (B)
in case the Indebtedness to be exchanged, refinanced or refunded is subordinated
in right of payment to the Debentures, such Indebtedness, by its terms or by the
terms of any  agreement or  instrument  pursuant to which such  Indebtedness  is
issued,  is expressly made  subordinate in right of payment to the Debentures at
least to the  extent  that  the  Indebtedness  to be  exchanged,  refinanced  or
refunded is  subordinated  in right of payment to the Debentures and (C) in case
the Debentures are exchanged, refinanced or refunded in part or the Indebtedness
to be exchanged,  refinanced or refunded is  subordinated in right of payment to
the Debentures, such Indebtedness (1) determined as of the date of Incurrence of
such new  Indebtedness,  does not  mature  prior to the Stated  Maturity  of the
Debentures,  and the Average Life of such  Indebtedness is at least equal to the
remaining Average Life of the Debentures and (2) by its terms or by the terms of
any agreement or instrument  pursuant to which such  Indebtedness is issued,  is
not scheduled to pay interest in cash prior to the first Interest  Payment Date;
and provided  further that in no event may Indebtedness of Holdings that is pari
passu with, or subordinated in right of payment to, the Debentures be exchanged,
refinanced or refunded by means of  Indebtedness  of any  Subsidiary of Holdings
pursuant to this clause (iii); (iv) Indebtedness  issued in exchange for, or the
net  proceeds  of which  are  used to  exchange,  refinance  or  refund,  Silgan
Indebtedness;  provided that (A) the principal amount (or, if such  Indebtedness
provides  for an amount  less than the  principal  amount  thereof to be due and
payable upon a declaration of acceleration thereof, the original issue price) of
such  new  Indebtedness   shall  not  exceed  the  principal  amount  of  Silgan
Indebtedness  exchanged,  refinanced or refunded (plus premiums, if any, accrued
interest,  fees and expenses) and (B) the Average Life of such new Indebtedness,
determined as of the date of Incurrence  of such new  Indebtedness,  is at least
equal to the remaining Average Life of the Debentures; (v) Indebtedness Incurred
in connection with the purchase, redemption, acquisition,  cancellation or other
retirement for value of shares of Capital Stock of Holdings, Silgan or any other
Restricted Subsidiary,  options on any such shares or related stock appreciation
rights or similar securities held by officers or employees or former officers or
employees (or their estates or beneficiaries under their estates) and which were
issued  pursuant to any Stock Based Plan,  upon death,  disability,  retirement,
termination  of  employment or pursuant to the terms of such Stock Based Plan or
any other agreement under which such shares of Capital Stock,  options,  related
rights or similar  securities were issued;  provided that (A) such  Indebtedness
(other than any Shareholder  Subordinated  Notes, which must be pari passu with,
or subordinated in right of payment to, the Debentures),  by its terms or by the
terms of any  agreement or  instrument  pursuant to which such  Indebtedness  is
issued,  is expressly made  subordinate in right of payment to the Debentures at
least to the extent that the Debentures are  subordinated in right of payment to
Senior Indebtedness in the event of a Holdings Merger, (B) such Indebtedness, by
its terms or by the terms of any agreement or instrument  pursuant to which such
Indebtedness  is  issued,  provides  that  no  payments  of  principal  of  such
Indebtedness  by  way  of  sinking  fund,   mandatory  redemption  or  otherwise
(including  defeasance) may be made by Holdings (including,  without limitation,
at the  option of the  holder  thereof  other  than an option  given to a holder
pursuant to an "asset sale" or a "change of control"  provision  that is no more
favorable to the holders of such Indebtedness  than the provisions  contained in
the  "Limitation on Asset Sales" and  "Repurchase of Debentures upon a Change of
Control"  covenants and such  Indebtedness  specifically  provides that Holdings
will not  repurchase  or redeem such  Indebtedness  pursuant to such  provisions
prior to Holdings'  repurchase of the  Debentures  required to be repurchased by
Holdings  under the  "Limitation  on Asset Sales" and  "Repurchase of Debentures
upon a Change of Control" covenants) at any time prior to the Stated Maturity of
the  Debentures  and  (C)  the  scheduled  maturity  of all  principal  of  such
Indebtedness is beyond the Stated Maturity of the Debentures; (vi) Guarantees of
Indebtedness of Silgan and other Restricted Subsidiaries under the Silgan Credit
Agreement ; (vii)  Indebtedness  (A) in respect of performance  bonds,  bankers'
acceptances  and  surety or appeal  bonds  provided  in the  ordinary  course of
business,  (B) under Currency Agreements and Interest Rate Agreements;  provided
that in the case of Currency Agreements that relate to other Indebtedness,  such
Currency Agreements do not increase the Indebtedness of Holdings  outstanding at
any time other than as a result of  fluctuations  in foreign  currency  exchange
rates or by reason
    


                                      -77-

<PAGE>



of fees,  indemnities and compensation  payable  thereunder and (C) arising from
agreements  providing  for  indemnification,  adjustment  of  purchase  price or
similar  obligations,  or from Guarantees or letters of credit,  surety bonds or
performance   bonds  securing  any   obligations  of  Holdings  or  any  of  its
Subsidiaries  pursuant to such  agreements,  in any case  Incurred in connection
with the  disposition of any business,  assets or Subsidiary of Holdings,  other
than  Guarantees  of  Indebtedness  Incurred by any Person  acquiring all or any
portion of such  business,  assets or  Subsidiary of Holdings for the purpose of
financing  such  acquisition;  and (viii)  unsecured  Indebtedness  of Holdings;
provided  that  such  Indebtedness,  (A) by its  terms  or by the  terms  of any
agreement  or  instrument  pursuant  to which such  Indebtedness  is issued,  is
expressly made subordinate in right of payment to the Debentures at least to the
extent  that the  Debentures  are  subordinated  in right of  payment  to Senior
Indebtedness in the event of a Holdings Merger, (B) determined as of the date of
Incurrence of such Indebtedness, does not mature prior to the Stated Maturity of
the  Debentures,  and the Average Life of such  Indebtedness is greater than the
remaining  Average Life of the  Debentures,  (C) by its terms or by the terms of
any  agreement  or  instrument  pursuant to which such  Indebtedness  is issued,
provides  that no payments of principal of such  Indebtedness  by way of sinking
fund, mandatory  redemption or otherwise  (including  defeasance) may be made by
Holdings  (including,  without  limitation,  at the option of the holder thereof
other than an option given to a holder  pursuant to an "asset sale" or a "change
of  control"  provision  that  is no  more  favorable  to the  holders  of  such
Indebtedness  than the provisions  contained in the  "Limitation on Asset Sales"
and  "Repurchase  of  Debentures  upon a Change of Control"  covenants  and such
Indebtedness  specifically  provides that Holdings will not repurchase or redeem
such Indebtedness  pursuant to such provisions prior to Holdings'  repurchase of
the Debentures  required to be repurchased by Holdings under the  "Limitation on
Asset Sales" and "Repurchase of Debentures upon a Change of Control"  covenants)
at any time prior to the Stated  Maturity of the Debentures and (D) by its terms
or the terms of any agreement or instrument  pursuant to which such Indebtedness
is issued,  is not scheduled to pay interest in cash prior to the first Interest
Payment Date.


        (b) So long as any of the Debentures are outstanding, Holdings shall not
permit Silgan or any Subsidiary of Silgan to Incur any  Indebtedness  unless (i)
after giving effect to the Incurrence of such  Indebtedness  and the receipt and
application  of the proceeds  therefrom,  the Interest  Coverage Ratio of Silgan
would be greater than 2.1:1 or (ii) such  Indebtedness  so Incurred by Silgan or
such Subsidiary of Silgan constitutes Silgan  Indebtedness;  provided,  however,
that any  Indebtedness so Incurred  pursuant to clause (i) or (ii) above may not
prohibit  the payment of  dividends  to Holdings in amounts  sufficient  to make
mandatory interest and principal payments due on the Debentures at the times and
in the amount due and payable,  except (A) in the event of a payment  default on
such  Indebtedness  or certain events of bankruptcy of Silgan or such Subsidiary
of Silgan or (B) in the event of a non-payment  default on such  Indebtedness in
respect of which the maturity of such other Indebtedness may be accelerated, and
then until the  earlier of (1) the cure or waiver of such  non-payment  or (2) a
period of 160 days has elapsed,  unless such non-payment default has resulted in
the acceleration of such Indebtedness;  and provided further,  however,  that in
the event the Debentures become obligations of a Successor Corporation,  nothing
in this part (b) shall  prohibit  the  Successor  Corporation  from  assuming or
otherwise  becoming  liable  for  existing   Indebtedness  of  Holdings  or  its
Subsidiaries.

        (c)   Notwithstanding   any  other  provision  of  this  "Limitation  on
Indebtedness"  covenant,  (i) the maximum amount of Indebtedness  that Holdings,
Silgan  or any of their  respective  Subsidiaries  may  Incur  pursuant  to this
"Limitation  on  Indebtedness"  covenant  shall not be deemed to be exceeded due
solely to the result of fluctuations  in the exchange rates of currencies,  (ii)
for purposes of calculating the amount of  Indebtedness  outstanding at any time
under  clause (i) of the second  paragraph  in part (a) of this  "Limitation  on
Indebtedness" covenant, no amount of Indebtedness of Holdings,  Silgan or any of
their  respective  Subsidiaries   outstanding  on  the  Closing  Date  shall  be
considered to be outstanding and (iii) Holdings shall not Incur any Indebtedness
that is expressly subordinated to any other Indebtedness of Holdings unless such
Indebtedness,  by its terms or the terms of any agreement or instrument pursuant
to which such  Indebtedness is issued, is also expressly made subordinate to the
Debentures  at  least  to the  extent  that it is  subordinated  to  such  other
Indebtedness.


                                      -78-

<PAGE>




        (d) For purposes of determining  any particular  amount of  Indebtedness
under this "Limitation on Indebtedness" covenant,  Guarantees of, or obligations
with respect to letters of credit supporting, Indebtedness otherwise included in
the determination of such particular amount shall not be included.  For purposes
of determining  compliance with this "Limitation on Indebtedness"  covenant, (i)
in the event that an item of Indebtedness meets the criteria of more than one of
the types of Indebtedness described in the above clauses,  Holdings, in its sole
discretion,  shall  classify such item of  Indebtedness  and only be required to
include the amount and type of such Indebtedness in one of such clauses and (ii)
the amount of  Indebtedness  issued at a price  that is less than the  principal
amount thereof shall be equal to the amount of the liability in respect  thereof
determined in conformity with GAAP.

        (e) Notwithstanding any of the foregoing, nothing in this "Limitation on
Indebtedness"  covenant shall prohibit the occurrence of (i) a Holdings  Merger,
(ii) the sale of all or  substantially  all of the property and assets of Silgan
or its  successors  to  Holdings,  and  the  assumption  by  Holdings  of all or
substantially  all of the  liabilities  of Silgan or its successors or (iii) the
assumption  by Silgan  or its  successors  of  Indebtedness  represented  by the
Debentures. Immediately upon the occurrence of an event specified in clause (i),
(ii) or (iii) in this part (e),  parts (a) and (c) (other  than  clause  (i)) of
this  "Limitation  on  Indebtedness"  covenant  shall be of no further force and
effect,   all  references  to  Silgan  in  part  (b)  of  this   "Limitation  on
Indebtedness" covenant shall refer to the Successor Corporation and the Interest
Coverage Ratio of the Successor  Corporation  required by clause (i) in part (b)
of this "Limitation on Indebtedness" covenant shall be 1.75:1. (Section 4.03)

   
        The Holdings  Guaranty  prohibits  Holdings from Incurring  Indebtedness
(other  than a Guarantee  under the Silgan  Credit  Agreement , the  Shareholder
Subordinated  Notes,  and  Indebtedness  used to  refinance  the  Debentures  as
permitted under the Silgan Credit Agreement) other than the Debentures.
    

        Limitation on Restricted Payments

        So long as any of the Debentures are outstanding, Holdings will not, and
will not permit any  Restricted  Subsidiary  to,  directly  or  indirectly,  (i)
declare or pay any dividend or make any distribution on its Capital Stock (other
than  dividends  or  distributions  payable  solely  in  shares  of its or  such
Restricted  Subsidiary's Capital Stock (other than Redeemable Stock) of the same
class held by such  holders or in options,  warrants or other  rights to acquire
such  shares of Capital  Stock) held by Persons  other than  Holdings or another
Restricted  Subsidiary,  (ii) purchase,  redeem, retire or otherwise acquire for
value, any shares of Capital Stock of Holdings, any Restricted Subsidiary or any
Unrestricted Subsidiary (including options,  warrants or other rights to acquire
such  shares of Capital  Stock) held by Persons  other than  Holdings or another
Restricted  Subsidiary,  (iii) make any voluntary or optional principal payment,
or voluntary or optional redemption, repurchase, defeasance or other acquisition
or retirement for value,  of  Indebtedness  of Holdings that is  subordinated in
right of payment to the  Debentures or (iv) make any Investment in any Affiliate
(other than  Holdings or a Restricted  Subsidiary)  or  Unrestricted  Subsidiary
(such payments or any other actions  described in clauses (i) through (iv) being
collectively "Restricted Payments") if at the time of and after giving effect to
the proposed  Restricted  Payment:  (A) an Event of Default or event that, after
the giving of notice or lapse of time or both would  become an Event of Default,
shall have  occurred and be  continuing,  (B) Holdings  could not Incur at least
$1.00 of  Indebtedness  under the first paragraph in part (a) of the "Limitation
on  Indebtedness"  covenant  or  (C)  the  aggregate  amount  expended  for  all
Restricted  Payments  (the  amount so  expended,  if other  than in cash,  to be
determined in good faith by the Board of Directors, whose determination shall be
conclusive and evidenced by a Board  Resolution) after the date of the Indenture
(other than any Restricted Payments described in clauses (ii), (iii) and (iv) of
the second paragraph of this "Limitation on Restricted Payments" covenant) shall
exceed the sum of (1) 50% of the aggregate  amount of Adjusted  Consolidated Net
Income (or, if Adjusted  Consolidated  Net Income is a loss,  minus 100% of such
amount) of Holdings (determined by excluding income resulting from the transfers
of assets  received by Holdings or a Restricted  Subsidiary from an Unrestricted
Subsidiary)  accrued on a  cumulative  basis  during  the  period  (taken as one
accounting period) beginning on the


                                      -79-

<PAGE>



first day of the month immediately  following the Closing Date and ending on the
last day of the last fiscal quarter  preceding the Transaction Date plus (2) the
aggregate net proceeds (including the fair market value of noncash proceeds,  as
determined  in good faith by the Board of  Directors)  received by Holdings from
the issuance and sale  permitted  by the  Indenture of its Capital  Stock to any
Person other than a Subsidiary of Holdings  (not  including  Redeemable  Stock),
including  an  issuance or sale  permitted  by the  Indenture  for cash or other
property upon the conversion of any  Indebtedness of Holdings  subsequent to the
Closing Date,  or from the issuance of any options,  warrants or other rights to
acquire  Capital  Stock of Holdings (in each case,  exclusive of any  Redeemable
Stock or any options, warrants or other rights that are redeemable at the option
of the holder,  or are required to be redeemed,  prior to the Stated Maturity of
the Debentures)  plus (3) an amount equal to the net reduction in Investments in
Unrestricted  Subsidiaries  resulting from payments of interest on Indebtedness,
dividends,  repayments of loans or advances,  or other  transfers of assets,  in
each  case  to  Holdings  or  any  Restricted   Subsidiary   from   Unrestricted
Subsidiaries,  or from redesignations of Unrestricted Subsidiaries as Restricted
Subsidiaries   (valued  in  each  case  as   provided  in  the   definition   of
"Investments"),  not to exceed in the case of any  Unrestricted  Subsidiary  the
amount of Investments  previously made by Holdings or any Restricted  Subsidiary
in such Unrestricted Subsidiary plus (4) $13 million.

        The  foregoing  provision  shall not be  violated  by reason of: (i) the
payment of any dividend within 60 days after the date of declaration thereof if,
at the date of  declaration,  such  payment  would  comply  with  the  foregoing
provision;  (ii) (A) the declaration and payment in cash of stated  dividends on
the  Silgan  Preferred  Stock  and the  Containers  Mirror  Preferred  Stock and
Plastics  Mirror  Preferred  Stock (each as defined in the Amended and  Restated
Credit  Agreement) and (B) the redemption,  repurchase or other  acquisition for
value of the Silgan  Preferred  Stock,  Containers  Mirror  Preferred  Stock and
Plastics  Mirror   Preferred   Stock,  in  each  case  in  connection  with  the
Refinancing; (iii) the making of Investments in an Unrestricted Subsidiary in an
aggregate  amount not to exceed $10 million  outstanding  at any time;  provided
that the aggregate amount of Investments in all of the Unrestricted Subsidiaries
does not  exceed  $30  million  outstanding  at any time;  (iv) the  redemption,
repurchase,   defeasance  or  other  acquisition  or  retirement  for  value  of
Indebtedness  that is  subordinated  in  right  of  payment  to the  Debentures,
including premium, if any, and accrued and unpaid interest, with the proceeds of
Indebtedness Incurred under clauses (iv) or (ix) of the second paragraph in part
(a) of the  "Limitation  on  Indebtedness"  covenant;  (v) the  declaration  and
payment of  dividends  on the Common  Stock of Holdings or Silgan,  following an
initial public  offering of the Common Stock of Holdings or Silgan,  as the case
may be,  of up to 6% per  annum of the net  proceeds  received  by  Holdings  or
Silgan, as the case may be, in such initial public offering;  (vi) the purchase,
redemption, acquisition, cancellation or other retirement for value of shares of
Capital Stock of Holdings, Silgan or any other Restricted Subsidiary, options on
any such shares or related stock appreciation  rights or similar securities held
by officers or employees or former  officers or employees  (or their  estates or
beneficiaries  under their estates) and which were issued  pursuant to any Stock
Based Plan,  upon death,  disability,  retirement,  termination of employment or
pursuant  to the terms of such  Stock  Based Plan or any other  agreement  under
which  such  shares  of  Capital  Stock,  options,  related  rights  or  similar
securities were issued;  provided that the aggregate cash consideration paid for
such purchase,  redemption,  acquisition,  cancellation or other  retirement for
value of such  shares of  Capital  Stock,  options,  related  rights or  similar
securities  after the date of the Indenture does not exceed $13 million and that
any  additional  consideration  in excess of such $13  million is in the form of
Indebtedness  that would be  permitted  to be Incurred  under clause (vi) of the
second paragraph in part (a) of the "Limitation on Indebtedness" covenant; (vii)
the repurchase of Common Stock of Holdings or Silgan followed immediately by the
reissuance  thereof  for  consideration  in an  amount  at  least  equal  to the
consideration paid to acquire such stock, or the redemption, repurchase or other
acquisition for value of Capital Stock of Holdings or any Subsidiary of Holdings
in exchange for, or with the proceeds of a substantially concurrent offering of,
other shares of the Capital Stock of such entity (other than Redeemable  Stock);
(viii) the acquisition of Indebtedness of Holdings that is subordinated in right
of payment to the  Debentures  in  exchange  for,  or out of the  proceeds  of a
substantially concurrent issuance of, shares of the Capital Stock of Holdings or
Silgan  (other  than  Redeemable  Stock);  and (ix)  payments  or  distributions
pursuant to or in connection with a consolidation, merger


                                      -80-

<PAGE>



or  transfer  of assets  that  complies  with the  provisions  of the  Indenture
applicable to mergers,  consolidations and transfers of all or substantially all
of the property and assets of Holdings;  provided  that,  in the case of clauses
(iii), (v), (vi) and (ix), no Event of Default, or event or condition that after
the giving of notice or lapse of time or both would  become an Event of Default,
shall have occurred and be  continuing or shall occur as a consequence  thereof.
(Section 4.04)

        Limitation on Dividend and Other Payment Restrictions Affecting
        Restricted Subsidiaries

        So long as any of the Debentures are outstanding, Holdings will not, and
will not permit any  Restricted  Subsidiary  to,  create or  otherwise  cause or
suffer to exist or become effective any consensual encumbrance or restriction of
any kind on the ability of any  Restricted  Subsidiary  to (i) pay  dividends or
make any other distributions permitted by applicable law on any Capital Stock of
such Restricted Subsidiary owned by Holdings or any other Restricted Subsidiary,
(ii) pay any Indebtedness  owed to Holdings or any other Restricted  Subsidiary,
(iii) make loans or advances to Holdings or any other  Restricted  Subsidiary or
(iv) transfer,  subject to certain exceptions,  any of its property or assets to
Holdings or any other Restricted Subsidiary.

   
        This  covenant  shall not  restrict  or  prohibit  any  encumbrances  or
restrictions  existing:  (i) in the Silgan Credit  Agreement,  the 11-3/4% Notes
(including any agreement  pursuant to which the 11-3/4% Notes were issued),  the
Holdings  Reset  Debentures  (including  any  agreement  pursuant  to which  the
Holdings Reset Debentures were issued), the Debentures  (including any agreement
pursuant to which the Debentures were issued) or any other  agreements in effect
on  the  Closing  Date,   including   extensions,   refinancings,   renewals  or
replacements  thereof;  provided that the  encumbrances  and restrictions in any
such extensions, refinancings, renewals or replacements are no less favorable in
any material respect to the Holders than those encumbrances or restrictions that
are then in effect and that are being extended, refinanced, renewed or replaced;
(ii)  under or by reason  of  applicable  law,  rule or  regulation  (including,
without  limitation,  applicable  currency  control  laws and  applicable  state
corporate   statutes   restricting   the   payment  of   dividends   in  certain
circumstances);  (iii) with  respect to any Person or the  property or assets of
such Person  acquired by Holdings or any  Restricted  Subsidiary and existing at
the  time  of such  acquisition,  which  encumbrances  or  restrictions  are not
applicable to any Person or the property or assets of any Person other than such
Person or the property or assets of such Person so acquired; (iv) in the case of
clause (iv) of the first  paragraph  of this  "Limitation  on Dividend and Other
Payment  Restrictions  Affecting  Restricted  Subsidiaries"  covenant,  (A) that
restrict in a customary  manner the  subletting,  assignment  or transfer of any
property or asset that is a lease,  license,  conveyance  or contract or similar
property or asset,  (B) by virtue of any  transfer  of,  agreement  to transfer,
option or right with  respect to, or Lien on, any property or assets of Holdings
or any Restricted  Subsidiary  not otherwise  prohibited by the Indenture or (C)
arising  or  agreed  to in the  ordinary  course  of  business  and that do not,
individually  or in the  aggregate,  detract  from the value of the  property or
assets of  Holdings  or any  Restricted  Subsidiary  in any manner  material  to
Holdings or such  Restricted  Subsidiary;  or (v) with respect to any Restricted
Subsidiary  and imposed  pursuant to an agreement that has been entered into for
the sale or disposition of all or substantially  all of the Capital Stock of, or
property and assets of, such Restricted  Subsidiary.  Nothing  contained in this
"Limitation  on Dividend and Other  Payment  Restrictions  Affecting  Restricted
Subsidiaries"  covenant shall prevent Holdings or any Restricted Subsidiary from
(1) entering into any agreement  permitting  the  incurrence of Liens  otherwise
permitted under the Indenture or (2)  restricting the sale or other  disposition
of  property  or assets  of  Holdings  or any of its  Subsidiaries  that  secure
Indebtedness of Holdings or any of its Subsidiaries. (Section 4.05)
    



                                      -81-

<PAGE>



        Limitation on Transactions with Shareholders and Affiliates

        So long as any of the Debentures are outstanding, Holdings will not, and
will not permit any  Subsidiary of Holdings to,  directly or  indirectly,  enter
into,  renew or extend  any  transaction  (including,  without  limitation,  the
purchase, sale, lease or exchange of property or assets, or the rendering of any
service)  with any holder (or any Affiliate of such holder) of 5% or more of any
class of  Capital  Stock of  Holdings  (other  than the Bank Agent or any of its
Affiliates)  or any  Subsidiary of Holdings or with any Affiliate of Holdings or
any  Subsidiary  of  Holdings,  except  upon fair and  reasonable  terms no less
favorable to Holdings or such Subsidiary of Holdings than could be obtained in a
comparable  arm's-length  transaction with a Person that is not such a holder or
an Affiliate.

        The foregoing limitation does not limit, and shall not apply to: (i) any
transaction   between  Holdings  and  any  Subsidiary  of  Holdings  or  between
Subsidiaries  of  Holdings;  (ii)  transactions  (A) for which  Holdings  or any
Subsidiary of Holdings delivers to the Trustee a written opinion of a nationally
recognized  investment  banking  firm stating  that the  transaction  is fair to
Holdings or such  Subsidiary of Holdings  from a financial  point of view or (B)
approved by a majority of the  disinterested  members of the Board of Directors;
(iii) the payment of fees pursuant to the  Management  Agreements or pursuant to
any similar  management  contracts entered into by Holdings or any Subsidiary of
Holdings; (iv) the payment of reasonable and customary regular fees to directors
of Holdings or any  Subsidiary  of Holdings who are not employees of Holdings or
such Subsidiary of Holdings;  (v) any payments or other transactions pursuant to
any tax-sharing  agreement  between Holdings and Silgan or any other Person with
which  Holdings is required or  permitted to file a  consolidated  tax return or
with  which  Holdings  is or  could  be part  of a  consolidated  group  for tax
purposes;  (vi) any  Restricted  Payments not  prohibited by the  "Limitation on
Restricted Payments" covenant;  (vii) the payment of fees to Morgan Stanley, S&H
or their respective Affiliates for financial, advisory, consulting or investment
banking  services  that  the  Board  of  Directors  deems  to  be  advisable  or
appropriate for Holdings or any Subsidiary of Holdings to obtain  (including the
payment to Morgan  Stanley  of any  underwriting  discounts  or  commissions  or
placement  agency  fees)  in  connection  with  the  issuance  and  sale  of any
securities by Holdings or any Subsidiary of Holdings;  or (viii) any transaction
contemplated by any of the Stock Based Plans.

        Notwithstanding  any of the  foregoing,  nothing in this  "Limitation on
Transactions  with  Shareholders  and  Affiliates"  covenant  shall prohibit the
occurrence of (i) a Holdings Merger,  (ii) the sale of all or substantially  all
of the property  and assets of Silgan or its  successors  to  Holdings,  and the
assumption by Holdings of all or substantially  all of the liabilities of Silgan
or its  successors  or (iii)  the  assumption  by Silgan  or its  successors  of
Indebtedness  represented by the Debentures.  Immediately upon the occurrence of
an event specified in clause (i), (ii) or (iii) of the preceding  sentence,  all
references to Holdings in this "Limitation on Transactions with Shareholders and
Affiliates" covenant shall refer to the Successor Corporation. (Section 4.06)

        Limitation on the Issuance of Capital Stock of Restricted Subsidiaries

        So long as any of the  Debentures  are  outstanding,  Holdings  will not
permit any Restricted  Subsidiary to, directly or indirectly,  issue or sell any
shares of its Capital  Stock  (including  options,  warrants or other  rights to
purchase  shares of such  Capital  Stock)  except  (i) to  Holdings  or  another
Restricted  Subsidiary  that is a Wholly  Owned  Subsidiary  of  Holdings,  (ii)
pursuant to options on such Capital  Stock  granted to officers and directors of
such Restricted  Subsidiary,  (iii) if,  immediately after giving effect to such
issuance  or sale,  such  Restricted  Subsidiary  would no longer  constitute  a
Restricted  Subsidiary or (iv) in connection  with an initial public offering of
the Common Stock of such Restricted Subsidiary;  provided that, within 12 months
after  the  date the Net Cash  Proceeds  of such  initial  public  offering  are
received by such Restricted  Subsidiary,  such Restricted  Subsidiary  shall (A)
apply  an  amount  equal  to such Net  Cash  Proceeds  to  repay  unsubordinated
Indebtedness of Holdings or Indebtedness of such Restricted Subsidiary,  in each
case owing to a Person other


                                      -82-

<PAGE>



than Holdings or any of its Subsidiaries,  (B) apply an amount equal to such Net
Cash Proceeds to the repurchase of Indebtedness pursuant to mandatory repurchase
or repayment  provisions  applicable to such Indebtedness or (C) invest an equal
amount,  or the amount not so applied pursuant to subclause (A) (or enter into a
definitive  agreement  committing  to so invest  within 12 months of the date of
such agreement),  in property or assets that (as determined in good faith by the
Board of Directors,  whose  determination shall be conclusive and evidenced by a
Board  Resolution)  are of a nature or type or are used in a  business  (or in a
company  having  property  and  assets  of a nature  or type,  or  engaged  in a
business)  similar or related to the nature or type of the  property  and assets
of, or the business of, any Restricted  Subsidiary and its Subsidiaries existing
on the date thereof.

        Notwithstanding any of the foregoing, nothing in this "Limitation on the
Issuance of Capital Stock of Restricted  Subsidiaries"  covenant  shall prohibit
the occurrence of (i) a Holdings  Merger,  (ii) the sale of all or substantially
all of the property and assets of Silgan or its successors to Holdings,  and the
assumption by Holdings of all or substantially  all of the liabilities of Silgan
or its  successors  or (iii)  the  assumption  by Silgan  or its  successors  of
Indebtedness  represented by the Debentures.  Immediately upon the occurrence of
an event specified in clause (i), (ii) or (iii) of the preceding  sentence,  all
references to Holdings in this  "Limitation  on the Issuance of Capital Stock of
Restricted Subsidiaries" covenant shall refer to the Successor Corporation.
(Section 4.07)

        Repurchase of Debentures upon Change of Control

   
        (a) In the event of a Change in  Control,  each  Holder  shall  have the
right to require the  repurchase of its  Debentures by Holdings in cash pursuant
to the offer described below (the "Change of Control Offer") at a purchase price
equal to 101% of the Accreted Value,  plus accrued interest (if any) to the date
of  purchase  (the  "Change of Control  Payment").  Prior to the  mailing of the
notice to Holders  provided for in the  succeeding  paragraph,  but in any event
within 30 days  following  any Change of Control,  Holdings  covenants to, or to
cause  Silgan to,  (i) repay in full all  Indebtedness  under the Silgan  Credit
Agreement,  the 11-3/4% Notes and, upon the occurrence of an event  specified in
clause (i),  (ii) or (iii) of paragraph  (e) of this  "Repurchase  of Debentures
upon Change of Control" covenant, any Senior Indebtedness,  or to offer to repay
in full all such  Indebtedness  and to repay the  Indebtedness  of each Bank and
each holder of 11-3/4% Notes and, upon the  occurrence of an event  specified in
clause (i),  (ii) or (iii) of paragraph  (e) of this  "Repurchase  of Debentures
upon Change of Control" covenant, any Senior Indebtedness, who has accepted such
offer or (ii) obtain the requisite  consents  under the Silgan Credit  Agreement
and the 11-3/4% Notes to permit the repurchase of the Debentures as provided for
in the  succeeding  paragraph.  Holdings shall first comply with the covenant in
the  preceding  sentence  before it shall be required to  repurchase  Debentures
pursuant to this "Repurchase of Debentures upon Change of Control" covenant.
    

        (b)  Within 30 days of the  Change of  Control,  Holdings  shall  mail a
notice to the Trustee and each Holder stating:  (i) that a Change of Control has
occurred,  that the  Change of  Control  Offer is being  made  pursuant  to this
"Repurchase  of  Debentures  upon  Change  of  Control"  covenant  and  that all
Debentures  validly  tendered  will be accepted for  payment;  (ii) the purchase
price and the date of purchase (which shall be a Business Day no earlier than 30
days nor later than 60 days from the date such notice is mailed) (the "Change of
Control Payment  Date");  (iii) that any Debenture not tendered will continue to
accrue interest  pursuant to its terms;  (iv) that,  unless Holdings defaults in
the payment of the Change of Control Payment, any Debenture accepted for payment
pursuant to the Change of Control Offer shall cease to accrue interest after the
Change of Control Payment Date; (v) that Holders  electing to have any Debenture
purchased  pursuant to the Change of Control Offer will be required to surrender
such Debenture,  together with the form entitled  "Option of the Holder to Elect
Purchase" on the reverse side of such Debenture  completed,  to the Paying Agent
at the  address  specified  in the notice  prior to the close of business on the
Business Day immediately preceding the Change of Control Payment Date; (vi) that
Holders will be entitled to withdraw their election if the Paying Agent


                                      -83-

<PAGE>



receives,  not  later  than the close of  business  on the  third  Business  Day
immediately  preceding the Change of Control  Payment  Date, a telegram,  telex,
facsimile  transmission  or letter  setting  forth the name of such Holder,  the
principal amount of Debentures  delivered for purchase and a statement that such
Holder is withdrawing his election to have such Debentures purchased;  and (vii)
that Holders whose  Debentures  are being  purchased only in part will be issued
new  Debentures  equal in  principal  amount to the  unpurchased  portion of the
Debentures  surrendered;  provided  that each  Debenture  purchased and each new
Debenture issued shall be in an original  principal amount of $1,000 or integral
multiples thereof.

        (c) On the Change of Control Payment Date,  Holdings  shall:  (i) accept
for payment  Debentures or portions thereof  tendered  pursuant to the Change of
Control  Offer;  (ii) deposit with the Paying Agent money  sufficient to pay the
purchase  price of all  Debentures  or portions  thereof so accepted;  and (iii)
deliver,  or cause to be delivered,  to the Trustee,  all Debentures or portions
thereof so  accepted  together  with an  Officers'  Certificate  specifying  the
Debentures  or portions  thereof  accepted for payment by  Holdings.  The Paying
Agent shall promptly mail, to the Holders of Debentures so accepted,  payment in
an  amount  equal  to  the  purchase  price,  and  the  Trustee  shall  promptly
authenticate  and mail to such Holders a new Debenture equal in principal amount
to any  unpurchased  portion of the Debentures  surrendered;  provided that each
Debenture  purchased  and  each new  Debenture  issued  shall be in an  original
principal amount of $1,000 or integral multiples thereof. Holdings will publicly
announce the results of the Change of Control Offer on or as soon as practicable
after the Change of Control  Payment Date.  For purposes of this  "Repurchase of
Debentures  upon Change of Control"  covenant,  the Trustee  shall act as Paying
Agent.

        (d) Holdings  will comply with Rule 14e-1 under the Exchange Act and any
other  securities  laws and  regulations  thereunder to the extent such laws and
regulations are  applicable,  in the event that a Change of Control occurs under
this "Repurchase of Debentures upon Change of Control"  covenant and Holdings is
required to repurchase Debentures as described above.

        (e) Notwithstanding any of the foregoing, nothing in this "Repurchase of
Debentures upon Change of Control" covenant shall prohibit the occurrence of (i)
a Holdings Merger, (ii) the sale of all or substantially all of the property and
assets of Silgan or its  successors to Holdings,  and the assumption by Holdings
of all or  substantially  all of the  liabilities of Silgan or its successors or
(iii) the assumption by Silgan or its successors of Indebtedness  represented by
the Debentures.  Immediately upon the occurrence of an event specified in clause
(i), (ii) or (iii) of the preceding sentence, all references to Holdings in this
"Repurchase of Debentures upon a Change of Control"  covenant shall refer to the
Successor Corporation. (Section 4.08)

        Limitation on Asset Sales

        (a) In the event and to the extent that the Net Cash  Proceeds  received
by Holdings or any Restricted  Subsidiary from one or more Asset Sales occurring
on or after the Closing Date in any period of 12 consecutive  months (other than
Asset  Sales by  Holdings or any  Restricted  Subsidiary  to Holdings or another
Restricted Subsidiary) exceed 15% of Consolidated Net Tangible Assets in any one
fiscal  year  (determined  as of the date  closest to the  commencement  of such
12-month  period for which a  consolidated  balance  sheet of  Holdings  and its
Subsidiaries  has been  prepared),  then  Holdings  shall,  or shall  cause such
Restricted  Subsidiary to, (i) within 12 months after the date Net Cash Proceeds
so received  exceed 15% of  Consolidated  Net Tangible  Assets in any one fiscal
year  (determined  as of the date closest to the  commencement  of such 12-month
period for which a consolidated  balance sheet of Holdings and its  Subsidiaries
has been prepared) (A) apply an amount equal to such excess Net Cash Proceeds to
repay unsubordinated Indebtedness of Holdings or Indebtedness of such Restricted
Subsidiary,  in each case owing to a Person  other than  Holdings  or any of its
Subsidiaries  or (B)  invest  an equal  amount,  or the  amount  not so  applied
pursuant to subclause (A) (or enter into a definitive agreement committing to so
invest  within 12 months of the date of such  agreement),  in property or assets
that (as determined in good faith by the Board of Directors, whose determination
shall be conclusive and evidenced


                                      -84-

<PAGE>



by a Board  Resolution) are of a nature or type or are used in a business (or in
a company  having  property  and  assets of a nature or type,  or  engaged  in a
business)  similar or related to the nature or type of the  property  and assets
of, or the  business  of,  Holdings  and its  Subsidiaries  existing on the date
thereof and (ii) apply such excess Net Cash  Proceeds (to the extent not applied
pursuant  to  clause  (i))  as  provided  in the  following  paragraphs  of this
"Limitation  on Asset  Sales"  covenant.  The  amount  of such  excess  Net Cash
Proceeds  required to be applied (or to be committed to be applied)  during such
12-month  period as set forth in subclause (A) or (B) of the preceding  sentence
and not  applied  as so  required  by the end of such  period  shall  constitute
"Excess Proceeds."

   
        (b) If, as of the first day of any calendar month,  the aggregate amount
of Excess  Proceeds  not  theretofore  subject to an Excess  Proceeds  Offer (as
defined  below) totals at least $5 million,  Holdings  must,  not later than the
fifteenth Business Day of such month, make an offer (an "Excess Proceeds Offer")
to purchase from the Holders on a pro rata basis an aggregate  principal  amount
of Debentures  equal to the Excess  Proceeds on such date,  at a purchase  price
equal to 101% of the Accreted Value,  plus accrued interest (if any) to the date
of purchase (the "Excess  Proceeds  Payment");  provided,  however,  that if the
Debentures  become  obligations of a Successor  Corporation  no Excess  Proceeds
Offer shall be required to be commenced with respect to the Debentures until the
Business Day  following  the date that  payments are made  pursuant to a similar
offer that is made to holders of the 11-3/4%  Notes with  respect to the 11-3/4%
Notes,  and  need  not be  commenced  if the  Excess  Proceeds  remaining  after
application  to the 11-3/4% Notes  purchased in the offer made to the holders of
the 11-3/4% Notes are less than $5 million; and provided further,  however, that
no Debentures may be purchased  under this  "Limitation on Asset Sales" covenant
unless the Successor Corporation shall have purchased all 11-3/4% Notes tendered
pursuant to the offers applicable thereto.
    

        (c) Holdings shall commence an Excess Proceeds Offer by mailing a notice
to the Trustee and each Holder  stating:  (i) that the Excess  Proceeds Offer is
being made pursuant to this  "Limitation  on Asset Sales"  covenant and that all
Debentures  validly  tendered  will be accepted for payment on a pro rata basis;
(ii) the purchase price and the date of purchase  (which shall be a Business Day
no  earlier  than 30 days nor later  than 60 days  from the date such  notice is
mailed) (the "Excess  Proceeds  Payment  Date");  (iii) that any  Debenture  not
tendered  will  continue to accrue  interest  pursuant to its terms;  (iv) that,
unless  Holdings  defaults in the payment of the Excess  Proceeds  Payment,  any
Debenture accepted for payment pursuant to the Excess Proceeds Offer shall cease
to accrue  interest  after the Excess  Proceeds  Payment Date;  (v) that Holders
electing to have any Debenture  purchased  pursuant to the Excess Proceeds Offer
will be required to surrender  the  Debenture,  together  with the form entitled
"Option of the Holder to Elect  Purchase" on the reverse  side of the  Debenture
completed,  to the Paying Agent at the address  specified in the notice prior to
the close of business  on the  Business  Day  immediately  preceding  the Excess
Proceeds  Payment  Date;  (vi) that Holders  will be entitled to withdraw  their
election if the Paying Agent  receives,  not later than the close of business on
the third Business Day immediately preceding the Excess Proceeds Payment Date, a
telegram, telex, facsimile transmission or letter setting forth the name of such
Holder,  the  principal  amount  of  Debentures  delivered  for  purchase  and a
statement that such Holder is withdrawing  his election to have such  Debentures
purchased;  and (vii) that Holders whose  Debentures are being purchased only in
part will be issued new Debentures  equal in principal amount to the unpurchased
portion of the Debentures  surrendered;  provided that each Debenture  purchased
and each new Debenture issued shall be in an original principal amount of $1,000
or integral multiples thereof.

        (d) On the Excess Proceeds Payment Date,  Holdings shall: (i) accept for
payment on a pro rata basis Debentures or portions thereof tendered  pursuant to
the Excess Proceeds Offer;  (ii) deposit with the Paying Agent money  sufficient
to pay the purchase price of all Debentures or portions thereof so accepted; and
(iii)  deliver,  or cause to be  delivered,  to the Trustee,  all  Debentures or
portions thereof so accepted,  together with an Officers' Certificate specifying
the Debentures or portions thereof accepted for payment by Holdings. The


                                      -85-

<PAGE>



Paying  Agent  shall  promptly  mail to the  Holders of  Debentures  so accepted
payment in an amount equal to the purchase price, and the Trustee shall promptly
authenticate  and mail to such Holders a new Debenture equal in principal amount
to any  unpurchased  portion of the  Debenture  surrendered;  provided that each
Debenture  purchased  and  each new  Debenture  issued  shall be in an  original
principal amount of $l,000 or integral multiples thereof. Holdings will publicly
announce the results of the Excess  Proceeds Offer as soon as practicable  after
the Excess  Proceeds  Payment Date.  For purposes of this  "Limitation  on Asset
Sales" covenant, the Trustee shall act as the Paying Agent.

        (e) Holdings  will comply with Rule 14e-1 under the Exchange Act and any
other  securities  laws and  regulations  thereunder to the extent such laws and
regulations are applicable,  in the event that such Excess Proceeds are received
by Holdings  under this  "Limitation  on Asset  Sales"  covenant and Holdings is
required to repurchase Debentures as described above.

        (f) Notwithstanding the foregoing,  nothing in this "Limitation on Asset
Sales" covenant shall prohibit the occurrence of (i) a Holdings Merger, (ii) the
sale of all or  substantially  all of the  property  and assets of Silgan or its
successors to Holdings,  and the assumption by Holdings of all or  substantially
all of the  liabilities  of Silgan or its  successors or (iii) the assumption by
Silgan  or  its  successors  of  Indebtedness  represented  by  the  Debentures.
Immediately  upon the  occurrence  of an event  specified in clause (i), (ii) or
(iii) of the preceding sentence,  all references to Holdings in this "Limitation
on Asset Sales"  covenant  shall refer to the  Successor  Corporation.  (Section
4.09)

Events of Default

        An "Event of Default"  occurs  with  respect to the  Debentures  if: (i)
Holdings  defaults in the payment of principal  of (or premium,  if any, on) any
Debenture when the same becomes due and payable at maturity,  upon acceleration,
redemption  or  otherwise,  whether  or not such  payment is  prohibited  by the
subordination   provisions  of  the  Indenture,  if  such  provisions  are  then
applicable;  (ii) Holdings  defaults in the payment of interest on any Debenture
when the same becomes due and payable,  and such default  continues for a period
of 30 days,  whether or not such  payment  is  prohibited  by the  subordination
provisions of the  Indenture,  if such  provisions  are then  applicable;  (iii)
Holdings  defaults  in the  performance  of or  breaches  any other  covenant or
agreement of Holdings in the Indenture or under the Debentures, and such default
or breach  continues for a period of 30 consecutive days after written notice by
the Trustee or the Holders of 25% or more in aggregate  principal  amount of the
Debentures;   (iv)  there  occurs  with  respect  to  any  issue  or  issues  of
Indebtedness of Holdings and/or any Significant Subsidiary having an outstanding
principal  amount of $5 million or more  individually  or $10 million or more in
the aggregate for all such issues of Holdings and/or any Significant Subsidiary,
whether such Indebtedness now exists or shall hereafter be created,  an event of
default that has caused the holder  thereof to declare such  Indebtedness  to be
due and payable prior to its Stated Maturity and such  Indebtedness has not been
discharged  in full or such  acceleration  has not been  rescinded  or  annulled
within  30 days of such  acceleration;  (v) any  final  judgment  or order  (not
covered  by  insurance)  for the  payment  of  money  in  excess  of $5  million
individually  or $10  million  or  more in the  aggregate  for  all  such  final
judgments  or  orders  against  all  such  Persons  (treating  any  deductibles,
self-insurance  or  retention  as not so  covered)  shall  be  rendered  against
Holdings or any  Significant  Subsidiary and shall not be discharged,  and there
shall be any period of 60 consecutive days following entry of the final judgment
or order in excess of $5  million  individually  or that  causes  the  aggregate
amount for all such  final  judgments  or orders  outstanding  against  all such
Persons to exceed $10 million  during which a stay of  enforcement of such final
judgment or order,  by reason of a pending appeal or otherwise,  shall not be in
effect;  (vi) a court having  jurisdiction  in the  premises  enters a decree or
order for (a) relief in respect of Holdings or any Significant  Subsidiary in an
involuntary  case under any applicable  bankruptcy,  insolvency or other similar
law now or  hereafter  in effect,  (b)  appointment  of a receiver,  liquidator,
assignee,  custodian,  trustee,  sequestrator or similar official of Holdings or
any Significant  Subsidiary or for all or substantially  all of the property and
assets of Holdings or any Significant Subsidiary


                                      -86-

<PAGE>



or  (c)  the  winding  up or  liquidation  of the  affairs  of  Holdings  or any
Significant  Subsidiary  and, in each case,  such  decree or order shall  remain
unstayed and in effect for a period of 60  consecutive  days;  (vii) Holdings or
any  Significant  Subsidiary (a) commences a voluntary case under any applicable
bankruptcy,  insolvency  or other  similar law now or  hereafter  in effect,  or
consents  to the entry of an order for relief in an  involuntary  case under any
such law, (b) consents to the appointment of or taking possession by a receiver,
liquidator,  assignee,  custodian,  trustee, sequestrator or similar official of
Holdings or any Significant  Subsidiary or for all or  substantially  all of the
property and assets of Holdings or any Significant Subsidiary or (c) effects any
general  assignment for the benefit of creditors;  (viii) Holdings and/or one or
more  Significant  Subsidiaries  fails  to make  (a) at the  final  (but not any
interim) fixed maturity of any issue of  Indebtedness a principal  payment of $5
million or more or (b) at the final (but not any interim) fixed maturity of more
than one issue of such Indebtedness  principal payments  aggregating $10 million
or more and, in the case of clause (a),  such  defaulted  payment shall not have
been made,  waived or extended within 30 days of the payment default and, in the
case of clause (b), all such defaulted payments shall not have been made, waived
or  extended  within 30 days of the  payment  default  that  causes  the  amount
described  in  clause  (b) to exceed  $10  million;  or (ix)  there  occurs  the
nonpayment of any two or more items of Indebtedness that would constitute at the
time of such nonpayments,  but for the individual  amounts of such Indebtedness,
an Event of Default under clause (iv) or clause (viii) above, or both, and which
items of Indebtedness aggregate $10 million or more. (Section 6.01)

   
        If an Event of  Default  (other  than an Event of Default  specified  in
clause  (vi) or (vii)  above that  occurs  with  respect to  Holdings or Silgan)
occurs and is  continuing  under the  Indenture,  the Trustee  thereunder or the
Holders of at least 25% of the aggregate principal amount of the Debentures then
outstanding, by written notice to Holdings (and to the Trustee if such notice is
given by the Holders (the "Acceleration  Notice")),  may, and the Trustee at the
request of the  Holders  of at least 25% in  aggregate  principal  amount of the
Debentures then outstanding shall,  declare the Default Amount to be immediately
due and payable.  In the event any such declaration of acceleration  occurs as a
result of (i) a Holdings Merger,  (ii) the sale of all or  substantially  all of
the  property  and  assets of  Silgan or its  successors  to  Holdings,  and the
assumption by Holdings of all or substantially  all of the liabilities of Silgan
or its  successors  or (iii)  the  assumption  by Silgan  or its  successors  of
Indebtedness  represented by the Debentures,  if the Silgan Credit  Agreement or
any agreement pursuant to which any Senior  Indebtedness that has refinanced the
Indebtedness  under the Silgan Credit  Agreement is in effect,  such declaration
shall not become  effective  until the earlier of (A) five  Business  Days after
receipt  of the  Acceleration  Notice  by the Bank  Agent  and  Holdings  or (B)
acceleration of the  Indebtedness  under the Silgan Credit  Agreement ; provided
that such acceleration shall automatically be rescinded and annulled without any
further action required on the part of the Holders in the event that any and all
Events of Default specified in the Acceleration Notice under the Indenture shall
have been cured, waived or otherwise remedied as provided in the Indenture prior
to the  expiration of the period  referred to in the  preceding  clauses (A) and
(B). In the event of a declaration of  acceleration  because an Event of Default
set forth in clause (iv),  (viii) or (ix) above has occurred and is  continuing,
such declaration of acceleration  shall be automatically  rescinded and annulled
if the event of default  triggering  such Event of  Default  pursuant  to clause
(iv),  (viii)  or  (ix)  shall  be  remedied,  cured  by  Holdings  and/or  such
Significant  Subsidiary  or waived by the holders of the  relevant  Indebtedness
within 60 days after the declaration of acceleration with respect thereto. If an
Event of Default  specified in clause (vi) or (vii) above occurs with respect to
Holdings or Silgan,  the Default Amount shall become and be immediately  due and
payable  without any  declaration or other act on the part of the Trustee or any
Holder. The Holders of at least a majority in aggregate  principal amount of the
outstanding  Debentures,  by written notice to Holdings and to the Trustee,  may
waive all past defaults and rescind and annul a declaration of acceleration  and
its  consequences  if (1)  all  existing  Events  of  Default,  other  than  the
non-payment of the principal of, premium, if any, and interest on the Debentures
that have become due solely by such declaration of acceleration, have been cured
or waived and (2) the rescission  would not conflict with any judgment or decree
of a court of competent
    


                                      -87-

<PAGE>



jurisdiction.  (Sections  6.02 and 6.04)  For  information  as to the  waiver of
defaults, see "--Modification and Waiver."

        "Default  Amount"  is  defined  to mean an  amount  in  respect  of each
outstanding  Debenture equal to the sum of (i) the issue price of such Debenture
as determined in accordance with Section 1273 of the Internal  Revenue Code plus
(ii) the aggregate of the portions of the original issue discount (the excess of
the amounts  considered as part of the "stated  redemption price at maturity" of
such Debenture within the meaning of Section  1273(a)(2) of the Internal Revenue
Code or any successor  provision,  whether denominated as principal or interest,
over the issue price of such  Debenture)  that shall  theretofore  have  accrued
pursuant to Section 1272 of the Internal Revenue Code (without regard to Section
1272(a)(7)  of the  Internal  Revenue  Code)  from  the  date of  issue  of such
Debenture (a) for each six month or shorter period ending June 15 or December 15
prior to the date of declaration of acceleration and (b) for the shorter period,
if any, from the end of the immediately  preceding six month period, as the case
may be, to the date of declaration of acceleration  plus (iii) accrued  interest
to the date such Default  Amount is paid (without  duplication of any amount set
forth in clause (ii)  above),  less all amounts  theretofore  paid in respect of
such Debenture,  which amounts are considered as part of the "stated  redemption
price at maturity" of such Debenture within the meaning of Section 1273(a)(2) of
the Internal Revenue Code or any successor  provision (whether such amounts paid
were denominated principal or interest). (Section 1.01)

        The Holders of at least a majority in aggregate  principal amount of the
outstanding  Debentures may direct the time,  method and place of conducting any
proceeding  for any remedy  available to the Trustee or exercising  any trust or
power  conferred on the Trustee.  However,  the Trustee may refuse to follow any
direction  that the  Trustee is advised  by  counsel  conflicts  with law or the
Indenture,  that may  involve  the  Trustee in  personal  liability  or that the
Trustee  determines  in good  faith may be unduly  prejudicial  to the rights of
Holders not joining in the giving of such direction. (Section 6.05) A Holder may
not pursue any remedy with respect to the  Indenture or the  Debentures  unless:
(i) the Holder  gives to the Trustee  written  notice of a  continuing  Event of
Default;  (ii) the  Holders  of at least 25% in  aggregate  principal  amount of
outstanding  Debentures  make a written  request  to the  Trustee  to pursue the
remedy; (iii) such Holder or Holders offer to the Trustee indemnity satisfactory
to the Trustee  against any costs,  liability or expense;  (iv) the Trustee does
not comply with the request  within 60 days after receipt of the request and the
offer of indemnity; and (v) during such 60-day period, the Holders of a majority
in aggregate  principal  amount of the  outstanding  Debentures  do not give the
Trustee a  direction  that is  inconsistent  with the  request.  (Section  6.06)
However,  such  limitations  do not apply to the right of any  Holder to receive
payment of the principal of, premium, if any, or interest on its Debentures,  or
to  bring  suit  for the  enforcement  of any  such  payment,  on or  after  the
respective  due dates  expressed  in its  Debentures,  which rights shall not be
impaired or affected without the consent of the Holder. (Section 6.07)

        The Indenture  requires certain  officers of Holdings to certify,  on or
before a date not more than 120 days after the end of each fiscal  year,  that a
review has been conducted of the activities of Holdings and its Subsidiaries and
Holdings'  and its  Subsidiaries'  performance  under  the  Indenture  and  that
Holdings  has  fulfilled  all  obligations  thereunder,  or, if there has been a
default in the fulfillment of any such obligation,  specifying each such default
and the nature and status  thereof.  Holdings  is also  obligated  to notify the
Trustee of any  default or  defaults  in the  performance  of any  covenants  or
agreements under the Indenture. (Section 4.14)

Consolidation, Merger and Sale of Assets

        Holdings  shall  not  consolidate  with,  merge  with or into,  or sell,
convey,  transfer, lease or otherwise dispose of all or substantially all of its
property  and assets (as an  entirety  or  substantially  as an  entirety in one
transaction  or a series of related  transactions)  to, any Person (other than a
Restricted  Subsidiary that is a Wholly Owned  Subsidiary of Holdings;  provided
that, in connection with any merger of Holdings with any


                                      -88-

<PAGE>



Restricted  Subsidiary  that  is a  Wholly  Owned  Subsidiary  of  Holdings,  no
consideration  (other than common  stock in the  surviving  Person or  Holdings)
shall be issued or  distributed to the  stockholders  of Holdings) or permit any
Person  to  merge  with or into  Holdings,  unless:  (i)  Holdings  shall be the
continuing  Person,  or the  Person  (if  other  than  Holdings)  formed by such
consolidation  or into which  Holdings is merged or that acquired or leased such
property and assets of Holdings  shall be a  corporation  organized  and validly
existing  under the laws of the United  States of  America  or any  jurisdiction
thereof and shall  expressly  assume,  by supplemental  indenture,  executed and
delivered  to the  Trustee,  in form  satisfactory  to the  Trustee,  all of the
obligations of Holdings on all of the  Debentures and under the Indenture;  (ii)
immediately after giving effect to such transaction, no Event of Default, and no
event that  after the  giving of notice or lapse of time or both will  become an
Event of Default, shall have occurred and be continuing; (iii) immediately after
giving effect to such  transaction on a pro forma basis,  the Interest  Coverage
Ratio  of  Holdings  (or  any  Person  becoming  the  successor  obligor  on the
Debentures)  is at least 1:1;  provided that if the Interest  Coverage  Ratio of
Holdings before giving effect to such  transaction is within the range set forth
in column (A) below, then the Interest Coverage Ratio of Holdings (or any Person
becoming the successor obligor on the Debentures) shall be at least equal to the
lesser of (1) the ratio  determined by  multiplying  the percentage set forth in
column  (B)  below by the  Interest  Coverage  Ratio of  Holdings  prior to such
transaction and (2) the ratio set forth in column (C) below:

          (A)                                          (B)        (C)

      1.11:1 to 1.99:1.............................    90%       1.5:1
      2.00:1 to 2.99:1.............................    80%       2.1:1
      3.00:1 to 3.99:1.............................    70%       2.4:1
      4.00:1 or more...............................    60%       2.5:1

and provided  further that, if the Interest  Coverage  Ratio of Holdings (or any
Person  becoming the successor  obligor on the  Debentures)  is 3:1 or more, the
calculation in the preceding  proviso shall be inapplicable and such transaction
shall be deemed to have  complied  with the  requirements  of this clause (iii);
(iv)  immediately  after giving effect to such transaction on a pro forma basis,
Holdings (or any Person that becomes the  successor  obligor on the  Debentures)
shall have a  Consolidated  Net Worth equal to or greater than the  Consolidated
Net Worth of Holdings  immediately prior to such  transaction;  and (v) Holdings
delivers to the  Trustee an  Officer's  Certificate  (attaching  the  arithmetic
computations  to  demonstrate  compliance  with  clauses  (iii) and (iv)) and an
Opinion of Counsel,  in each case  stating  that such  consolidation,  merger or
transfer and such supplemental indenture comply with this provision and that all
conditions  precedent provided for herein relating to such transaction have been
complied  with;  provided,  however,  that clause (iv) of this covenant does not
apply to, and the  Interest  Coverage  Ratio  required  by clause  (iii) of this
"Consolidation,  Merger and Sale of Assets"  covenant  (A) shall be 1.75:1  with
respect to, (1) a Holdings Merger,  (2) the sale of all or substantially  all of
the  property  and  assets of  Silgan or its  successors  to  Holdings,  and the
assumption by Holdings of all or substantially  all of the liabilities of Silgan
or its  successors  or (3)  the  assumption  by  Silgan  or  its  successors  of
Indebtedness  represented  by the  Debentures  and (B) does not apply if, in the
good faith determination of the Board of Directors, whose determination shall be
evidenced by a Board Resolution, the principal purpose of such transaction is to
change the state of incorporation of Holdings;  and provided  further,  however,
that any such  transaction  shall not have as one of its purposes the evasion of
the limitations of this covenant. (Section 5.01)



                                      -89-

<PAGE>



Defeasance

         Defeasance and Discharge.  The Indenture provides that Holdings will be
deemed  to have  paid and will be  discharged  from any and all  obligations  in
respect of the  Debentures and the provisions of the Indenture will no longer be
in effect  with  respect to the  Debentures  on the 123rd day after the  deposit
described  below  (except  for,  among other  matters,  certain  obligations  to
register the transfer or exchange of the Debentures,  to replace stolen, lost or
mutilated Debentures, to maintain paying agencies and to hold monies for payment
in trust) if, among other things,  (A) Holdings has deposited  with the Trustee,
in trust, money and/or U.S.  Government  Obligations that through the payment of
interest and principal in respect  thereof in  accordance  with their terms will
provide money in an amount sufficient to pay the principal of, premium,  if any,
and accrued  interest on the Debentures on the Stated  Maturity of such payments
in accordance with the terms of the Indenture and the  Debentures,  (B) Holdings
has delivered to the Trustee (i) either an Opinion of Counsel to the effect that
Holders will not recognize income,  gain or loss for federal income tax purposes
as a  result  of  Holdings'  exercise  of its  option  under  this  "Defeasance"
provision  and will be subject to federal  income tax on the same  amount and in
the same  manner  and at the same  times  as  would  have  been the case if such
deposit,  defeasance  and discharge  had not occurred,  which Opinion of Counsel
must be  accompanied  by a ruling  of the IRS to the same  effect or a change in
applicable  federal  income tax law after the date of the  Indenture or a ruling
directed  to the  Trustee  received  from  the  IRS to the  same  effect  as the
aforementioned  Opinion of Counsel  and (ii) an Opinion of Counsel to the effect
that the  creation  of the  defeasance  trust does not  violate  the  Investment
Company Act of 1940 and after the passage of 123 days following the deposit, the
trust fund will not be subject to the effect of Section 547 of the United States
Bankruptcy  Code or Section  15 of the New York  Debtor and  Creditor  Law,  (C)
immediately  after giving effect to such deposit on a pro forma basis,  no Event
of  Default,  or event  that after the giving of notice or lapse of time or both
would become an Event of Default,  shall have  occurred and be continuing on the
date of such deposit or during the period ending on the 123rd day after the date
of such deposit,  and such deposit shall not result in a breach or violation of,
or  constitute  a default  under,  any other  agreement or  instrument  to which
Holdings is a party or by which Holdings is bound, (D) the Successor Corporation
is not  prohibited  from  making  payments in respect of the  Debentures  by the
provisions described under "Subordination Upon Certain Events," above and (E) if
at such time the  Debentures  are  listed  on a  national  securities  exchange,
Holdings  has  delivered to the Trustee an Opinion of Counsel to the effect that
the Debentures will not be delisted as a result of such deposit,  defeasance and
discharge. (Section 8.02)

         Defeasance  of Certain  Covenants  and Certain  Events of Default.  The
Indenture  further  provides that the provisions of the Indenture will no longer
be in effect with respect to clauses (iii) and (iv) under "Consolidation, Merger
and Sale of Assets" and all the covenants  described under  "Covenants,"  clause
(iii) under "Events of Default" with respect to such covenants and clauses (iii)
and (iv) under "Consolidation, Merger and Sale of Assets," and clauses (iv), (v)
and  (viii)  under  "Events  of  Default"  shall be  deemed  not to be Events of
Default,  and the provisions described under "Subordination Upon Certain Events"
shall not apply,  upon,  among other  things,  the deposit with the Trustee,  in
trust, of money and/or U.S.  Government  Obligations that through the payment of
interest and principal in respect  thereof in  accordance  with their terms will
provide money in an amount sufficient to pay the principal of, premium,  if any,
and accrued  interest on the Debentures on the Stated  Maturity of such payments
in  accordance  with  the  terms  of  the  Indenture  and  the  Debentures,  the
satisfaction of the provisions described in clauses (B)(ii), (C), (D) and (E) of
the  preceding  paragraph  and the  delivery  by  Holdings  to the Trustee of an
Opinion of Counsel to the effect that, among other things,  the Holders will not
recognize  income,  gain or loss for federal  income tax purposes as a result of
such deposit and defeasance of certain  covenants and Events of Default and will
be subject to federal  income tax on the same  amount and in the same manner and
at the same times as would have been the case if such deposit and defeasance had
not occurred. (Section 8.03)

         Defeasance  and Certain Other Events of Default.  In the event Holdings
exercises its option to omit compliance with certain covenants and provisions of
the Indenture with respect to the Debentures as described


                                      -90-

<PAGE>



in the immediately  preceding  paragraph and the Debentures are declared due and
payable  because  of  the  occurrence  of  an  Event  of  Default  that  remains
applicable,  the amount of money and/or U.S.  Government  Obligations on deposit
with the Trustee will be sufficient to pay amounts due on the  Debentures at the
time of their Stated  Maturity but may not be  sufficient  to pay amounts due on
the  Debentures  at the time of the  acceleration  resulting  from such Event of
Default. However, Holdings shall remain liable for such payments.

   

Modification and Waiver
    

         Modifications  and  amendments of the Indenture may be made by Holdings
and the  Trustee  with the consent of the Holders of not less than a majority in
aggregate  principal amount of the outstanding  Debentures;  provided,  however,
that no such  modification or amendment may,  without the consent of each Holder
affected  thereby,  (i) change the Stated  Maturity of the  principal of, or any
installment of interest on, any Debenture,  (ii) reduce the principal amount of,
premium,  if any,  or  interest  on, any  Debenture,  (iii)  change the place or
currency of payment of  principal  of,  premium,  if any,  or  interest  on, any
Debenture,  (iv) impair the right to institute  suit for the  enforcement of any
payment on or after the Stated Maturity (or, in the case of a redemption,  on or
after the  Redemption  Date) of any  Debenture,  (v)  modify  the  subordination
provisions  in a manner  adverse to the  Holders,  (vi) reduce the  above-stated
percentage of  outstanding  Debentures the consent of whose Holders is necessary
to modify or amend the  Indenture,  (vii)  waive a  default  in the  payment  of
principal of,  premium,  if any, or interest on the  Debentures or (viii) reduce
the  percentage of aggregate  principal  amount of  outstanding  Debentures  the
consent of whose  Holders is  necessary  for waiver of  compliance  with certain
provisions of the Indenture or for waiver of certain defaults. (Section 9.02)

         The  Holders  of a  majority  in  aggregate  principal  amount  of  the
outstanding Debentures may waive compliance by Holdings with certain restrictive
provisions of the Indenture. (Section 9.02)

         The Holdings  Guaranty  contains a covenant  prohibiting  Holdings from
consenting  to any  modification  of the  Indenture  or waiver of any  provision
thereof  without the consent of a specified  percentage of the lenders under the
Silgan    Credit    Agreement.    See    "Description    of    Certain    Silgan
Indebtedness--Description of the Silgan Credit Agreement."

No Personal Liability of Incorporators, Shareholders, Officers, Directors
or Employees

         The  Indenture  provides  that  no  recourse  for  the  payment  of the
principal of, premium, if any, or interest on any of the Debentures,  or for any
claim based thereon or otherwise in respect  thereof,  and no recourse  under or
upon  any  obligation,  covenant  or  agreement  of  Holdings  contained  in the
Indenture  or in  any of the  Debentures,  or  because  of the  creation  of any
Indebtedness represented thereby, shall be had against any incorporator or past,
present or future shareholder, officer, director, employee or controlling person
of Holdings or of any  Successor  Corporation.  Each Holder,  by accepting  such
Debenture, waives and releases all such liability. (Section 11.09)

Concerning the Trustee

   
         Fleet  National Bank (formerly The  Connecticut  National Bank) acts as
Trustee under the Indenture.
    

         The Indenture  provides that, except during the continuance of an Event
of Default,  the Trustee will perform only such duties as are  specifically  set
forth in the  Indenture.  If an Event of Default has occurred and is continuing,
the  Trustee  will  exercise  such  rights  and  powers  vested in it under such
Indenture and use the


                                      -91-

<PAGE>



same degree of care and skill in its exercise as a prudent person would exercise
under the  circumstances  in the conduct of such person's own affairs.  (Article
Seven)

         The  provisions  of the  Trust  Indenture  Act  of  1939,  as  amended,
incorporated by reference in the Indenture contain  limitations on the rights of
the  Trustee  thereunder,  should it become a creditor  of  Holdings,  to obtain
payment of claims in certain cases or to realize on certain property received by
it in respect of any such  claims,  as  security  or  otherwise.  The Trustee is
permitted  to  engage  in  other  transactions;  provided,  however,  that if it
acquires any conflicting interest, it must eliminate such conflict or resign.


                      DESCRIPTION OF HOLDINGS COMMON STOCK

General

         Certain  of  the  statements  contained  herein  are  summaries  of the
detailed  provisions of the Restated  Certificate of  Incorporation  of Holdings
(the  "Certificate  of  Incorporation")  and are qualified in their  entirety by
reference  to the  Certificate  of  Incorporation,  a copy  of  which  is  filed
herewith.

         Under the Certificate of Incorporation, Holdings has authority to issue
500,000  shares of Holdings  Class A Stock,  667,500  shares of Holdings Class B
Stock and 1,000,000 shares of Holdings Class C Stock.  Holdings has an aggregate
of 1,135,000 shares of common stock  outstanding as follows:  (i) 417,500 shares
of Holdings Class A Stock;  (ii) 667,500  shares of Holdings Class B Stock;  and
(iii) 50,000 shares of Holdings Class C Stock.  Except as described  below,  the
rights,  privileges  and powers of Holdings  Class A Stock and Holdings  Class B
Stock are identical, with each share of each class being entitled to one vote on
all matters to come before the stockholders of Holdings.

         Until  the  occurrence  of a  Change  of  Control  (as  defined  in the
Certificate of Incorporation  and as described  below),  the affirmative vote of
the  holders of not less than a majority of the  outstanding  shares of Holdings
Class A Stock and Holdings Class B Stock,  voting as separate classes,  shall be
required  for the  approval  of any matter to come  before the  stockholders  of
Holdings, except that (i) the holders of a majority of the outstanding shares of
Holdings Class A Stock,  voting as a separate class, have the sole right to vote
for the election and removal of three  directors (the  directors  elected by the
holders  of  Holdings  Class A Stock  being  referred  to  herein  as  "Class  A
Directors");  (ii) the  holders  of a  majority  of the  outstanding  shares  of
Holdings Class B Stock,  voting as a separate class, have the sole right to vote
for the election and removal of all  directors  other than the Class A Directors
(the  directors  elected by the holders of Holdings Class B Stock being referred
to  herein  as  "Class B  Directors");  and  (iii)  the vote of not less  than a
majority of the  outstanding  shares of Holdings Class B Stock shall be required
in certain  circumstances  set forth in the  Certificate of  Incorporation.  The
holders of Holdings  Class C Stock have no voting  rights  except as provided by
applicable  law and except that such  holders are entitled to vote as a separate
class on certain  amendments to the  Certificate  of  Incorporation  as provided
therein.  In the event Holdings sells shares of any class of its common stock to
the public, the distinctions between Holdings Class A Stock and Holdings Class B
Stock terminate,  the powers, including voting powers, of Holdings Class A Stock
and  Holdings  Class B Stock shall be  identical  upon  compliance  with certain
provisions  contained in the  Certificate  of  Incorporation,  and any Regulated
Stockholder  (generally  defined to mean  banks) will be entitled to convert all
shares of Holdings Class C Stock held by such  stockholder  into the same number
of shares of  Holdings  Class B Stock (or  Holdings  Class A Stock to the extent
such  Holdings  Class C Stock was issued upon  conversion  of  Holdings  Class A
Stock).

         After a Change of Control,  the affirmative  vote of the holders of not
less than a majority of the  outstanding  shares of  Holdings  Class A Stock and
Holdings Class B Stock,  voting together as a single class, will be required for
the approval of any matter to come before the  stockholders of Holdings,  except
that the


                                      -92-

<PAGE>



provisions  described in clauses (i) and (ii) in the preceding  paragraph  shall
continue  to apply from and after a Change of Control,  and except as  otherwise
provided in the  Certificate  of  Incorporation  with respect to its  amendment.
Also,  after a Change  of  Control,  the  number  of Class B  Directors  will be
increased to five.

         In the event that a vacancy  among the Class A Directors or the Class B
Directors  occurs at any time prior to the  election  of  directors  at the next
scheduled  annual meeting of stockholders,  the vacancy shall be filled,  in the
case of the  Class A  Directors,  by  either  (i) the vote of the  holders  of a
majority  of the  outstanding  shares of  Holdings  Class A Stock,  at a special
meeting of stockholders, or (ii) by written consent of the holders of a majority
of the  outstanding  shares of Holdings  Class A Stock,  and, in the case of the
Class B  Directors,  by either (i) the vote of the  holders of a majority of the
outstanding   shares  of  Holdings  Class  B  Stock  at  a  special  meeting  or
stockholders,  or (ii) by written  consent of the  holders of a majority  of the
outstanding shares of the Holdings Class B Stock.

         A "Change of Control" is defined in the Certificate of Incorporation to
include the occurrence of any of the following  events:  (i) Messrs.  Silver and
Horrigan shall  collectively own, directly or indirectly,  less than one-half of
the aggregate  number of  outstanding  shares of Holdings Class A Stock owned by
them directly or indirectly on June 30, 1989 on a common stock equivalent basis,
or (ii) the acceleration of the  indebtedness  under the Silgan Credit Agreement
or the  Debentures,  as a  result  of the  occurrence  of an  event  of  default
thereunder  relating  to a payment  default  or a  financial  covenant  event of
default.

Description of the Holdings Organization Agreement

         Concurrently  with the issuance and sale to First Plaza of the Holdings
Stock, Holdings, MSLEF II, BTNY, First Plaza and Messrs. R. Philip Silver and D.
Greg Horrigan entered into the Amended and Restated Organization Agreement dated
as of December 21, 1993 (the "Holdings  Organization  Agreement")  that provides
for the termination of the  Organization  Agreement dated as of June 30, 1989 by
and among Holdings,  MSLEF II, BTNY and Messrs.  Silver and Horrigan (except for
the indemnification  provisions  thereof,  which provisions survive) and for the
investment  by  First  Plaza  in  Holdings  and  the  relationships   among  the
stockholders  and  between  the  stockholders  and  Holdings.   Certain  of  the
statements  contained  herein are  summaries of the detailed  provisions  of the
Holdings Organization Agreement and are qualified in their entirety by reference
to the Holdings Organization Agreement.

         The  Holdings  Organization  Agreement  prohibits  the  disposition  of
Holdings'  common stock without the prior written consent of Messrs.  Silver and
Horrigan and MSLEF II, except for (i) dispositions to affiliates  (which, in the
case of First Plaza,  includes any successor or underlying  trust, and which, in
the case of MSLEF II,  does not include  any person  which is not an  Investment
Entity (as defined  below)),  (ii)  dispositions  to certain  family  members of
Messrs.  Silver and Horrigan or trusts for the benefit of those family  members,
(iii) dispositions to certain parties,  subject to certain other rights of first
refusal  discussed below, (iv) the sale by First Plaza to Holdings of all of the
Holdings Stock  acquired by First Plaza on December 21, 1993,  upon the exercise
of Holdings' call option as described  below, and (v) dispositions in connection
with an initial  public  offering of the common stock of Holdings,  as described
below. Any transfer of Holdings' common stock (other than transfers described in
clauses  (iv)  and  (v) of the  preceding  sentence)  will be  void  unless  the
transferee  agrees in writing prior to the proposed  transfer to be bound by the
terms of the Holdings Organization Agreement.

         Under the Holdings Organization  Agreement,  MSLEF II may effect a sale
of stock to an  Investment  Entity  (generally  defined as any person who (i) 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
and (ii) does not  permit the  participation  or  involvement  in any way in the
business  or affairs of  Holdings  of a person who is engaged in a business  not
described in clause (i)) or, in the event of certain defaults under the amended


                                      -93-

<PAGE>



and restated  management services agreement by and between S&H, a company wholly
owned by Messrs. Silver and Horrigan,  and Holdings (as described under "Certain
Transactions--Management  Agreements"),  to a third party,  in each case,  if it
first offers such stock to: (a) Holdings,  (b) the Group  (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
one  member  of the  Group)  and (c) BTNY,  in each  case on the same  terms and
conditions as the proposed sale to an  Investment  Entity or the proposed  third
party sale. In addition, in any such sale by MSLEF II, BTNY and First Plaza must
be  given  the  opportunity  to sell the same  percentage  of its  stock to such
Investment  Entity or third party.  Each member of the Group may transfer shares
of stock to a third  party if such holder  first  offers such shares to: (a) the
other member of the Group, (b) Holdings, (c) MSLEF II and (d) BTNY, in each case
on the same terms and  conditions  as the  proposed  third party sale.  BTNY may
effect a sale of stock to a third  party if it first  offers such shares to: (a)
Holdings,  (b) MSLEF II and (c) the  Group,  in each case on the same  terms and
conditions as the proposed third party sale.

         Under the Holdings Organization Agreement, either MSLEF II or the Group
has the right to  require a  recapitalization  transaction.  A  recapitalization
transaction  is defined  as any  transaction  (such as a merger,  consolidation,
exchange of  securities or  liquidation)  involving  Holdings  pursuant to which
MSLEF II and the Group  retain  their  proportionate  ownership  interest in the
surviving  entity  if the  following  conditions  are met:  (i) the value of any
securities  of the  surviving  entity  acquired  or  retained  by the  party not
initiating  the  recapitalization   transaction  does  not  exceed  67%  of  the
difference  between (x) the value of such  securities  and any cash  received by
such  party and (y) all taxes  payable as a result of the  transaction,  (ii) if
MSLEF II initiates  the  recapitalization  transaction  and will not own all the
voting equity  securities of the  surviving  entity not owned by the Group,  the
Group  shall  have the right to  purchase  such  securities,  (iii) if the Group
initiates the  recapitalization  transaction  and will not own all of the voting
equity  securities  of the  surviving  entity,  MSLEF II shall have the right to
purchase  such  securities,  and (iv) the  majority in  principal  amount of the
indebtedness  incurred in connection with such transaction  shall be held for at
least one year by persons not  affiliated  with either MSLEF II or any member of
the Group.

         At any time prior to  December  21,  1998,  Holdings  has the right and
option to purchase from First Plaza,  and First Plaza shall have the  obligation
to sell to  Holdings,  all (but not less than all) of the  Holdings  Stock for a
price per share equal to the greater of (i) $120 per share and (ii) the purchase
price  necessary to yield on an annual basis a compound  return on investment of
forty  percent  (40%).  The  number of shares  subject to such call and the call
purchase price shall be proportionately  adjusted to take into account any stock
dividend,   stock   split,   combination   of  shares,   subdivision   or  other
recapitalization of the capital stock of Holdings.

         The Holdings  Organization  Agreement  provides  that at any time after
June 15, 1996, the holders of a majority of the issued and outstanding shares of
Holdings  Class A Stock and  Holdings  Class B Stock  (considered  together as a
class) may by written  notice to Holdings  require  Holdings to pursue the first
public offering of Holdings' common stock pursuant to an effective  registration
statement  (an  "IPO") on the  terms and  conditions  provided  in the  Holdings
Organization  Agreement.  In  addition  to the  portion  of the IPO which  shall
consist of shares of Holdings' common stock to be sold by Holdings,  the IPO may
also include a secondary tranche  consisting of shares of Holdings' common stock
to be sold by stockholders of Holdings.

         Pursuant to the provisions of the Holdings Organization Agreement, each
of MSLEF II,  BTNY,  First Plaza and Messrs.  Silver and  Horrigan has agreed to
take all  action  (including  voting its shares of  Holdings'  common  stock) to
approve the adoption of the Restated  Certificate of  Incorporation of Holdings,
as amended,  the Amended and Restated  By-laws of Holdings,  and the Amended and
Restated Management Services


                                      -94-

<PAGE>



Agreement  (the  "Post-IPO   Management  Services   Contract"),   in  each  case
substantially  in the form  agreed  to  pursuant  to the  Holdings  Organization
Agreement and in each case to become  effective at the time an IPO is completed.
The Post-IPO Management Services Contract provides,  among other things, for the
payment to S&H of management fees of $2.0 million annually plus reimbursement of
expenses. See "Certain Transactions--Management Agreements."

         Pursuant to the  provisions  of the  Holdings  Organization  Agreement,
MSLEF II has agreed that it will not vote its shares of  Holdings  Class B Stock
in favor of any  changes  in the  Certificate  of  Incorporation  or  By-laws of
Holdings which would  adversely  affect the rights of First Plaza,  unless First
Plaza has  consented  in writing to such change.  In addition,  so long as First
Plaza  shall hold not less than 18.73% of the issued and  outstanding  shares of
Holdings Class B Stock,  First Plaza shall have the right to nominate one of the
Class B  Directors  to be elected at each  annual  meeting  of  stockholders  in
accordance  with the  provisions of the  Certificate of  Incorporation,  and the
holders of Holdings Class B Stock parties to the Holdings Organization Agreement
have  agreed to vote  their  shares of  Holdings  Class B Stock in favor of such
nominee.

         In  addition,  in the event  that First  Plaza,  MSLEF II or BTNY shall
purchase any shares of Holdings Class A Stock, such purchaser has agreed that it
will vote such shares in  accordance  with the  directions  of the "holders of a
majority of the shares of Class A Stock held by the Group" (defined generally to
mean the holders of a majority of the  aggregate  of 417,500  shares of Holdings
Class A Stock held by Messrs. Silver and Horrigan at December 21, 1993, which at
the time of any such  determination  have been  continuously and are held by the
Group)  until such time as a Change of Control has  occurred.  In the event that
Messrs.  Silver or Horrigan shall purchase any shares of Holdings Class B Stock,
such  purchaser  agrees  that it will vote such  shares in  accordance  with the
directions  of MSLEF II,  unless MSLEF II and First Plaza  (together  with their
respective  affiliates)  shall hold directly or indirectly less than one-half of
the  aggregate  number of shares of Holdings  Class B Stock held by MSLEF II and
First Plaza immediately following the issuance and sale of the Holdings Stock to
First Plaza on December 21, 1993.

         Pursuant to the terms of the Holdings Organization Agreement,  Holdings
entered into an amended and restated  management  services agreement with S&H, a
corporation  wholly  owned  by  Messrs.   Silver  and  Horrigan.   See  "Certain
Transactions--Management Agreements."

         The Holdings Organization  Agreement terminates upon the earlier of (i)
the mutual  agreement  of the  parties,  (ii) such time as it becomes  unlawful,
(iii) the completion of an IPO, and (iv) June 30, 1999. The parties may agree to
extend the term of the Holdings Organization Agreement.

Description of the Holdings Stockholders Agreement

         Concurrently  with the issuance and sale to First Plaza of the Holdings
Stock,  Holdings,  MSLEF II, BTNY,  First Plaza and Messrs.  Silver and Horrigan
entered  into a  Stockholders  Agreement  dated as of  December  21,  1993  (the
"Stockholders  Agreement")  that  provides  for certain  prospective  rights and
obligations  among the  stockholders  and between the stockholders and Holdings.
The operative provisions of the Stockholders  Agreement do not take effect until
after  the  occurrence  of an IPO,  at  which  time  the  Holdings  Organization
Agreement will have  terminated in accordance  with its terms as described above
under  "--Description of the Holdings  Organization  Agreement."  Certain of the
statements  contained  herein are  summaries of the detailed  provisions  of the
Stockholders  Agreement and are qualified in their  entirety by reference to the
Stockholders Agreement.

         The  Stockholders  Agreement  provides that for a period of eight years
after the IPO,  each of MSLEF II and First  Plaza shall have the right to demand
two separate  registrations of its shares of Holdings' common stock (equalling a
total of four  separate  demand  registrations);  provided,  however,  that such
demand right will


                                      -95-

<PAGE>



terminate  as to MSLEF II or First  Plaza,  as the case may be,  at such time as
MSLEF II or First Plaza, as the case may be, together with its affiliates,  owns
less than five percent of the issued and outstanding  shares of Holdings' common
stock at any  time.  If,  at any time or from time to time for a period of eight
years after the IPO, Holdings shall determine to register Holdings' common stock
(other than in connection  with certain  non-underwritten  offerings),  Holdings
will offer each of MSLEF II, BTNY,  First Plaza and Messrs.  Silver and Horrigan
the  opportunity  to register  shares of  Holdings'  common  stock it holds in a
"piggyback registration."

         The  Stockholders  Agreement  prohibits the transfer  prior to June 30,
1999 (or, in the case of any restriction applicable to First Plaza, December 21,
1998) by MSLEF II, First Plaza or Messrs. Silver or Horrigan of Holdings' common
stock without the prior written consent of Messrs. Silver and Horrigan and MSLEF
II, 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 First Plaza
or 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) transfers made to certain family members of
Messrs.  Silver and Horrigan or trusts for the benefit of those family  members,
(iv) certain  transfers by First Plaza to a third party that comply with certain
rights of first refusal of the Group and MSLEF II set forth in the  Stockholders
Agreement,  (v) certain transfers by MSLEF II to an Investment Entity or, in the
event of certain  defaults  under the amended and restated  management  services
agreement  between S&H and Holdings,  to a third party, that comply with certain
rights of first  refusal of the Group set forth in the  Stockholders  Agreement,
(vi)  certain  transfers  by either  member of the Group to a third  party  that
comply with certain rights of first refusal of the other member of the Group and
MSLEF II set forth in the Stockholders Agreement, and (vii) 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 December 21, 1993 (as  adjusted,  if necessary,
to take into account any stock  dividend,  stock split,  combination  of shares,
subdivision or recapitalization  of the capital stock of Holdings),  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 (2) members of the Board of  Directors  of
Holdings to be chosen by MSLEF II;  provided,  however,  that each such  nominee
shall be (i) either 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 December 21, 1993 (as adjusted,  if  necessary,  to take
into account any stock dividend, stock split, combination of shares, subdivision
or  recapitalization  of the capital stock of  Holdings),  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 (2) individuals nominated
by the  "holders  of a majority of the shares of  [c]ommon  [s]tock  held by the
Group" (as such phrase is defined in the Stockholders


                                      -96-

<PAGE>



   
Agreement) as members of the Board of Directors of Holdings;  provided, however,
that at least one (1) 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 December 21, 1993 (as adjusted, if
necessary, to take into account any stock dividend,  stock split, combination of
shares, subdivision or recapitalization of the capital stock of Holdings).
    

         Subject to the terms of the  preceding two  paragraphs,  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 at December 21, 1993 (as  adjusted,  if
necessary, to take into account any stock dividend,  stock split, combination of
shares, subdivision or recapitalization of the capital stock of Holdings), First
Plaza and its Restricted  Voting  Transferees shall vote all shares of Holdings'
common stock held by them in favor of any other directors  standing for election
to Holdings' Board of Directors for whom the holders of a majority of the shares
of Holdings' common stock held by the Group shall direct First Plaza to vote.

         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 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
(90%) of the  number of  shares  of  Holdings'  common  stock  held by it in the
aggregate at December 21, 1993 (as adjusted, if necessary,  to take into account
any  stock  dividend,  stock  split,  combination  of  shares,   subdivision  or
recapitalization  of the capital  stock of Holdings).  Until  December 21, 1998,
First  Plaza and its  Restricted  Voting  Transferees  shall  vote all shares of
common stock held by them against any unsolicited  merger,  or sale of Holdings'
business  or its  assets,  if such  transaction  is opposed by the  holders of a
majority  of the shares of common  stock held by the Group;  provided,  however,
that First Plaza and its Restricted Voting  Transferees shall not be required to
vote their shares of Holdings'  common stock in accordance with the foregoing if
(i) in connection  with such merger or sale,  (x) First Plaza and its Restricted
Voting Transferees  propose to sell or otherwise transfer all of their shares of
Holdings' common stock to a third party for aggregate cash consideration of less
than $10 million and (y) the Group and/or MSLEF II has not exercised their right
of first  refusal  in respect of such sale or  transfer  by First  Plaza or such
right of first  refusal in respect of the shares of Holdings'  common stock held
by First Plaza shall have terminated,  or (ii) as of the applicable  record date
for such vote,  the Group holds less than ninety  percent (90%) of the number of
shares of  Holdings'  common  stock held by it in the  aggregate at December 21,
1993 (as adjusted, if necessary, to take into account any stock dividend,  stock
split,  combination of shares,  subdivision or  recapitalization  of the capital
stock of Holdings).


                   DESCRIPTION OF CERTAIN SILGAN INDEBTEDNESS

Description of the Silgan Credit Agreement

         The following is a summary of the terms of the Silgan Credit Agreement.

   
         The Available Credit Facility. Pursuant to the Silgan Credit Agreement,
the Banks loaned to Silgan (i)  $225,000,000 of term loans designated as "A Term
Loans" and (ii)  $225,000,000 of term loans  designated as "B Term Loans" (the A
Term Loans and the B Term Loans  being  herein  collectively  referred to as the
"Term Loans") , and agreed to lend to Containers
    


                                      -97-

<PAGE>



   
or  Plastics  up to an  aggregate  of  $225,000,000  of  revolving  loans (the "
Revolving Loans"). As part of the Revolving Loans,  Bankers Trust agreed to lend
to Containers or Plastics up to an aggregate of $10,000,000  of revolving  loans
(the  "Swingline  Loans") and to issue to Containers or Plastics for the account
of  Containers  or  Plastics up to an  aggregate  of  $20,000,000  of letters of
credit,  such Swingline Loans and letters of credit  outstanding  being deducted
from the amount of Revolving  Loans  available to be borrowed by  Containers  or
Plastics.

         To secure the  obligations  of 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; (v) 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 (vi) Holdings  pledged to the Banks all of the
capital stock of Silgan held by Holdings.

         The aggregate amount of Revolving Loans which may be outstanding at any
time is subject to a borrowing base limitation of the sum of (i) 85% of eligible
accounts receivable of Containers and its subsidiaries and Plastics and (ii) 50%
of eligible inventory of Containers and its subsidiaries and Plastics.

         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.

         As of March 31,  1996,  the  outstanding  principal  amounts  of A Term
Loans,  B Term Loans and the Revolving  Loans under the Silgan Credit  Agreement
were $219.5 million, $222.3 million and $60.2 million, respectively.

         Payment  of Loans.  Generally,  the  Revolving  Loans can be  borrowed,
repaid and  reborrowed  from time to time until December 31, 2000, on which date
all  Revolving  Loans mature and are payable in full.  Amounts  repaid under the
Term Loans cannot be reborrowed.
    



                                      -98-

<PAGE>



   
                  The A Term Loans  mature on December  31, 2000 and are payable
in installments as follows:
    

   
                                                              A Term Loan
                Installment Repayment Date                 Principal Amount
                --------------------------                 ----------------

                December 31, 1996.......................      $24,946,471
                December 31, 1997.......................       34,925,059
                December 31, 1998.......................       49,892,942
                December 31, 1999.......................       49,892,942
                December 31, 2000.......................       59,871,530

                The B Term  Loans  mature on March 15,  2002 and are  payable in
installments as follows:

                                                              B Term Loan
                Installment Repayment Date                 Principal Amount
                --------------------------                 ----------------

                December 31, 1996........................     $2,245,185
                December 31, 1997........................      2,245,185
                December 31, 1998........................      2,245,185
                December 31, 1999........................      2,245,185
                December 31, 2000........................     42,409,001
                December 31, 2001........................     99,785,884
                March 15, 2002...........................     71,097,430


       Under the Silgan Credit Agreement,  Silgan is required to repay the Terms
Loans  (pro rata for each  tranche of Term  Loans) in an amount  equal to 50% of
Silgan's  Excess Cash Flow (as defined in the Silgan  Credit  Agreement)  in any
fiscal year during the Silgan Credit  Agreement  (beginning with the 1996 fiscal
year).  Additionally,  Silgan is  required to repay the Term Loans (pro rata for
each tranche of Term Loans) in an amount  equal to 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
100% of the net equity  proceeds  received from certain sales of equity (subject
to  certain  exceptions  permitting  Silgan  and/or  Holdings  to use net equity
proceeds to repay certain of their other  indebtedness or to repurchase  certain
outstanding capital stock of Holdings), decreasing to 50% of net equity proceeds
received  after the  occurrence  of certain  events as  described  in the Silgan
Credit Agreement, all as provided in the Silgan Credit Agreement.

       Interest and Fees.  Interest on the Term Loans and the Revolving Loans is
payable at certain margins over certain rates as summarized below.

       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
below) (in the case of A Term Loans) and 2% (in the case of B
    


                                      -99-

<PAGE>



   
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  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 agreed to pay to the Banks, on
a quarterly basis, a commitment  commission calculated as 1/2 of 1% per annum on
the daily  average term loan  commitment  of the Banks until such  commitment is
terminated.  Each of Containers and Plastics has agreed to jointly and severally
pay to the Banks, on a quarterly  basis, a commitment  commission  calculated as
1/2 of 1% (decreasing to 3/8 of 1% under certain circumstances,  as set forth in
the Silgan Credit  Agreement)  per annum on the daily average  unused portion of
the Banks'  revolving  commitment in respect of the  Revolving  Loans until such
revolving  commitment is terminated.  Additionally,  Containers and Plastics are
required  to pay to the Banks,  on a  quarterly  basis in  arrears,  a letter of
credit  fee at a rate per  annum  of 2.5%  less  the  then  applicable  Interest
Reduction  Discount,  and to pay to Bankers  Trust a facing fee of 1/4 of 1% per
annum,  each on the average  daily stated amount of each letter of credit issued
for the account of Containers or Plastics , respectively.

       Certain   Covenants.   The  Silgan  Credit  Agreement  contains  numerous
financial and operating covenants,  under which Silgan and its subsidiaries must
operate.  Failure  to comply  with any of such  covenants  permits  the Banks to
accelerate, subject to the terms of the Silgan Credit Agreement, the maturity of
all amounts outstanding under the Silgan Credit Agreement.

       The Silgan Credit  Agreement  restricts or limits each of the  Borrowers'
and their respective  subsidiaries' abilities: (i) to create certain liens; (ii)
to  consolidate,  merge or sell its assets and to purchase  assets,  except that
Holdings and Silgan may merge under certain limited circumstances and Silgan and
its  subsidiaries  may make certain  purchases of assets  and/or  stock,  all as
provided  in the  Silgan  Credit  Agreement;  (iii)  to  pay  dividends  on,  or
repurchase  shares of, its capital stock,  except that, among other things:  (a)
Silgan may pay dividends to Holdings under certain circumstances,  including (1)
dividends in amounts to allow  Holdings to pay  interest due on the  Debentures,
(2) dividends of up to  $75,000,000,  provided  that such  dividends are paid to
Holdings on or prior to June 30, 1996 and are used by Holdings to  repurchase or
redeem the Debentures, (3) dividends with the proceeds from Retained Excess Cash
Flow (as defined in the Silgan Credit Agreement),  Refinancing  Indebtedness (as
defined  below) issued by Silgan,  or any registered  public equity  offering by
Silgan, provided that such dividends are used by Holdings to repurchase,  redeem
or repay the Debentures or any Refinancing  Indebtedness issued by Holdings, (4)
dividends under certain circumstances as provided in the Silgan Credit Agreement
to enable Holdings to repurchase  certain of its outstanding  capital stock, and
(5)  dividends  in amounts  and at the times as  provided  in the Silgan  Credit
Agreement  after the  consummation  of a registered  public  equity  offering by
Holdings;  (b)  Containers  and Plastics may pay  dividends to Silgan as long as
they  remain  wholly  owned  subsidiaries  of  Silgan,  Canadian  Holdco may pay
dividends to Plastics,  and Express may pay  dividends to Canadian  Holdco;  (c)
Containers and Plastics may  repurchase or redeem its  respective  stock options
(or  common  stock  issuable  upon  exercise  thereof)  or  SARs  issued  to its
management under certain circumstances;  and (d) Silgan may pay 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 Silgan;  (iv) to lease real and  personal  property;  (v) to create
additional indebtedness, except for, among other things:
    


                                      -100-

<PAGE>



   
(a) certain  indebtedness  existing on the date of the Silgan  Credit  Agreement
(including  Silgan's  indebtedness  represented  by  the  11-3/4%  Notes  and by
intercompany  notes);  (b) indebtedness of Containers to Plastics or Plastics to
Containers;  (c) unsecured subordinated  indebtedness of Silgan, the proceeds of
which  are used to  refinance,  repay or  redeem  11-3/4%  Notes ; and (d) under
certain limited circumstances,  unsecured  subordinated  indebtedness of Silgan,
the  proceeds of which are used by Silgan to pay a dividend to  Holdings,  which
dividend is then used by Holdings to refinance,  redeem or repay the  Debentures
or any  Refinancing  Indebtedness  of Holdings;  (vi) to make certain  advances,
investments and loans,  except for, among other things: (a) loans from Silgan to
each of Containers and Plastics  represented by  intercompany  notes;  (b) loans
from  Containers  to Plastics or from  Plastics  to  Containers;  (c) loans from
Containers  and/or  Plastics to Silgan not  exceeding  $25 million in  aggregate
principal amount  outstanding at any time; and (d) 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 for each calendar year during the term
of the Silgan Credit Agreement;  provided,  however,  that to the extent capital
expenditures made during any period are less than the amounts that are permitted
to be made during such period,  such amount may be carried  forward and utilized
to make capital expenditures in the immediately succeeding calendar year (except
that no more than  $10,000,000 of capital  expenditures  can be carried  forward
from 1995 to 1996),  with any such amount  being deemed  utilized  first in such
succeeding  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
Debentures,  or any Refinancing  Indebtedness,  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  subsidiaries  other than  Containers and
Plastics  with  respect  to  Silgan,  C-W Can  and  SCCW  Can  with  respect  to
Containers,  and Canadian Holdco and Express with respect to Plastics; (xi) with
certain  exceptions,  to permit its  respective  subsidiaries  to issue  capital
stock; (xii) to permit its respective  subsidiaries to create limitations on the
ability of any such subsidiary to (a) pay dividends or make other distributions,
(b) make loans or  advances,  or (c)  transfer  assets;  (xiii) to engage in any
business other than the packaging business;  and (xiv) to designate indebtedness
as  "Designated  Senior  Indebtedness"  for purposes of the 11-3/4% Notes or any
Refinancing Indebtedness issued by Silgan.
    

       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.



                                      -101-

<PAGE>



   
       The  Silgan  Credit  Agreement  requires  that the ratio of  Consolidated
Current  Assets (as  defined  below) to  Consolidated  Current  Liabilities  (as
defined below) may not, at any time, be less than 1.75:1,  and that the ratio of
EBITDA (as defined below) to Interest Expense (as defined below) may not be, for
any period of four  consecutive  fiscal  quarters  (beginning with the period of
four consecutive  fiscal quarters ending December 31, 1995) (in each case, taken
as one accounting  period) ended during a period set forth below,  less than the
ratio set forth opposite such period below:
    

                     Period                                     Ratio
                     ------                                     -----

   
   Fiscal quarter ending June 30, 1996......................    1.70:1
   Fiscal quarter ending September 30, 1996.................    1.75:1
   Fiscal quarter ending December 31, 1996..................    1.80:1
   Fiscal quarter ending March 31, 1997.....................    1.80:1
   Fiscal quarter ending June 30, 1997......................    1.80:1
   Fiscal quarter ending September 30, 1997.................    1.80:1
   Fiscal quarter ending December 31, 1997..................    1.90:1
   Fiscal quarter ending March 31, 1998.....................    1.90:1
   Fiscal quarter ending June 30, 1998......................    1.90:1
   Fiscal quarter ending September 30, 1998.................    1.90:1
   Fiscal quarter ending December 31, 1998..................    2.00:1
   Fiscal quarter ending March 31, 1999.....................    2.00:1
   Fiscal quarter ending June 30, 1999......................    2.00:1
   Fiscal quarter ending September 30, 1999.................    2.00:1
   Fiscal quarter ending December 31, 1999..................    2.20:1
   Fiscal quarter ending March 31, 2000.....................    2.20:1
   Fiscal quarter ending June 30, 2000......................    2.20:1
   Fiscal quarter ending September 30, 2000.................    2.20:1
   Fiscal quarter ending December 31, 2000..................    2.40:1
   Fiscal quarter ending March 31, 2001.....................    2.40:1
   Fiscal quarter ending June 30, 2001......................    2.40:1
   Fiscal quarter ending September 30, 2001.................    2.40:1
   Fiscal quarter ending December 31, 2001..................    2.50:1
     and each fiscal quarter thereafter
    



                                      -102-

<PAGE>



   
In addition,  the Silgan Credit  Agreement  requires that the Leverage Ratio (as
defined below) for any Test Period (as defined below) ended on the last day of a
fiscal  quarter set forth below is not  permitted  to exceed the ratio set forth
opposite such fiscal quarter below:

                     Date                                       Ratio
                     ----                                       -----

   Fiscal quarter ending June 30, 1996......................    5.10:1
   Fiscal quarter ending September 30, 1996.................    5.10:1
   Fiscal quarter ending December 31, 1996..................    4.60:1
   Fiscal quarter ending March 31, 1997.....................    4.60:1
   Fiscal quarter ending June 30, 1997......................    4.60:1
   Fiscal quarter ending September 30, 1997.................    4.60:1
   Fiscal quarter ending December 31, 1997..................    4.30:1
   Fiscal quarter ending March 31, 1998.....................    4.30:1
   Fiscal quarter ending June 30, 1998......................    4.30:1
   Fiscal quarter ending September 30, 1998.................    4.30:1
   Fiscal quarter ending December 31, 1998..................    4.00:1
   Fiscal quarter ending March 31, 1999.....................    4.00:1
   Fiscal quarter ending June 30, 1999......................    4.00:1
   Fiscal quarter ending September 30, 1999.................    4.00:1
   Fiscal quarter ending December 31, 1999..................    3.75:1
   Fiscal quarter ending March 31, 2000.....................    3.75:1
   Fiscal quarter ending June 30, 2000......................    3.75:1
   Fiscal quarter ending September 30, 2000.................    3.75:1
   Fiscal quarter ending December 31, 2000..................    3.50:1
   Fiscal quarter ending March 31, 2001.....................    3.50:1
   Fiscal quarter ending June 30, 2001......................    3.50:1
   Fiscal quarter ending September 30, 2001.................    3.50:1
   Fiscal quarter ending December 31, 2001..................    3.00:1
     and each fiscal quarter thereafter


       "Consolidated  Current  Assets" means the current  assets of Holdings and
its subsidiaries  determined on a consolidated  basis,  provided that the unused
amounts of  commitments  for Revolving  Loans are included as current  assets of
Holdings in making such determination.

       "Consolidated  Current  Liabilities"  means the  current  liabilities  of
Holdings and its subsidiaries  determined on a consolidated basis, provided that
the current  portion of loans  under the Silgan  Credit  Agreement,  the current
portion of any loans made by Silgan to Containers or Plastics,
    


                                      -103-

<PAGE>



   
and accrued  interest on the  current  portion of loans under the Silgan  Credit
Agreement,  the 11-3/4% Notes,  the Debentures or any  Refinancing  Indebtedness
from the last regularly  scheduled interest payment date shall not be considered
current liabilities for the purposes of making such determination.

       " EBIT" means for any period the  consolidated net income of Holdings and
its  subsidiaries , before interest  expense and provision for taxes and without
giving effect to any extraordinary noncash gains or extraordinary noncash losses
and gains or losses from sales of assets  (other than sales of  inventory in the
ordinary course of business),  or any noncash adjustments resulting from changes
in value of employee stock options .

       "EBITDA"  means for any  period,  EBIT,  adjusted  by adding  thereto the
amount  of all  depreciation  and all  amortization  of  intangibles  (including
covenants not to compete), goodwill and loan fees that were deducted in arriving
at EBIT for such period.
    

       "Indebtedness"  means,  as to any person,  without  duplication,  (i) all
indebtedness  (including principal,  interest,  fees and charges) of such person
for borrowed  money or for the deferred  purchase price of property or services,
(ii) the face  amount of all  letters of credit  issued for the  account of such
person and all drafts drawn  thereunder,  (iii) all  liabilities  secured by any
lien on any property owned by such person,  whether or not such liabilities have
been  assumed  by  such  person,  (iv)  the  aggregate  amount  required  to  be
capitalized  under  leases  under  which  such  person is the lessee and (v) all
contingent obligations of such person.

   
       "Interest Expense" means, for any period, the total consolidated interest
expense of Holdings and its  subsidiaries for such period (without giving effect
to any  amortization  of up-front fees and expenses in connection  with any debt
issuance).

       "Interest  Reduction  Discount" means initially zero, and, from and after
September 30, 1996,  the  percentage set forth in clause (A), (B), (C), (D), (E)
or (F) below to the extent applicable:

       (A) 1/4 of 1% if, but only if, the  Modified  Leverage  Ratio (as defined
below) for the current Test Period is less than or equal to  3.75:1.00  and none
of the conditions set forth in clauses (B) through (F) below are satisfied;

       (B) 1/2 of 1% if,  but only  if,  the  Modified  Leverage  Ratio  for the
current  Test  Period  is less  than or  equal  to  3.375:1.00  and  none of the
conditions set forth in clauses (C) through (F) below are satisfied;

       (C) 3/4 of 1% if,  but only  if,  the  Modified  Leverage  Ratio  for the
current  Test  Period  is less  than  or  equal  to  3.00:1.00  and  none of the
conditions set forth in clauses (D) through (F) below are satisfied;

       (D) 1% if, but only if, the Modified  Leverage Ratio for the current Test
Period is less than or equal to  2.625:1.00  and neither of the  conditions  set
forth in clause (E) or (F) below is satisfied;

       (E) 1-1/4% if, but only if, the Modified  Leverage  Ratio for the current
Test Period is less than or equal to 2.25:1.00  and the  condition  set forth in
clause (F) below is not satisfied; or
    



                                      -104-

<PAGE>



   
       (F) 1-1/2% if, but only if, the Modified  Leverage  Ratio for the current
Test Period is less than or equal to 1.875:1.00.

       Notwithstanding anything to the contrary above in this definition, (i) if
Silgan's long-term  Indebtedness receives a stated "senior implied" rating of at
least BBB- from  Standard & Poor's  Ratings  Group or at least Baa3 from Moody's
Investors  Service,  Inc.,  then from the date that is the first business day of
the fiscal quarter of Silgan  following the fiscal quarter  containing the first
date that either such rating is announced and for so long as such rating remains
in effect,  the Interest Reduction Discount will be 1-1/2% and (ii) the Interest
Reduction  Discount  will be  reduced  to zero at all times when a default or an
event of default under the Silgan Credit Agreement exists.

       "Letter of Credit  Outstandings"  means,  at any time, the sum of (i) the
aggregate  stated amount of all  outstanding  letters of credit issued under the
Silgan Credit  Agreement and (ii) the amount of all unpaid  drawings for letters
of credit issued under the Silgan Credit Agreement.

       "Leverage Ratio" means,  for any period,  the ratio of (x) the sum of (I)
Total  Indebtedness  (as defined below)  (excluding  Revolving  Outstandings (as
defined  below))  as of the  last day of such  period  plus  (II) the  Revolving
Outstandings  on the December  31st  immediately  preceding the last day of such
period  (or,  in the case of a Test  Period  ended on  December 31 in any fiscal
year, the Revolving Outstandings on such December 31) to (y) EBITDA for then the
most recently ended Test Period.

       "Modified Leverage Ratio" means, at any time, the ratio of (x) the sum of
(I)  Total  Consolidated  Term  Debt  at  such  time  plus  (II)  the  Revolving
Outstandings  on the December  31st  immediately  preceding  the last day of the
applicable  period (or, in the case of a Test Period ended on December 31 in any
fiscal year, the Revolving  Outstandings  on such December 31) to (y) EBITDA for
the then most recently ended Test Period.

       "Refinancing   Indebtedness"  means  (i)  any  Indebtedness  incurred  as
permitted  by the Silgan  Credit  Agreement  the  proceeds  of which are used to
refinance,  redeem or repay  outstanding  11-3/4% Notes,  Debentures  and/or any
Refinancing  Indebtedness previously issued by Holdings or (ii) any Indebtedness
of Holdings  incurred  pursuant to the Holdings  Guaranty (as defined below) the
proceeds of which are used to refinance, redeem or repay outstanding Debentures.

       "Revolving  Outstandings"  means,  at any time,  the sum of the aggregate
principal  amount of Revolving Loans and Swingline Loans then  outstanding  plus
the aggregate amount of all Letter of Credit Outstandings at such time.

       "Test Period" shall mean each period of four consecutive  fiscal quarters
of Holdings (in each case taken as one  accounting  period),  provided  that the
first Test Period shall end on December 31, 1995.

       "Total  Consolidated  Term Debt" means,  at any time,  the sum of (1) the
aggregate  principal  amount of Term Loans then  outstanding,  (2) the aggregate
accreted  principal  amount of Debentures  then  outstanding,  (3) the aggregate
principal amount of 11-3/4% Notes then outstanding,  (4) the aggregate principal
amount  (or  accreted  amount  if  issued  at a  discount)  of  all  Refinancing
Indebtedness  then  outstanding,  (5)  the  aggregate  principal  amount  of all
Indebtedness then outstanding that was assumed in connection with an acquisition
permitted  under the Silgan Credit  Agreement,  and (6) the aggregate  principal
amount of certain promissory notes then outstanding that were issued by Holdings
pursuant to the Holdings Guaranty which notes provide for the current payment of
interest in cash.

       "Total Indebtedness" means the aggregate Indebtedness of Holdings and its
subsidiaries  determined on a consolidated basis, provided that , in making such
determination,
    


                                      -105-

<PAGE>



   
Indebtedness  consisting of  capitalized  lease  obligations  existing as of the
effective  date of the Silgan  Credit  Agreement  or  permitted  to be  incurred
pursuant to the Silgan Credit Agreement are excluded.

       For  purposes  of  the  various  computations  under  the  Silgan  Credit
Agreement,  including  the ratio of EBITDA to Interest  Expense and the Leverage
Ratio, (i) all  computations  utilize  accounting  principles in conformity with
those used to prepare the statements of consolidated and consolidating financial
condition of Holdings and its  subsidiaries  and Silgan and its  subsidiaries at
December 31, 1994 and the related  consolidated and consolidating  statements of
income  and cash  flow of  Holdings  and its  subsidiaries  and  Silgan  and its
subsidiaries  for the fiscal year ended December 31, 1994, as audited by Ernst &
Young LLP, and (ii) no effect is given to certain  other  matters as provided in
the Silgan Credit Agreement.

       The ability of Holdings to take certain  actions is restricted or limited
pursuant to the terms of the Second Amended and Restated  Guaranty,  dated as of
June 30, 1989, as amended and restated as of June 18, 1992,  as further  amended
and restated as of December 21, 1993, and as further  amended and restated as of
August 1,  1995,  made by  Holdings  in favor of the Banks , Bankers  Trust,  as
Administrative Agent and as a Co-Arranger, and Bank of America, as Documentation
Agent and as a Co-Arranger  (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 incur unsecured subordinated Indebtedness the proceeds of which are
used  to  refinance,   redeem  or  repay  the  Debentures  or  any   Refinancing
Indebtedness  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
dividends,  except that,  among other things,  Holdings may pay 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) make loans or  advances,  except  that,  among other
things,  Holdings  may make  advances  to Silgan as  permitted  under the Silgan
Credit  Agreement,  and (vi) engage in any business other than holding  Silgan's
common  stock and  certain  other  limited  matters  permitted  by the  Holdings
Guaranty.

       Events of Default.  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 ERISA
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 Holdings Discount Debenture,  in any case as a result of a Change
of Control (as defined in the agreements and indentures relating thereto).
    


                                      -106-

<PAGE>



   
       Upon the  occurrence  of any event of  default  under the  Silgan  Credit
Agreement,  the Banks are  permitted,  among other  things,  to  accelerate  the
maturity  of the Term Loans and the  Revolving  Loans and all other  outstanding
indebtedness under the Silgan Credit Agreement and terminate their commitment to
make any further Revolving Loans or to issue any letters of credit.



    
                                      -107-

<PAGE>




Description of the 11-3/4% Notes

       Silgan sold the 11-3/4% Notes 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,  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 indenture  relating to the 11-3/4%
Notes (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.



                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS


       The  following  discussion  is a summary  of certain  federal  income tax
consequences  associated  with the purchase,  ownership and  disposition  of the
Debentures  but does not purport to be a complete  analysis of all the potential
tax effects of such purchase,  ownership and disposition.  This summary is based
on laws,  Treasury  regulations,  proposed  regulations,  rulings  and  judicial
decisions in effect at the time the Debentures  were  originally  issued in June
1992.  The proposed OID  regulations  in effect at that time were issued in 1986
(and  amended  in 1989 and 1991)  (the "1986  Proposed  Regulations").  The 1986
Proposed  Regulations were withdrawn as of December 21, 1992 and replaced by new
proposed OID regulations issued on that date (the "1992 Proposed  Regulations").
The 1992 Proposed  Regulations,  which  substantially  revised the 1986 Proposed
Regulations,  were replaced by final OID regulations  issued on January 27, 1994
(the  "Final   Regulations"),   which  generally   followed  the  1992  Proposed
Regulations.

       This summary deals only with  investors  who will hold the  Debentures as
"capital  assets"  within the  meaning of  Section  1221 of the Code  (generally
property  held for  investment).  It does not address all aspects of the federal
income  tax  consequences  of  holding  Debentures  that  may be  relevant  to a
particular  investor in the  context of such  investor's  individual  investment
circumstance or to investors in special tax  situations,  such as life insurance
companies,  banks, tax-exempt  organizations,  dealers in securities and foreign
persons or foreign  entities.  This  summary  does not discuss tax  consequences
under state,  local,  or foreign tax laws.  Persons  considering the purchase of
Debentures  should consult their own tax advisors  concerning the application of
United States federal  income tax laws, as well as the laws of any state,  local
or foreign taxing jurisdictions, to their particular situations.

       The following  discussion,  subject to the qualifications  stated herein,
describes  the  material  federal  income  tax  considerations  relevant  to the
purchase,  ownership and  disposition  of the  Debentures  and  constitutes  the
opinion of  Winthrop,  Stimson,  Putnam & Roberts,  counsel  to  Holdings.  Such
opinion  represents its best legal  judgment,  but it will not be binding on the
IRS or the courts.  Holdings adopted the positions described below as reflecting
the appropriate federal income tax treatment of the Debentures. Holdings has not
sought,  nor does it intend to seek,  a ruling from the IRS that its position as
reflected in the following discussion will be accepted by the IRS.


                                      -108-

<PAGE>



       Certain  provisions of the Code  applicable  to the  issuance,  purchase,
ownership and disposition of the Debentures were added or substantially modified
by legislation enacted at or about the time the Debentures were issued. Although
the 1986 Proposed Regulations addressed some aspects of these provisions,  final
regulations,  rulings or judicial decisions providing  definitive guidance as to
the interpretation of certain relevant  provisions did not exist at the time the
Debentures were originally issued.  Moreover, the 1986 Proposed Regulations were
ambiguous in certain respects, and their potential application to the Debentures
was unclear in certain  respects.  While the Final  Regulations  resolve certain
issues  raised  by  the  1986  Proposed  Regulations,  they  are  generally  not
retroactive.  Instead,  the IRS has stated that it will allow taxpayers to treat
the 1986  Proposed  Regulations  as  authority  under Code Section 6662 for debt
instruments issued prior to December 22, 1992, and, accordingly,  the discussion
below remains  applicable to the Debentures to that extent.  However,  the Final
Regulations  apply to sales and exchanges  that occur on or after April 4, 1994,
and may be relied upon for sales and exchanges  that occur on or after  December
22, 1992.

       The  discussion  set forth below with respect to the tax treatment of the
holder  relating to OID, market discount and premium assumes that the Debentures
are subject to the Applicable  High Yield  Discount Rules (as described  below),
but  that no  portion  of the tax  deduction  for OID will be  disqualified  and
treated as dividend  income  because their yield does not exceed six  percentage
points  plus the  applicable  Federal  rate in effect as of the date of original
issue.  For a  discussion  of  the  special  tax  treatment  of  holders  of the
Debentures and Holdings  because the  Debentures are subject to such rules,  see
the discussion below under "Applicable High Yield Discount Rules."

       Original Issue  Discount on the  Debentures.  The Debentures  were issued
with "OID"  within  the  meaning  of  Section  1273 of the Code.  Holders of the
Debentures  (including holders who are cash basis taxpayers) will be required to
include  such OID in income as  interest on a constant  yield to maturity  basis
prior to the receipt of cash attributable to such income as described below.

       OID is the difference  between a Debenture's  "stated redemption price at
maturity"  and its "issue  price." The issue price of a Debenture is the initial
offering price to the public  (excluding  underwriters  or wholesalers) at which
price a  substantial  amount of such  Debentures  were sold.  The 1986  Proposed
Regulations  state  that  the  stated  redemption  price at  maturity  of a debt
instrument is the sum of its principal  amount plus all other payments  required
thereunder,  other than  "qualified  periodic  interest  payments." The interest
payments  on the  Debentures  do not  constitute  "qualified  periodic  interest
payments,"  and  thus  will be  included  along  with  principal  in the  stated
redemption price at maturity of the Debentures.  As a result, each Debenture was
issued with OID in an amount equal to the excess of (i) the sum of its principal
amount and all stated interest payments over (ii) its issue price.

       The Debentures had an issue price (for each $1,000  principal  amount) of
$601.58.  Based  upon the  discussion  in the  preceding  paragraph,  the stated
redemption  price at maturity of the  Debentures  is $1,861.25  (for each $1,000
principal  amount).  Therefore,  subject to the discussion below, the Debentures
had OID at original  issue (for each $1,000  principal  amount) in the amount of
$1,259.67.

       A holder of a Debenture must include in income as interest the OID on the
Debenture as it accrues,  but (except as discussed  below with respect to market
discount)  such  holder  will not be  required  to  include  in income  any cash
payments  received  by such  holder on the  Debenture  even if such  payment  is
denominated as interest. The amount required to be included in a holder's income
as OID in a taxable year will be  determined  by  allocating  to each day during
such taxable year on which the holder holds the  Debenture a pro rata portion of
the OID on the  Debenture  attributable  to the  accrual  period  (that is,  the
six-month  period that ends on a day of the calendar year  corresponding  to the
maturity date or the date six months  before such  maturity  date) in which such
day is  included.  The amount of OID  attributable  to an accrual  period is the
product of (i) the adjusted  issue price at the beginning of such accrual period
(that is, the issue price plus OID attributable to


                                      -109-

<PAGE>



prior accrual periods  (disregarding  any reduction on account of an Acquisition
Premium (as defined  below)) less any cash  payments  during such prior  accrual
periods)  multiplied  by (ii) their yield to maturity of 13.25%  (divided by the
number of accrual periods per year). If a holder pays an Acquisition Premium (as
defined  below) for a  Debenture,  the amount of such  premium  will  reduce the
amount of OID that such  holder  must  include  in  income  with  regard to that
Debenture. Further, if a holder purchases a Debenture on or after April 4, 1994,
such holder may be entitled to elect to treat all  interest on the  Debenture as
OID (the  "Constant  Yield  Election").  For this purpose,  "interest"  includes
stated  interest,  OID, market discount (as such may be adjusted by amortization
of premium and Acquisition  Premium;  see "--Acquisition  Premium" below).  Once
made,  the  election  cannot be  revoked  without  IRS  consent,  and in certain
circumstances  may  cause  deemed  elections  for  all  of  such  holder's  debt
instruments  purchased at a market discount or premium.  See "--Market Discount"
and "--Acquisition  Premium" below.  Holders are urged to consult with their tax
advisors with regard to the advisability of making such an election.

       Holdings'  option to redeem the  Debentures at any time after issuance at
100%  of  their  principal  amount  plus  accrued  and  unpaid  interest  to the
redemption  date will be treated as a "call  option"  within the  meaning of the
1986 Proposed Regulations. As a result, Holdings will be presumed under the 1986
Proposed  Regulations  to exercise  its option to redeem the  Debentures  if, by
utilizing  the date of exercise of the call option as the maturity  date and the
amount for which the Debentures  could be redeemed in accordance  with the terms
of the redemption feature as the stated redemption price at maturity,  the yield
on the Debentures would be lower than such yield would be if the option were not
exercised. Under this rule, Holdings' option to redeem the Debentures should not
be  presumed  exercised  since the  Debentures  should  have a yield of  13.25%,
compounded semi-annually, regardless of when they are called.

       A holder's  initial tax basis in a  Debenture  will be equal to the price
paid for such  Debenture.  A holder's  basis in a Debenture will be increased by
the  amount  of any OID  includible  in the  holder's  income  under  the  rules
discussed  above (and by any market  discount  includible in the holder's income
under the rules described  below) and decreased by any cash payments (other than
qualified  periodic interest  payments)  received by such holder with respect to
the Debenture.

   
       Additional Original Issue Discount Considerations.  If a holder owns both
the  Debentures  and the  11-3/4%  Notes,  or possibly if a holder owns only the
Debentures,  but the  Debentures  are not  traded on an  established  securities
market, the 1986 Proposed  Regulations could,  under certain  circumstances,  be
interpreted to require that such debt instruments be aggregated and treated as a
single debt  instrument  for purposes of computing OID,  which  treatment  could
result in a distortion in the amount of OID included in income by holders of the
Debentures.  In any event, a holder of the Debentures who does not also hold the
11-3/4% Notes should not be subject to these aggregation rules if the Debentures
are treated as separately traded on an established securities market.  Moreover,
absent further clarification of the 1986 Proposed Regulations, Holdings does not
intend to treat any of the  Debentures  as being  subject  to these  aggregation
rules.
    

       If Holdings is considered to have issued the Debentures with an intention
to call them prior to maturity, then any gain realized on the sale or redemption
of such  Debentures  would be treated as ordinary  income to the extent that the
entire OID on the  Debentures  exceeded  the OID  previously  includible  in the
income of any holder  (disregarding  any reduction on account of an  Acquisition
Premium).  The 1986 Proposed  Regulations  do not describe what  constitutes  an
intention to call prior to maturity.  Under the 1986  Proposed  Regulations  the
existence of provisions  such as the optional call feature could be  interpreted
by the IRS as indicating such an intention.

       Disposition of Debentures. Generally any sale or redemption of Debentures
will result in taxable gain or loss equal to the  difference  between the amount
of cash or other property received and the holder's adjusted


                                      -110-

<PAGE>



tax basis in the Debentures. Generally, a holder's adjusted tax basis will equal
the amount paid for the  Debenture,  adjusted as  described  above under the OID
rules and as  described  below under the rules  relating to market  discount and
premium.  Except to the extent that the market  discount rules  described  below
apply,  such  gain  or  loss  generally  would  be  capital  gain or loss if the
Debentures  were held as a capital asset and if at the time the Debentures  were
issued  Holdings  did  not  have an  intention  to call  the  Debentures  before
maturity.  Any  capital  gain or loss  would  be  long-term  gain or loss if the
Debentures  were held for the applicable  long-term  holding period  (currently,
more than one year).

       Market Discount. The sale of the Debentures may be affected by the market
discount  provisions of the Code.  Generally,  market discount will exist to the
extent a holder's  purchase price for a Debenture is less than the revised issue
price of the  Debenture.  Under a statutory  de minimis  rule,  however,  market
discount on a debt  instrument will be considered to be zero for purposes of the
rules  discussed  below if such market discount is less than 0.25% of the stated
redemption price of the debt instrument at maturity (or possibly, in the case of
the  Debentures,  their  revised  issue price when  acquired)  multiplied by the
number of complete years (that is,  rounding down for partial years) to maturity
(after the holder  acquires  the  instrument).  The  revised  issue  price for a
Debenture equals the issue price plus the amount of OID includible in the income
of all holders for periods  prior to a holder's  acquisition  (disregarding  any
deduction  on  account  of an  Acquisition  Premium),  presumably  less any cash
payments on the Debentures.

       Generally, a holder of a Debenture who acquires the Debenture with market
discount  will be  required  to treat any gain  realized  upon the sale or other
disposition  of such  Debenture  as ordinary  income to the extent of the market
discount  that accrued (but was not  previously  included in income)  during the
period such  holder held the  Debenture.  Market  discount on a debt  instrument
generally  accrues on a  straight-line  basis in equal daily portions or, at the
election of the holder,  under a constant  interest method. If a holder disposes
of a Debenture in any  transaction  other than a sale,  exchange or  involuntary
conversion (for example,  as a gift), that holder generally is treated as having
an amount  realized  equal to the fair market value of the Debenture and will be
required to recognize as ordinary  income any gain on  disposition to the extent
of the accrued and previously  unrecognized market discount. As a result of this
rule, a holder may be required to recognize  ordinary  income on the disposition
of a Debenture, even though the disposition would not otherwise be taxable.

       If principal is paid in more than one installment,  any partial principal
payment must be included in gross  income as ordinary  income to the extent such
payment does not exceed accrued  market  discount on the  instrument.  This rule
presumably  would apply to a holder of a Debenture with market  discount if such
Debenture  were  redeemed  in  part.  Furthermore,  if a cash  payment  that  is
denominated  as an interest  payment is  received,  the holder  must  include in
income at the time such cash payment is received the portion of the unrecognized
market  discount  that accrued  prior to the receipt of such cash payment (up to
the amount of such payment).

       Generally,  a holder of a Debenture who has acquired the  Debenture  with
market  discount  will also be  required  to defer  deduction  of a  portion  of
interest on debt incurred or continued to purchase or carry the Debenture  until
disposition  of the  Debenture in a taxable  transaction.  If a holder incurs or
continues  indebtedness  to purchase  or carry a Debenture  acquired at a market
discount, "net direct interest expense" arising from the indebtedness is allowed
as a current  deduction  only to the  extent it  exceeds  the  portion of market
discount  allocable to the days during the year on which the  Debenture was held
by the holder.  Net direct interest expense is the excess, if any, of the amount
of interest paid or accrued  during the taxable year on such  indebtedness  over
the aggregate amount of interest  (including OID) includible in gross income for
the taxable year with respect to the Debenture. Net direct interest expense that
exceeds the amount  currently  deductible  is  allowable  as a deduction  in any
subsequent  year, to the extent it does not exceed net interest income (that is,
interest  income on the Debenture,  including OID, less interest on indebtedness
incurred or continued to purchase or carry the  Debenture)  for such year,  if a
proper election is made. Disallowed interest


                                      -111-

<PAGE>



deductions,  if any,  remaining  at the time of any taxable  disposition  of the
Debenture  would  be  treated  as  interest  paid  or  accrued  in the  year  of
disposition.

       A holder may elect to include market  discount in income as such discount
accrues  with  a  corresponding  increase  in  the  holder's  tax  basis  in the
Debenture. If a holder so elects, the foregoing rules regarding the treatment as
ordinary  income of gain upon a disposition of the Debenture and upon receipt of
certain cash  payments,  and  regarding  the deferral of interest  deductions on
indebtedness  related  to a  Debenture,  would not  apply.  Once  made,  such an
election  applies to all debt  obligations of the holder that are purchased at a
market  discount  on or after the first  day of the  taxable  year for which the
election is made, and all subsequent taxable years of the holder, unless the IRS
consents to a revocation of the election. Holders are urged to consult their own
tax advisors with regard to the advisability of making such an election,  or any
of the other elections with respect to market  discount  (including the Constant
Yield Election) described above.

       The  market  discount  rules of the Code do not  completely  address  the
treatment of market discount on a debt instrument  having the deferred  interest
feature of the  Debentures,  and Treasury  regulations  implementing  the market
discount  rules  have not been  promulgated.  Therefore,  the  treatment  of the
Debentures  under those market  discount rules is not entirely clear and holders
are urged to consult their own tax advisors in respect of such treatment.

       Acquisition  Premium.  A  purchaser  of a  Debenture  who  acquires  such
Debenture at a cost in excess of its adjusted issue price and less than or equal
to (x) in the case of Debentures  purchased before December 22, 1992, its stated
redemption  price at maturity,  reduced by the amount of any payment  previously
made on the Debenture,  and (y) in the case of Debentures  purchased on or after
December 22, 1992,  the sum of all amounts  payable on the  Debenture  after the
purchase  date,  will be  considered  to have  purchased  such  Debenture  at an
"Acquisition  Premium."  Under the  Acquisition  Premium rules  contained in the
Code, generally, such purchaser will be entitled to a reduction in the amount of
OID otherwise  includible in income with respect to such Debenture.  If a holder
purchases  a  Debenture  for a cost in excess  of (x) in the case of  Debentures
purchased  before  December 22, 1992, its stated  redemption  price at maturity,
reduced by the amount of any payment  previously made on the Debenture,  and (y)
in the case of Debentures  purchased on or after  December 22, 1992,  the sum of
all amounts payable on the Debenture after the purchase date, such holder should
consult  a  tax  advisor  to  determine  the  advisability  of an  election,  if
available,  to  amortize  as an offset to  interest  income  such excess as bond
premium  pursuant to Code  Section 171 (with a  corresponding  reduction  to the
holder's  tax basis in the  Debenture).  An election to  amortize  bond  premium
applies to all taxable debt  obligations  then owned and thereafter  acquired by
the holder and may be revoked only with the  permission of the IRS.  Holders are
urged to consult  with their own tax advisors as to the  advisability  of making
such an election (or the Constant Yield Election described above).

       Applicable High Yield Discount Rules. Holdings will not be entitled to an
interest  deduction in respect of a Debenture in the same amount and at the same
time that a taxable holder of Debentures would be required to include OID in its
gross  income  because the  Debentures  represent  AHYDOs  within the meaning of
Section 163(i) of the Code.  Generally,  an AHYDO is defined as a corporate debt
instrument with (i) a maturity date in excess of five years from its issue date,
(ii) a yield to maturity equal to, or in excess of, five percentage  points plus
the "applicable  federal rate" ("AFR") in effect for the month in which the debt
instrument is issued, and (iii) "significant OID." The AFR is a Treasury related
interest  rate that  changes from month to month and is published by the IRS for
long-term,  mid-term,  and short-term debt instruments,  in each case, about two
weeks before becoming effective for a particular month.

       Under  Section  163(e)(5)  and (i) of the Code, a corporate  issuer of an
AHYDO generally is not allowed a deduction for the  disqualified  portion of the
OID on the  obligation,  and  the  remainder  of the OID is not  allowable  as a
deduction until paid in cash or property (other than stock or debt of the issuer
or a related party).


                                      -112-

<PAGE>



The "disqualified portion" of the OID is the lesser of (i) the amount of the OID
on the  instrument  or (ii) the portion of the total  return on such  instrument
that bears the same ratio to the total return as the "disqualified  yield" bears
to the yield to maturity on the instrument.  The term "disqualified yield" means
the portion of the yield that  exceeds  the AFR plus six  percentage  points.  A
holder of an AHYDO must include OID in income  under the general OID  provisions
of the Code regardless of the deferral or disallowance of the interest deduction
to the issuer,  except that, for purposes of the dividends  received  deduction,
corporate  holders of AHYDOs  would be treated as receiving  distributions  with
respect to the stock of the issuer  (rather than  interest) to the extent of the
disqualified  portion of the OID and to the extent that such distribution  would
have been treated as a dividend.

   
       The  Debentures  have a term in excess of five years, a yield to maturity
of 13.25%,  which exceeds five  percentage  points plus 7.74% (the AFR in effect
for June 1992) and bear significant OID. Thus, the Debentures will be treated as
AHYDOs and Holdings and holders of the  Debentures  will be subject to the rules
summarized  above  except  that there will be no  "disqualified  portion" of OID
since  their  yield  does not exceed the AFR plus six  percentage  points.  As a
result,  a portion of the tax  deductions  that would  otherwise be available to
Holdings  in respect of the  Debentures  have been and will be  deferred  (until
their  maturity or sooner upon early  repayment in cash or  qualified  property)
which,  in turn,  might  reduce the  after-tax  cash flows of  Holdings  and its
subsidiaries.  Holdings has been utilizing its regular and  alternative  minimum
tax net operating loss carryforwards available to the Company to offset (but not
eliminate)  the effect of such  deferral.  The  Company has fully  utilized  its
alternative minimum tax net operating loss carryforwards;  thus, the deferral of
such interest  deductions has increased Holdings' income for alternative minimum
tax purposes.  However,  Holdings still has available  regular tax net operating
loss  carryforwards,  and the effect of such  deferral  on the  regular  federal
income tax of Holdings has been and will continue to be mitigated until such net
operating loss  carryforwards are fully utilized.  See "Management's  Discussion
and Analysis of Financial Condition and Results of Operations--Capital Resources
and Liquidity."
    

       As explained  above,  because the Debentures'  yield is less than the AFR
plus six percentage  points,  tax  deductions for OID on the Debentures  will be
deferred until paid in cash or qualified property,  but should not be disallowed
under the AHYDO rules. Prospective purchasers should be aware, however, that the
IRS has  broad  authority  to issue  regulations  under  the  AHYDO  rules  with
retroactive effect which may affect the timing or availability of tax deductions
for OID on the Debentures.

       Backup  Withholding.  Under  Section  3406  of the  Code  and  applicable
Treasury  regulations,  a  holder  of a  Debenture  may  be  subject  to  backup
withholding at a rate of 31% of certain  amounts paid or deemed paid  (including
OID) to the holder  unless  such  holder (i) is a  corporation  or comes  within
certain other exempt  categories  and,  when  required,  provides  proof of such
exemption or (ii) provides a correct taxpayer  identification number,  certifies
that  he has  not  lost  exemption  from  backup  withholding,  and  has met the
requirements  for the  reporting  of  previous  income  set forth in the  backup
withholding rules. Holders of Debentures should consult their tax advisors as to
their  qualification  for  exemption  from  withholding  and the  procedure  for
obtaining  such  an  exemption.  Amounts  paid  as  backup  withholding  do  not
constitute an additional tax and will be credited  against the holder's  federal
income tax liability.

       EXCEPT AS DISCUSSED  ABOVE,  NO INFORMATION IS PROVIDED  HEREIN AS TO THE
TAX TREATMENT OF HOLDERS OF THE  DEBENTURES  UNDER  APPLICABLE  UNITED STATES OR
OTHER TAX LAWS. THE DISCUSSION IS INCLUDED FOR GENERAL  INFORMATION ONLY AND MAY
NOT BE APPLICABLE DEPENDING UPON A HOLDER'S PARTICULAR  SITUATION.  FOR EXAMPLE,
THE  DISCUSSION  MAY NOT BE  APPLICABLE  WITH  RESPECT  TO  HOLDERS  WHO ARE NOT
CITIZENS OR RESIDENTS OF THE UNITED STATES. THEREFORE, PROSPECTIVE PURCHASERS OF
DEBENTURES  ARE URGED TO  CONSULT  WITH  THEIR OWN TAX  ADVISORS  REGARDING  THE
PARTICULAR TAX  CONSEQUENCES  TO THEM OF ACQUIRING,  OWNING AND DISPOSING OF THE
DEBENTURES,  INCLUDING THE APPLICATION OF FEDERAL,  STATE, LOCAL AND FOREIGN TAX
LAWS AND POSSIBLE FUTURE CHANGES IN SUCH TAX LAWS.



                                      -113-

<PAGE>



                           MARKET-MAKING ACTIVITIES OF
                                 MORGAN STANLEY

       The Prospectus is to be used by Morgan Stanley in connection  with offers
and sales of the Debentures in market-making  transactions at negotiated  prices
related to prevailing  market prices at the time of sale. Morgan Stanley may act
as principal or agent in such transactions.  Morgan Stanley has no obligation to
make  a  market  in  the  Debentures,  and  may  discontinue  its  market-making
activities at any time without notice, in its sole discretion.

       Morgan  Stanley  acted as  underwriter  in  connection  with the original
offering of the Debentures and received an  underwriting  discount of $5,790,208
in connection therewith.

       As of  the  date  of  this  Prospectus,  MSLEF  II  owns  38.48%  of  the
outstanding  voting  common  stock of  Holdings.  See  "Securities  Ownership of
Certain Beneficial Owners and Management--Certain Beneficial Owners of Holdings'
Capital  Stock."  Morgan  Stanley also acted as the  underwriter  for the Silgan
Notes Offering and the purchaser for the private placement of the Secured Notes,
for which it was paid an aggregate of  $5,742,500.  For a description of certain
transactions  between  Holdings,  and Morgan  Stanley and  affiliates  of Morgan
Stanley, see "Certain Transactions."

       In  connection  with the original  offering of the  Debentures,  Holdings
agreed to indemnify Morgan Stanley, as the underwriter, and A.G. Edwards & Sons,
Inc., as a "qualified  independent  underwriter,"  against certain  liabilities,
including liabilities under the Securities Act.

       Morgan Stanley has provided, and continues to provide, investment banking
services to Holdings and its affiliates.


                                  LEGAL MATTERS

       The  legality  of the  Debentures  has been  passed  on for  Holdings  by
Winthrop,  Stimson,  Putnam & Roberts,  Financial Centre,  695 East Main Street,
Stamford,  Connecticut 06901. G. William Sisley, a partner in Winthrop, Stimson,
Putnam & Roberts, is Secretary of Holdings and Silgan. Winthrop, Stimson, Putnam
& Roberts from time to time represents Morgan Stanley in connection with certain
legal matters unrelated to its representation of Holdings.


                                     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 consolidated  financial  statements of Silgan Corporation 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.
    



                                      -114-

<PAGE>



   
       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,  included in this  Prospectus  and
Registration  Statement have been so included in reliance on the report of Price
Waterhouse LLP, independent accountants,  given on the authority of said firm as
experts in auditing and accounting.
    


                                      -115-

<PAGE>



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



SILGAN HOLDINGS INC.:

   
Report of Independent Auditors............................................F-3

Consolidated Balance Sheets at December 31, 1995 and 1994.................F-4

Consolidated Statements of Operations for the years ended
   December 31, 1995, 1994 and  1993......................................F-5

Consolidated Statements of Deficiency in Stockholders' Equity for
   the years ended December 31, 1995, 1994 and 1993.......................F-6

Consolidated Statements of Cash Flows for the years ended
   December 31, 1995, 1994 and 1993.......................................F-7

Notes to Consolidated Financial Statements................................F-9

Condensed Unaudited Consolidated Balance Sheets at March 31, 1996
   and 1995...............................................................F-40

Condensed Unaudited Consolidated Statements of Operations for the three
   months ended March 31,  1996 and  1995.................................F-41

Condensed Unaudited Consolidated Statements of Cash Flows for the three
  months ended March 31,  1996 and  1995..................................F-42

Notes to Condensed Unaudited Consolidated Financial Statements............F-43



SILGAN CORPORATION:

Report of Independent Auditors............................................F-46


Consolidated Balance Sheets at December 31, 1995 and 1994.................F-47

Consolidated Statements of Operations for the years ended
   December 31, 1995, 1994 and 1993.......................................F-48

Consolidated Statements of Common Stockholder's Equity for the years
   ended December 31, 1995, 1994 and 1993.................................F-49

Consolidated Statements of Cash Flows for the years ended December 31,
   1995, 1994 and 1993....................................................F-50
    

Notes to Consolidated Financial Statements................................F-52


                                       F-1

<PAGE>



   
AMERICAN NATIONAL CAN COMPANY'S FOOD METAL &
SPECIALTY DIVISION:

Report of Independent Accountants.........................................F-81

Balance Sheets at December 31, 1994 and 1993..............................F-82

Statements of Operations for the years ended December 31, 1994,
   1993 and 1992..........................................................F-83

Statements of Cash Flows for the years ended December 31, 1994,
   1993 and 1992..........................................................F-84

Notes to Financial Statements.............................................F-85

Unaudited Balance Sheets at June 30, 1995 and 1994........................F-101

Unaudited Statements of Operations for the six months ended
   June 30, 1995 and 1994.................................................F-102

Unaudited Statements of Cash Flows for the six months ended
   June 30, 1995 and 1994.................................................F-103

Notes to Unaudited Financial Statements...................................F-104


ADDITIONAL FINANCIAL INFORMATION:

Silgan Holdings Inc.:

Pro Forma Unaudited Condensed Statements of Operations for the
   year ended December 31, 1995 and for the three months ended
   March 31, 1995.........................................................F-105

Notes to Pro Forma Unaudited Condensed Statements of Operations...........F-108
    



                                       F-2

<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


                                     F-3
<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-4
<PAGE>


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


                                             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)





                         See accompanying notes.














                                     F-5
<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-6
<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-7
<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-8
<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-9
<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-10
<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-11
<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.


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-12
<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)













                                     F-13
<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-14
<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-15
<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-16
<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-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)

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-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 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-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)

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-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)

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-21
<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.
















                                     F-22
<PAGE>


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


9.     Fair Value of Financial Instruments  (continued)

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.

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 (dollars in thousands):

                                           1995              1994
                                   Carrying     Fair    Carrying   Fair
                                    Amount      Value    Amount   Value

   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.


















                                     F-23
<PAGE>


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


9.     Fair Value of Financial Instruments  (continued)

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.

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.



























                                     F-24
<PAGE>


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


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.


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.
























                                     F-25
<PAGE>


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


11.     Retirement Plans  (continued)

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-26
<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-27
<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.

















                                     F-28
<PAGE>


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


12.     Postretirement Benefits Other than Pensions  (continued)

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.

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















                                     F-29
<PAGE>


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


12.     Postretirement Benefits Other than Pensions  (continued)

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.

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



















                                     F-30
<PAGE>


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


13.     Income Taxes  (continued)

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

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





























                                     F-31
<PAGE>


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


13.     Income Taxes  (continued)

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

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.


















                                     F-32
<PAGE>


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


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-33
<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-34
<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 994

           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-35
<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 Messr. Silver, the Chairman and Co-Chief Executive  Officer
and Messr.  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.























                                     F-36
<PAGE>


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

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-37
<PAGE>


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


20.     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     $29.2

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-38
<PAGE>


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


20.     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.



























                                     F-39
<PAGE>



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

                                                     March 31, March 31,
                                                       1996       1995

ASSETS
Current assets:
  Cash and cash equivalents                          $  5,991  $  1,352
  Accounts receivable, net                             98,177    75,205
  Inventories                                         254,092   148,501
  Prepaid expenses and other current
   assets                                              10,957     5,225
     Total current assets                             369,217   230,283


Property, plant and equipment, net                    491,177   251,832
Goodwill, net                                          53,204    29,699
Other assets                                           29,156    22,675
                                                     $942,754  $534,489


LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY
Current liabilities:
  Trade accounts payable                             $113,674  $ 50,416
  Accrued payroll and related costs                    40,613    28,207
  Accrued interest payable                              8,340     5,713
  Other accrued expenses                               38,903    25,136
  Bank working capital loans                           60,150    15,200
  Current portion of long-term debt                    27,192    19,514
     Total current liabilities                        288,872   144,186

Long-term debt                                        757,501   518,280
Deferred income taxes                                   6,836     7,060
Other long-term liabilities                            69,206    24,381


Deficiency in stockholders' equity:
  Common stock                                             12        12
  Additional paid-in capital                           33,606    33,606
  Accumulated deficit                                (213,279) (193,036)
    Total deficiency in stockholders'
     equity                                          (179,661) (159,418)
                                                      $942,754 $534,489


                         See accompanying notes.






                                     F-40
<PAGE>


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


                                                      Three Months Ended

                                                     March 31, March 31,
                                                       1996       1995

Net sales                                            $279,860  $203,264

Cost of goods sold                                    243,314   174,265

  Gross profit                                         36,546    28,999

Selling, general and administrative expenses           12,830    10,168

  Income from operations                               23,716    18,831

Interest expense and other related
    financing costs                                    22,573    17,251

  Income before income taxes                            1,143     1,580

Income tax provision                                    1,000     3,000

  Net income (loss)                                  $    143  $ (1,420)










                         See accompanying notes.



















                                     F-41
<PAGE>


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

                                                       March 31, March 31,
                                                          1996      1995

Cash flows from operating activities:
  Net income (loss)                                     $   143   $(1,420)
  Adjustments to reconcile net income (loss) to
       net cash (used) provided by operating activities:
     Depreciation                                        14,589     8,333
     Amortization                                         1,958     1,766
     Accretion of discount on discount debentures         6,628     7,517
     Changes in assets and liabilities:
       Decrease (increase) in accounts receivable        11,713   (10,025)
       (Increase) in inventories                        (43,621)  (26,072)
       (Decrease) increase in trade accounts payable    (24,521)   13,571
       Other, net                                         1,961     9,995
          Total adjustments                             (31,293)    5,085
     Net cash (used) provided by operating activities   (31,150)    3,665

Cash flows from investing activities:
  Capital expenditures                                  (18,558)   (8,359)
  Proceeds from sale of assets                            1,495     3,218
     Net cash used in investing activities              (17,063)   (5,141)

Cash flows from financing activities:
  Borrowings under working capital loans                210,350    89,710
  Repayments under working capital loans               (157,300)  (87,110)
  Repayment of term loans                                  (948)   (2,454)
     Net cash provided by financing activities           52,102       146

Net increase in cash and cash equivalents                 3,889    (1,330)
Cash and cash equivalents at beginning of year            2,102     2,682
Cash and cash equivalents at end of period             $  5,991  $  1,352


Supplementary data:
  Interest paid                                        $ 10,864  $  4,304
  Income taxes paid                                         214     2,648



                         See accompanying notes.





                                     F-42
<PAGE>


                           SILGAN HOLDINGS INC.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at March 31, 1996 and 1995 and for
                the three months then ended is unaudited)


1.  Basis of Presentation

The accompanying condensed unaudited  consolidated financial statements of
Silgan Holdings Inc. ("Holdings"  or the "Company") have  been prepared in
accordance with  Rule  10-01  of Regulation  S-X  and,  therefore,  do not
include all information and footnotes necessary for a fair presentation of
financial position,  results of  operations and  cash flows  in conformity
with generally  accepted  accounting  principles.   All  adjustments  of a
normal recurring nature  have been  made, including  appropriate estimates
for reserves and  provisions which are  normally determined  or settled at
year end.    In the  opinion  of the  Company,  however,  the accompanying
financial statements  contain  all  adjustments  (consisting  solely  of a
normal recurring nature)  necessary to present  fairly Holdings' financial
position as of March 31, 1996 and 1995  and December 31, 1995, the results
of operations for the three months ended March  31, 1996 and 1995, and the
statements of cash  flows for  the three months  ended March  31, 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
quarter of 1996 as a result of the adoption of SFAS NO. 121.




















                                     F-43
<PAGE>



                           SILGAN HOLDINGS INC.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           (Information at March 31, 1996 and 1995 and for the
                  three months then ended is unaudited)


1.  Basis of Presentation (continued)

The Company  also  adopted  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation" for 1996.  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.



2.  Inventories

Inventories consisted of the following (dollars in thousands):

                                        March 31,  March 31,
                                           1996      1995

  Raw materials                         $ 44,771   $ 31,063
  Work-in-process                         21,638     24,890
  Finished goods                         178,863     96,462
  Spare parts and other                    7,823      1,383
                                         253,095    153,798
  Adjustment to value inventory
    at cost on the LIFO Method               997     (5,297)
                                        $254,092   $148,501
























                                     F-44
<PAGE>



                           SILGAN HOLDINGS INC.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           (Information at March 31, 1996 and 1995 and for the
                  three months then ended is unaudited)


3.   Acquisitions

Set forth below  is the Company's  summary unaudited pro  forma results  of
operations for the three  months ended March 31,  1995.  The unaudited  pro
forma results of operations of the Company for the three months ended March
31, 1995 include the historical results of the Company and the Food Metal &
Specialty business of American National Can ("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 March 31, 1995 reflect the
effect of purchase accounting adjustments based upon preliminary appraisals
and valuations,  the  financing of  the  acquisition by  the  Company,  the
refinancing  of  the   Company's  debt  obligations,   and  certain   other
adjustments  as if these  events had occurred as  of the beginning of 1995. 
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  (dollars
in thousands):

                                                   Pro forma
                                                   March 31,
                                                      1995

          Net sales                                $311,868
          Income from operations                     27,308
          Income before income taxes                  4,728
          Net income                                  1,078


4.  13 1/4% Senior Discount Debentures

On June 15, 1996, the Company will  redeem $17.4 million face value of  its
13 1/4% Senior Discount Debentures due 2002 ("Discount Debentures").



















                                     F-45
<PAGE>



REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholder
Silgan Corporation



     We have audited the accompanying consolidated balance sheets of Silgan
Corporation as of December 31, 1995 and 1994, and the related  consolidated
statements of operations,  common stockholder's 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 Corporation  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  13  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











                                     F-46
<PAGE>


                            SILGAN CORPORATION
                       CONSOLIDATED BALANCE SHEETS
                        December 31, 1995 and 1994
                          (Dollars in thousands)


Assets                                                  1995      1994
Current assets:
  Cash and cash equivalents                          $  2,092  $  2,665
  Accounts receivable, less allowances for
    doubtful accounts of $4,843 and $1,557 for
    1995 and 1994, respectively                       109,929    64,700
  Inventories                                         210,471   122,429
  Prepaid expenses and other current assets             5,731     8,044

     Total current assets                             328,223   197,838

Property, plant and equipment, net                    487,301   251,810
Goodwill, net                                          43,562    30,009
Other assets                                           29,637    20,491
Advance to Parent                                      57,596       -  

     Total assets                                    $946,319  $500,148

Liabilities and Stockholder's 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                               43,062    17,013
  Bank working capital loans                            7,100    12,600
  Current portion of long-term debt                    28,140    21,968

     Total current liabilities                        253,660   116,158

Long-term debt                                        549,610   282,568
Deferred income taxes                                   3,017    13,017
Other long-term liabilities                            69,576    25,060

Stockholder's equity:
  Common stock ($0.01 par value per share;
     3,000 shares authorized, 2 shares issued)            -         -
  Additional paid-in capital                           73,635    69,535
  Retained earnings (deficit)                          (3,179)   (6,190)

     Total stockholder's equity                        70,456    63,345

     Total liabilities and stockholder's equity      $946,319  $500,148

                         See accompanying notes.









                                     F-47
<PAGE>


                            SILGAN CORPORATION
                  CONSOLIDATED STATEMENTS OF OPERATIONS
           For the years ended December 31, 1995, 1994 and 1993
                          (Dollars in thousands)


                                             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                    45,734    37,160    31,821

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

  Income from operations                     70,935    59,195    42,473

Interest expense and other
  related financing costs                    52,462    36,142    27,928

  Income before income taxes                 18,473    23,053    14,545

Income tax provision                          8,700    11,000     6,300

  Income before extraordinary
    charges and cumulative effect of
    changes in accounting principles          9,773    12,053     8,245

Extraordinary charges relating to early
  extinguishment of debt, net of taxes       (2,967)      -        (841)

Cumulative effect of changes in accounting
  principles, net of taxes                      -         -      (9,951)

  Net income (loss)                        $  6,806   $12,053   $(2,547)


                         See accompanying notes.

















                                     F-48
<PAGE>


                            SILGAN CORPORATION
          CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDER'S EQUITY
           For the years ended December 31, 1995, 1994 and 1993
                          (Dollars in thousands)


                                                                   Total
                                         Additional  Retained      common
                                 Common   paid-in    earnings  stockholder's
                                 stock    capital    (deficit)     equity

Balance at December 31, 1992  $    -       $41,560    $(8,785)     $32,775

Capital contribution
  by Parent                        -        15,000        -         15,000

Tax benefit realized from Parent   -         7,575        -          7,575

Net loss                           -           -       (2,547)      (2,547)

Balance at December 31, 1993       -        64,135    (11,332)      52,803

Tax benefit realized from Parent   -         5,400        -          5,400

Net income                         -           -       12,053       12,053

Payments to former
  shareholders                     -           -       (6,911)      (6,911)

Balance at December 31, 1994       -        69,535     (6,190)      63,345

Tax benefit realized from Parent   -         4,100        -          4,100


Net income                         -           -        6,806        6,806

Payments to former
  shareholders                     -           -       (3,795)      (3,795)

Balance at December 31, 1995   $   -       $73,635  $  (3,179)     $70,456


                         See accompanying notes.
















                                     F-49
<PAGE>


                            SILGAN CORPORATION
                  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 income (loss)                          $  6,806  $ 12,053  $ (2,547)
  Adjustments to reconcile net
    income (loss) to net cash provided
    by operating activities:
     Depreciation                              42,217    35,392    31,607
     Amortization                               7,488     6,404     4,817
     Reduction in carrying value of assets     14,745    16,729       -
     Contribution by Parent for federal
       income tax provision                     4,100     5,400     7,575
     Extraordinary charges relating
       to early extinguishment of debt          4,943       -       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          (8,825)    4,887      (886)
          Total adjustments                   202,830    35,282    50,878
     Net cash provided by operating
       activities                             209,636    47,335    48,331

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-50
<PAGE>


                            SILGAN CORPORATION
            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
  Repayments of long-term debt               (176,910)  (20,464)  (42,580)
  Capital contribution by Parent                  -         -      15,000
  Payments to former shareholders              (3,795)   (6,911)      -
  Advance to Parent                           (57,596)      -         -
  Debt financing costs                        (19,290)      -      (8,935)
     Net cash provided (used) by financing
       activities                             186,909   (16,975)   65,285

Net increase (decrease) in cash and
  cash equivalents                               (573)    2,460    (2,467)

Cash and cash equivalents at
  beginning of year                             2,665       205     2,672

Cash and cash equivalents at
  end of year                                $  2,092  $  2,665  $    205


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-51
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


1.     Basis of Presentation

Silgan Corporation ("Silgan",  or the "Company"),  a corporation which  was
formed in 1987 to acquire interests in various packaging manufacturers,  is
a wholly-owned  subsidiary  of Silgan  Holdings  Inc. ("Holdings",  or  the
"Parent").  The Parent  is 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").   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 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-52
<PAGE>


                            SILGAN CORPORATION
                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-53
<PAGE>


                            SILGAN CORPORATION
                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.  Under  SFAS No.  109, the  Company recognizes  a federal  tax
benefit from the losses of Holdings which is reflected as a contribution to
additional paid-in capital.  Due to the  adoption of SFAS No. 109 in  1993,
the Company recorded a cumulative charge to earnings and a credit to  paid-
in-capital of $6.0 million for the difference in methods up to 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 $0.8 million (after related income taxes of $0.5 million).

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 10.











                                     F-54
<PAGE>


                            SILGAN CORPORATION
                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.


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-55
<PAGE>


                            SILGAN CORPORATION
                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                                        14,832
  Deferred tax asset                              10,000
  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                          98,674 (1)    63,980 (2)
  Income (loss) before income taxes               32,333        (3,572)
  Net income (loss)                               18,033        (2,107)












                                     F-56
<PAGE>


                            SILGAN CORPORATION
                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-57
<PAGE>


                            SILGAN CORPORATION
                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-58
<PAGE>


                            SILGAN CORPORATION
                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 in 1994  by approximately $1.3 million  and
increasing net income by $0.8 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-59
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


7.     Advance to Parent

During the year ended December 31, 1995, the Company advanced to  Holdings,
on a non-interest bearing basis, $57.6 million.  Holdings used the  advance
to purchase $61.7 million face amount of  Holdings' 13 1/4% Senior Discount
Debentures ("Discount  Debentures").   The Company  is currently  permitted
under its debt facilities to make  further advances of up to $17.4  million
to fund additional repurchases by Holdings of its Discount Debentures prior
to June 30, 1996.


8.     Other Assets

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

                                                   1995       1994
                                              (Dollars in thousands)

     Debt issuance costs                        $25,021    $18,092
     Other                                       10,202      9,519
                                                 35,223     27,611
     Less:  accumulated amortization             (5,586)    (7,120)
                                                $29,637    $20,491

During 1995,  as  part  of  the  acquisition of  AN  Can  and  the  related
refinancing of  its secured  debt facilities,  the Company  wrote off  $4.9
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   $4.3
million, $4.6 million, and $2.6 million, respectively.


9.     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.
















                                     F-60
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


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

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
                                                 577,750    304,536
  Less: Amounts due within one year               28,140     21,968
                                                $549,610   $282,568

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          305,883
                                               $ 577,750

1995 Bank Credit Agreement

Effective August 1,  1995, the  Company, 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  Company's Senior Secured Notes  and to make  non-
interest bearing advances  to Holdings  in an  amount not  to exceed  $75.0
million for the repurchase of a  portion of Holding's Discount  Debentures.
In connection with  the refinancing of  the credit  agreement, the  Company
incurred a charge of $3.0  million (net of taxes  of $2.1 million) in  1995
for the early extinguishment  of amounts owed  under existing secured  debt
facilities.














                                     F-61
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


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

1995 Bank Credit Agreement  (continued)

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),  advance
$57.6 million to Holdings, and incur debt issuance costs of $19.3 million.

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.  In addition,  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.
























                                     F-62
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


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

1995 Bank Credit Agreement  (continued)

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 of any advances made  by the Company to Holdings for  the
repurchase of its Discount Debentures (up to a maximum commitment of $225.0
million).  As of December 31, 1995, the Company had advanced $57.6  million
to Holdings, 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 outstanding  does 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.

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.












                                     F-63
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


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

1995 Bank Credit Agreement  (continued)

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.

1993 Bank Credit Agreement

Effective December 21, 1993, the Company, 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  the  Company.   As  a  result  of  the  early
extinguishment of debt, the Company incurred a charge of $0.8 million  (net
of taxes of $0.5 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.















                                     F-64
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


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

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%

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.


10.     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-65
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


10.     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 (dollars in thousands):

                                           1995              1994
                                   Carrying    Fair    Carrying    Fair
                                    Amount     Value    Amount    Value

   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

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 and 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 and which mature in the year 1999.  Net payments or receipts  under
these agreements will be recorded as adjustments to interest expense.

















                                     F-66
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


10.     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.


11.     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-67
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


12.     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















                                     F-68
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


12.     Retirement Plans  (continued)

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.

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-69
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


12.     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.

13.     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 $3.1  million (after related income  taxes
of $1.9 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-70
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


13.     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 includes 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-71
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


13.     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.


14.     Income Taxes

Income taxes for 1995, 1994, and 1993 reflect the adoption of SFAS No.  109
under which  the  Company provides  for  taxes as  if  it were  a  separate
taxpayer.

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                  4,100      5,400      7,575
               State                      -          -          100
               Foreign                    -          -          -  
                                        4,100      5,400      7,675
                                      $ 6,600    $11,000     $9,475

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

                                         1995       1994       1993
                                           (Dollars in thousands)
           Income before
              extraordinary charges
              and accounting changes  $ 8,700    $11,000    $ 6,300
           Extraordinary charges       (2,100)       -         (500)
           Cumulative effect of
              accounting changes          -          -        3,675
                                      $ 6,600    $11,000     $9,475











                                     F-72
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


14.     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 provision at the
     U.S. Federal income tax rate      $ 6,466    $ 8,069   $ 5,091
  State and foreign tax expense
     net of Federal income benefit       1,625      2,015     1,235
  Amortization of goodwill                 471        576       154
  Other                                    138        340      (180)
                                       $ 8,700    $11,000   $ 6,300

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     24,600
     Net operating loss carryforwards               3,800      3,800
     Benefit taken for Holdings' losses            10,200      5,500
     Other                                             83        483
       Total deferred tax assets                   70,383     34,383

   Net deferred tax liabilities                   $ 3,017    $13,017
















                                     F-73
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


14.     Income Taxes  (continued)

The Company files a consolidated Federal  income tax return with  Holdings.
In accordance with the tax allocation  agreement, the Company is  obligated
to reimburse Holdings for  the use of Holdings'  losses only to the  extent
that Holdings has taxable income on  a stand-alone basis.  A liability  has
not been established to the extent of the use of Holdings' losses since the
possibility of  the  ultimate  payment for  these  benefits  is  considered
remote.  Accordingly, the use of Holdings' losses has been accounted for as
a contribution of capital.

Also, in  accordance with  the tax  allocation  agreement, the  Company  is
required to reimburse  Holdings for its  allocable share  of Holdings'  tax
liability.  The  Company's share of  Holdings' Federal  tax liability,  for
alternative minimum tax, aggregated $0.5 million  in 1995 and $1.5  million
in 1994.

On a consolidated basis, the Company  and Holdings have net operating  loss
carryforwards at December  31, 1995 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 and Holdings, on a consolidated
basis at December 31,  1995, have $3.9 million  of alternative minimum  tax
credits which are available indefinitely to reduce future tax payments  for
regular federal income tax purposes.

At December 31, 1995 the Company, if reporting on a separate company basis,
would have had net operating loss carryforwards for Federal tax purposes of
approximately $8.0  million,  which are  subject  to limitation  under  the
consolidated return regulations, and expire from 2001 to 2007.

























                                     F-74
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


15.     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.


16.     Stock Option Plans

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, Containers and Plastics have
each reserved 1,200  shares of its  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-75
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


16.     Stock Option Plans  (continued)

The SARs extend to all of the shares covered by the options 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' plan, 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
the Company, 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 936 shares  under
the Containers plan and 1,200 shares under the Plastics plan.  The exercise
prices per share range from $2,122 to $4,933 for the Containers options and
$126 to $993 for the Plastics options. The stock options and SARs generally
become exercisable ratably over a five-year period.  At December 31,  1995,
there were 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 $0.4  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-76
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


16.     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.


17.     Stockholder's Equity

The Company's authorized  capital stock consists  of 1,000  shares each  of
Class A, B, and C Common Stock ($.01  par value) and preferred stock.   The
Company's outstanding capital stock at December 31, 1995 and 1994  consists
of 1 share of  Class A Common Stock  and 1 share of  Class B Common  Stock.
Both shares are issued to Holdings.


18.     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 Messr. Silver, the Chairman and Co-Chief Executive  Officer
and Messr.  Horrigan,  the President  and  Co-Chief Executive  Officer,  of
Holdings  and  Silgan,   S&H  provides  Holdings,   the  Company  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.












                                     F-77
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


18.     Related Party Transactions  (continued)

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.


19.     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.  In 1995, Silgan made  a distribution to Holdings and payment  was
tendered to  these former  holders for  $3.8 million  as reflected  in  the
Consolidated Statement of Common Stockholder's Equity.   In 1994, prior  to
the trial for appraisal, Holdings 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 Silgan made a distribution to Holdings in order
to make a payment  of $6.9 million, including  interest, in respect of  the
settlement.

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  Silgan and Holdings 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-78
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


20.     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)   $726.7     $31.6     $32.5
Plastic container         219.6   13.2       159.4      13.8      19.4
  Consolidated         $1,101.9  $86.1      $886.1     $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     $29.2

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 metal container segment.

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
















                                     F-79
<PAGE>


                            SILGAN CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1995, 1994 AND 1993


20.     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                   52.5      36.1      27.9 
     Corporate                           0.4       0.5       0.4
     Income before income taxes       $ 18.5    $ 23.1    $ 14.6

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

                                        1995      1994      1993
     Identifiable assets              $886.1    $498.1    $490.4
     Corporate assets                   60.2       2.0       1.7
        Total assets                  $946.3    $500.1    $492.1

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.




























                                     F-80
<PAGE>



                     REPORT OF INDEPENDENT ACCOUNTANTS




To the Board of Directors of
American National Can Company

In our opinion, the accompanying balance sheets and the related  statements
of operations and of cash flows  present fairly, in all material  respects,
the financial  position  of  the  Food  Metal  &  Specialty  Division  (the
"Division"), a division of American National  Can Company, at December  31,
1994 and 1993, and  the results of  its operations and  its cash flows  for
each of  the  three  years  in  the period  ended  December  31,  1994,  in
conformity with generally accepted accounting principles.  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 of these statements in  accordance
with generally accepted auditing standards which  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, assessing  the accounting principles used  and
significant estimates  made  by  management,  and  evaluating  the  overall
financial statement presentation.   We believe  that our  audits provide  a
reasonable basis for the opinion expressed above.

As discussed in Note  2 to the financial  statements, the Division  changed
its  method  of  accounting  for   postemployment  benefits  in  1994   and
postretirement benefits  in 1993.   Also,  as discussed  in Note  2 to  the
financial statements, the  Division changed  its method  of evaluating  the
recoverability of goodwill in 1994.


Price Waterhouse LLP
Chicago, Illinois
September 14, 1995




















                                     F-81
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                              BALANCE SHEETS

                          (Dollars in thousands)

                                                     December 31,    
                                                    1994        1993 
                    ASSETS
CURRENT ASSETS:
  Cash                                           $       7   $       8
  Accounts receivable, less allowances of
     $732 in 1994 and $92 in 1993 (Note 3)          45,578      38,597
  Inventories (Notes 2 and 4)                      120,963      96,713
  Deferred income taxes (Notes 2 and 7)             19,287      26,400
  Other                                              7,747       1,123
     TOTAL CURRENT ASSETS                          193,582     162,841

PROPERTY, PLANT AND EQUIPMENT, net
  (Notes 2 and 5)                                  208,157     247,137
GOODWILL, less accumulated amortization
  of $56,704 in 1994 and $25,045 in 1993
  (Notes 1 and 2)                                  146,363     178,022
OTHER  ASSETS                                        2,140       7,624

     TOTAL ASSETS                                 $550,242    $595,624

            LIABILITIES AND EQUITY
CURRENT LIABILITIES:
  Accounts payable                                $ 93,058    $ 82,040
  Accrued liabilities (Notes 9 and 13)              55,819      79,333
  Long-term obligations under capital leases
     to be paid within one year (Note 6)                50          87
     TOTAL CURRENT LIABILITIES                     148,927     161,460

LONG-TERM LIABILITIES:
  Long-term obligations under capital
     leases (Note 6)                                 1,113       1,163
  Deferred income taxes (Notes 2 and 7)             19,684      29,897
  Other (Notes 12 and 13)                           61,026      73,052
     TOTAL LONG-TERM LIABILITIES                    81,823     104,112

COMMITMENTS AND CONTINGENCIES (Note 15)                -           -  

EQUITY:
  Equity adjustment for minimum pension
     liability (Note 10)                          (    500)   (    246)
  Investments by and advances from ANC
     (Note 3)                                      319,992     330,298
     TOTAL EQUITY                                  319,492     330,052

     TOTAL LIABILITIES AND EQUITY                 $550,242    $595,624

              See accompanying notes to financial statements.






                                     F-82
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                         STATEMENTS OF OPERATIONS

                          (Dollars in thousands)


                                             Year Ended December 31,   
                                            1994       1993       1992  

NET SALES (Note 16)                       $596,594   $578,081   $698,699

OPERATING COSTS AND EXPENSES:
  Cost of goods sold (excluding
     depreciation and amortization)        516,286    508,434    630,764
  Depreciation and amortization of
     property, plant and equipment
     (Note 2)                               17,073     23,692     27,965
  Selling, general and administrative
     expenses (Note 3)                      26,446     31,304     39,826
  Research and development expenses          5,594      4,779      8,302
  Net postretirement benefit expense
     (Note 11)                              37,030     37,356     16,312
  Restructuring expenses (Note 13)          10,100                 4,588
  Amortization of goodwill (Note 2)         31,659      5,009      5,009
  Financial expense, net (Notes 3 and 8)     2,255      2,565      9,883
  Other, net (Note 14)                       7,112      3,827        786
                                           653,555    616,966    743,435

LOSS BEFORE TAXES AND CUMULATIVE
  EFFECT OF CHANGES IN ACCOUNTING
  PRINCIPLES                             (  56,961) (  38,885)(   44,736)

BENEFIT (PROVISION) FOR INCOME TAXES
  (Notes 2 and 7):
     Current                                 7,448     40,646     19,980
     Deferred                                2,356  (  27,507)(    4,565)
                                             9,804     13,139     15,415
LOSS BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES       (  47,157) (  25,746)(   29,321)

CUMULATIVE EFFECT OF CHANGES IN
  ACCOUNTING PRINCIPLES, net of tax
  (Note 2)                               (     914) ( 139,983)       -  

NET LOSS                                 ($ 48,071) ($165,729)($  29,321)

              See accompanying notes to financial statements.








                                     F-83
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                         STATEMENTS OF CASH FLOWS
                          (Dollars in thousands)
                                             Year Ended December 31,   
                                            1994       1993       1992  
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                ($48,071) ($165,729)  ($29,321)
  Adjustments to reconcile net loss
     to net cash provided from (used
     in) operating activities:
       Cumulative effect of changes in
          accounting principles                914    139,983
       Depreciation and amortization        48,732     28,701     32,974
       Provision for restructuring          10,100                 4,588
       Provision for asset writedowns        7,110
       Provision (benefit) for deferred
          income taxes                    (  2,356)    27,507      4,565
       Other adjustments to net loss           281      3,907      1,250
       Changes in assets and liabilities:
          (Increase) decrease in accounts
            receivable                    (  7,273)    14,572   (    227)
          (Increase) decrease in
            inventories                   ( 24,891)    19,817     33,762
          (Increase) decrease in other
            current assets                (  6,624)       173        319
          Decrease in other assets           6,989        448      4,804
          Decrease in accounts payable
            and other liabilities         ( 35,595) (  33,779)(   50,350)
       NET CASH PROVIDED FROM (USED IN)
          OPERATING ACTIVITIES            ( 50,684)    35,600      2,364

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                    ( 10,153) (  17,723)(    9,594)
  Proceeds from sale of property, plant
     and equipment                          10,557      2,921     25,659
  Transfer of property, plant and
     equipment to (from) other ANC
     business units                         12,601        715   (    223)
       NET CASH PROVIDED FROM (USED IN)
          INVESTING ACTIVITIES              13,005  (  14,087)    15,842

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of obligations under capital
     leases                               (     87) (     116)(      147)
  Increase (decrease) in advances from
     ANC (Note 3)                           37,765  (  21,398)(   18,534)
       NET CASH PROVIDED FROM (USED IN)
          FINANCING ACTIVITIES              37,678  (  21,514)(   18,681)

NET DECREASE IN CASH                      (      1) (       1)(      475)
CASH, beginning of year                          8          9        484
CASH, end of year                          $     7   $      8    $     9

                See accompanying notes to financial statements.
                             
                                     F-84
<PAGE>

                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)


Note 1 - Organization and Basis of Presentation

Food Metal & Specialty Division (the "Division") is a division of  American
National Can Company ("ANC") which is an indirect majority-owned subsidiary
of Pechiney Corporation,  a Delaware  corporation.    Pechiney  Corporation
is a  wholly-owned subsidiary of  Pechiney  International  S.A., which is a
majority-owned subsidiary of Pechiney S.A., a French corporation.

ANC, including the  operations of the  Division, was  acquired by  Pechiney
Corporation on December  31, 1988.   As a  result of  the acquisition,  the
tangible assets and liabilities of the Division were adjusted to their fair
values as  of the  date of  acquisition  and an  allocated portion  of  the
purchase price and  related expenses  incurred by  Pechiney Corporation  to
acquire ANC, together with the resultant  goodwill related to the  Division
and amortization thereof, have been pushed down to the Division's financial
statements.

The accompanying  financial statements  reflect the  "carve-out"  financial
position, results of  operations and  cash flows  of the  Division for  the
periods presented.   The  financial information  included herein  does  not
necessarily reflect what the financial  position and results of  operations
of the Division would  have been had  it operated as  a stand alone  entity
during the periods covered, and may not be indicative of future  operations
or financial position.


Note 2 - Summary of Significant Accounting Policies

Revenue Recognition

Revenues are recognized when goods are shipped.

Financial Instruments

The carrying  value  of  the Division's  financial  instruments,  primarily
receivables and payables, generally approximates fair value.

Inventories

Inventories are  stated at  the lower  of cost  or market.   The  costs  of
inventories other than spare parts were determined by the first-in,  first-
out (FIFO) method.  Costs of spare parts inventories were determined by the
weighted average method.









                                     F-85
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

Property, Plant and Equipment

Property, plant and equipment is stated at cost  (as adjusted in connection
with the  acquisition of  ANC by Pichiney Corporation)  including  interest
incurred on funds borrowed during the period that major items  are  prepared
for their intended use.  Capitalized leases are stated at the lesser of the
present  value of  future  minimum  lease payments or the fair value of the
leased  property.   Depreciation  and  amortization  are computed using the 
straight-line method.

During 1994, the Division  performed a study of  the economic lives of  its
fixed assets  and  determined  that  the  useful  lives  of  certain  asset
categories were  generally  longer than  the  lives used  for  depreciation
purposes.  Therefore, the Division extended the estimated depreciable lives
of certain categories  of property, plant  and equipment (mainly  machinery
and equipment used in the production  process), by a maximum of two  years,
effective January 1, 1994.  The  effect of this change in estimate  reduced
1994 depreciation expense and net loss by $3,203 and $1,957, respectively.

Goodwill

Goodwill consists  of  an allocated  portion  of the  Pechiney  Corporation
acquisition costs in  excess of the  fair value of  the net  assets of  the
Division (see Note  1).  Goodwill  is amortized on  a straight-line  method
over forty years.

In addition to  the normal charge  for the year,  Pechiney Corporation  and
ANC, in 1994, revised  their method of evaluating  goodwill resulting in  a
writedown of $26,650 relating  to the Division.   A review of the  carrying
value of goodwill in  the light of recent  profitability trends of  certain
assets and current market values resulted in this additional charge.

Other Postretirement and Postemployment Benefits

Effective January  1, 1993,  the Division  adopted Statement  of  Financial
Accounting Standards  No. 106,  "Employers' Accounting  for  Postretirement
Benefits  Other  than  Pensions"  ("SFAS  106")  which  requires  that  the
projected cost of all healthcare  and other nonpension benefits provided by
the Division  to its  retired employees  and  their dependents  be  accrued
during an employees' period of service  rather than expensed as paid.   The
cumulative effect of this change in accounting for postretirement  benefits
resulted in  a non-cash,  after-tax  charge in  1993  of $139,983  (net  of
$89,122 of income  tax benefits).   This cumulative  effect represents  the
actuarial present value of all future  medical and life insurance  benefits
to be paid to active employees and employees who retired subsequent to  the
date of  the acquisition  by Pechiney  Corporation (see  Note 1)  based  on








                                     F-86
<PAGE>



                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

services rendered to date.  The amount of the cumulative effect recorded by
the Division at January 1, 1993 was determined (a) for active employees  on
the basis  of an  actuarial  valuation and  (b)  for retired  employees  by
applying   the   pro   rata   allocation   relationship   for   determining
postretirement benefit expense for retired  employees as described in  Note
11, to the total accumulated postretirement benefit obligation  for retired
employees to ANC after deduction for the remaining portion of the liability
established  at  the  date  of  acquisition  by  Pechiney  Corporation  for
employees who had retired at that date.  Additional expense for 1993 due to
the adoption of SFAS 106 exclusive of the cumulative effect was $20,873.

Prior to 1993, the Division accounted for health care and other non-pension
benefits for retired  employees on the  cash basis except  for benefits  of
employees who were retired  as of the date  of the acquisition by  Pechiney
Corporation (see Note 11).

Effective January  1, 1994,  the Division  adopted Statement  of  Financial
Accounting Standards  No. 112,  "Employers' Accounting  for  Postemployment
Benefits" ("SFAS 112").  This standard requires that the projected costs of
all benefits the  Division provides to  former or  inactive employees  (and
their covered dependents) before  their retirement be  accrued at the  time
they are terminated  or become  inactive.   The cumulative  effect of  this
change in accounting  for postemployment benefits  resulted in a  non-cash,
after-tax charge in  1994 of  $914 (net of  $582 of  income tax  benefits).
There was no impact on  pre-tax earnings in 1994  as a result of  complying
with SFAS 112.

Income Taxes

The Division is included  as part of ANC  in the consolidated U.S.  federal
income tax return of Pechiney Corporation.  The provision for income  taxes
is computed on the taxable income or loss of the Division on a  stand-alone
basis.    For  financial  reporting  purposes,  income  tax  benefits   are
recognized based upon amounts currently recognized by ANC which credits the
Division  for  the  tax  benefits  resulting  from  the  inclusion  of  the
Division's losses in the consolidated return.

The Division accounts  for income taxes  based on the  asset and  liability
approach in accordance with Statement of Financial Accounting Standards No.
109, "Accounting  for Income  Taxes".   The  asset and  liability  approach
requires the recognition  of deferred tax  assets and  liabilities for  the
expected future  tax  consequences  of temporary  differences  between  the
financial reporting and the tax bases of assets and liabilities.








                                     F-87
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

The liability for the current portion  of the tax provision is  transferred
to the Investments  by and advances  from ANC account  at the  end of  each
year.  The deferred income tax assets and liabilities have been included in
the accompanying balance sheets.

Note 3 - Related Party Transactions

ANC  provides  the  Division  certain  data  processing,  human  resources,
purchasing, credit,  accounting and  tax services.   An  allocation of  the
estimated costs of these services is charged directly to the Division  each
month  by  ANC  using  varying   allocation  bases  (primarily  number   of
transactions processed).   The allocation  process is  consistent with  the
methodology used by ANC to allocate  costs of similar services provided  to
its other business units.  The costs for these services are negotiated  and
agreed to by both  the Division and ANC  each year, and  in the opinion  of
management are reasonable.   The allocated costs  of these services,  which
aggregated $7,110  in  1994, $9,241  in  1993  and $16,153  in  1992,  were
reflected  in  selling,   general  and  administrative   expenses  in   the
accompanying statements of operations.

ANC maintains a  centralized cash management  system and substantially  all
cash receipts and disbursements are recorded  at the corporate level.   The
Division  is  charged  or  credited  for  the  net  of  cash  receipts  and
disbursements each month.

The Division incurs a monthly charge for interest expense from ANC based on
a formula which takes into consideration  its percentage of certain  assets
and liabilities  in relation  to the  total  for ANC  of these  assets  and
liabilities (see Note 8).

The following  table sets  forth the  activity in  the Investments  by  and
advances from ANC account for the  years ended December 31, 1994, 1993  and
1992:

                                             1994      1993      1992 

     Balance, beginning of year           $330,298  $377,442  $425,297
     Net loss                            (  48,071)( 165,729)(  29,321)
     Charges/advances from ANC, net,
     including in 1993, $139,983 relating
     to a cumulative effect of a change
     in accounting principle                37,765   118,585 (  18,534)
     Balance, end of year                 $319,992  $330,298  $377,442









                                     F-88
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

ANC  maintains  agreements  with  certain  banks  to  sell  trade  accounts
receivable, with limited recourse,  on a revolving  basis.  The  agreements
specify  certain  eligibility  criteria  for  receivables  that  are  sold,
including credit quality and  maturity.  At December  31, 1994 and 1993,  a
portion of the Division's receivables were included in the eligible pool of
receivables  sold  by  ANC.    The  balance  sheets  reflect  all  Division
receivables, including those in the eligible pool.


Note 4 - Inventories

Inventories at December 31, 1994 and 1993 consist of the following:

                                        1994           1993 
     Raw materials                   $ 43,466        $13,968
     Work-in-process                    6,143          6,147
     Finished goods                    60,515         64,952
     Machine spare parts               10,839         11,646
                                     $120,963        $96,713


Note 5 - Property, Plant and Equipment

Property, plant and equipment at December 31, 1994 and 1993 consists of the
following:

                                                               Estimated
                                            1994      1993    Useful Life

     Land                                 $ 25,680  $ 31,260        -      
     Buildings and improvements             59,876    60,912       40 years
     Machinery and equipment               229,333   256,286  3 to 20 years
     Less: Accumulated
         depreciation                    ( 106,732)( 101,321)
                                          $208,157  $247,137

Property, plant and equipment includes assets held for sale with a net book
value of $39,439 and $35,539 at  December 31, 1994 and 1993,  respectively.
At December 31,  1994 and 1993,  the Division  has available  restructuring
reserves of $12,423 and $7,829, respectively, to cover the estimated losses
to be incurred on the disposal of these assets (see Note 13).














                                     F-89
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

Note 6 - Leases

The Division  leases manufacturing,  warehouse  and office  facilities  and
certain equipment.   Future minimum lease  payments required under  capital
leases and operating leases having initial or remaining noncancelable lease
terms in excess of one year are set forth below.  Such future minimum lease
payments  have  not  been  reduced  by  sublease  rentals  to  be  received
subsequent to December 31, 1994 of $4,385 for operating leases:

                                                Capital    Operating
                                                 Leases      Leases 
     1995                                        $  154      $ 4,116
     1996                                           154        3,603
     1997                                           154        3,366
     1998                                           154        2,769
     1999                                           153        2,226
     Thereafter                                   1,529        5,736
     Total minimum rentals                        2,298      $21,816

     Less amount representing interest          ( 1,135)
     Present value of future minimum
       payments                                   1,163
     Less current portion                       (    50)
     Long-term obligations under
       capital leases                            $1,113

Rental expense  under operating  leases for  the years  ended December  31,
1994, 1993 and 1992 was as follows:

                                    1994          1993         1992 
     Gross rental expense          $5,568        $6,418       $4,597
     Less sublease rental income      652           865          419
                                   $4,916        $5,553       $4,178






















                                     F-90
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

Note 7 - Income Taxes

The income tax benefit (provision) for  the years ended December 31,  1994,
1993 and 1992 was as follows:

                                   1994        1993         1992 
     Current income taxes:
        Federal                  $ 6,299     $34,376      $16,898
        State                      1,149       6,270        3,082
                                   7,448      40,646       19,980
     Deferred income taxes         2,356    ( 27,507)    (  4,565)
                                 $ 9,804     $13,139      $15,415

The provision for taxes on income differed from the U.S. statutory rate for
the years ended December 31, 1994, 1993 and 1992 for the following reasons:

                                   1994        1993         1992 
     Statutory tax rate           35.0%       35.0%        35.0%
     State and local taxes, net
        of federal benefit         1.7         3.3          3.4
     Goodwill amortization       (19.5)      ( 4.5)       ( 3.9)
                                  17.2%       33.8%        34.5%

Deferred tax  assets  (liabilities)  were comprised  of  the  following  at
December 31, 1994 and 1993:

                                               1994         1993 
     Deductible temporary differences:
        Restructuring reserve                $20,043      $32,034
        Environmental reserve                  9,229        9,393
        Employee benefits                      6,191        7,589
        Workers' compensation                  5,031        4,533
        Inventories                            3,122        2,750
        Other                                  1,073        1,370
        Total                                 44,689       57,669
     Taxable temporary differences:
        Property, plant and equipment       ( 45,086)    ( 61,166)
     Net deferred tax liability             ($   397)    ($ 3,497)

















                                     F-91
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

Note 8 - Financial Expenses, net

Financial expenses for  the years ended  December 31, 1994,  1993 and  1992
consist of the following:

                                   1994        1993         1992 
     Interest expense:
        Allocated from ANC
           (Note 3)              $ 2,986     $ 3,099      $10,698
        Interest imputed on
           obligations under
           capital leases             75         123          135
        Capitalized interest    (    582)   (    211)    (    732)
     Total interest expense        2,479       3,011       10,101
     Interest income            (    224)   (    446)    (    218)
     Financial expenses, net     $ 2,255     $ 2,565      $ 9,883


Note 9 - Accrued Liabilities

The components of accrued liabilities at December 31, 1994 and 1993 were as
follows:

                                               1994         1993 
     Restructuring reserve (Note 13)         $20,000      $37,000
     Accrued payroll and employee benefits    18,219       22,278
     Workers' compensation liability          12,932       11,652
     Accrued taxes other than payroll          2,155        2,926
     Payable to fixed asset vendors            1,903        2,692
     Accrued quality claims                      -          1,900
     Pension liabilities (Note 10)               542          668
     Other                                        68          217
                                             $55,819      $79,333


Note 10 - Pension Liabilities

The Division  sponsors defined  benefit retirement  plans covering  certain
hourly  employees  of  the  Division.    The  Division's  remaining  hourly
employees are included  in ANC-sponsored  defined benefit  plans or  multi-
employer union plans.   The Division's salaried  employees are included  in
defined benefit and  defined contribution plans  which cover  substantially
all of the salaried employees of ANC.  The ANC-sponsored plans for salaried




                                     F-92
<PAGE>



                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

employees  provide  benefits that  are based on employees' years of service
and compensation during employment with the Division.  The Division through
ANC makes contributions to the defined benefit  plans at least equal to the
minimum funding  requirements under the Employee Retirement Income Security
Act of 1974 (ERISA).

Net periodic cost  (income) for  defined benefit  and defined  contribution
plans for the years ended December 31, 1994, 1993 and 1992 was as follows:

                                        1994        1993         1992 
     Division-sponsored hourly
       plans                         ($   340)    $   184      $   370
     ANC-sponsored plans:
        Active hourly employees         4,558       7,279        8,222
        Active salaried employees       2,865       3,267        2,894
        Retired hourly employees        2,075       7,635        7,191
        Retired salaried employees   (    995)   (    419)     (   542)
     Multi-employer union plans           148         169          200

                                      $ 8,311     $18,115      $18,335

Net periodic pension cost (income) for the Division-sponsored hourly  plans
for 1994, 1993 and 1992 included the following components:

                                        1994        1993         1992 
     Service cost - benefits
        earned during the period       $  286      $  350       $  429
     Interest cost on projected
        benefit obligation                722         835          886
     Actual return on assets -
        loss (gain)                       272     ( 1,795)     (   544)
     Net amortization and deferral    ( 1,620)        794      (   401)

     Net periodic pension cost
        (income)                      ($  340)     $  184       $  370

Pension expense for active employees of  the Division participating in  the
ANC-sponsored plans was allocated based on an actuarial valuation.  Pension
expense (income) for the Division's retirees participating in ANC-sponsored
plans was based on a pro-rata allocation of active Division participants to
total actives in each ANC-sponsored plan.














                                     F-93
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

For the years 1992  through 1994, the discount  rate used to determine  the
actuarial present value of the projected  benefit obligation was 8.0%,  the
expected rate of  return on plan  assets was 10.0%,  and the discount  rate
used to determine the interest cost on the projected benefit obligation was
8.0%.   The expected  increase in  future salaries  for those  plans  using
future compensation assumptions ranged from 4.0% to 6.9% for 1994 and  6.0%
to 8.9% for 1993 and 1992.

All amortization  is based  upon the  average remaining  service period  of
covered employees except for unrecognized  prior service costs for  benefit
improvements negotiated during the current period which are amortized  over
six or ten years (twice the contract period).

The following table sets forth the funded status and amounts recognized for
the Division-sponsored hourly plans in the  balance sheets at December  31,
1994 and 1993:
                                       1 9 9 4             1 9 9 3      
                                Assets   Accumulated  Assets  Accumulated
                                Exceed    Benefits    Exceed   Benefits
                              Accumulated  Exceed   Accumulated Exceed
                               Benefits    Assets    Benefits   Assets 
Actuarial present value of
   benefit obligations:
     Vested benefits             $ 4,985   $  3,434   $  5,449  $  2,576
     Nonvested benefits              818        -          927       -  
Accumulated benefit obligation     5,803      3,434      6,376     2,576

Excess of projected benefit
   obligation over accumulated
   benefit obligation                427        -        2,324       -  
Projected benefit obligation       6,230      3,434      8,700     2,576

Plan assets at fair value          8,724      2,369     10,118     1,674
Funded status                      2,494   (  1,065)     1,418  (    902)

Unrecognized prior service cost        3        -            5       -
Unrecognized net (gain) loss    (  1,319)       708   (    643)      189
Additional minimum liability         -     (    818)       -    (    403)
Accrued pension asset
   (liability)recognized in
   the balance sheets            $ 1,178   ($ 1,175)   $   780  ($ 1,116)














                                     F-94
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

The plans' assets are held by several master trusts created for  collective
investment of plans' funds.  At December 31, 1994 and 1993, assets held  by
the master  trusts  consisted primarily  of  common and  preferred  stocks,
corporate bonds, U.S. government obligations, pooled funds, real estate and
short-term investments.

At December  31,  1994 and  1993,  equity  adjustments of  $500  and  $246,
respectively, (net  of  taxes of  $318  and $157,  respectively)  had  been
recorded,  representing  the  excess  of  the  additional  minimum  pension
liability  over  the  related  unrecognized  prior  service  cost  for  the
Division-sponsored plans.

The projected  benefit  obligation for  the  Division's active  hourly  and
salaried employees  included in  the ANC-sponsored  defined benefit  plans,
based on actuarial valuations, was  approximately $102,000 at December  31,
1994 and $130,000 at December 31, 1993.  Such obligations are not  included
in the accompanying balance sheets.


Note 11 - Postretirement Benefits Other than Pensions

ANC sponsors  healthcare and life insurance benefit plans for substantially
all of the Division's hourly and  salaried employees and their  dependents.
Certain of  the plans  require retiree  contributions.   The Division  also
participates  in   several  multi-employer   union  plans   which   provide
postretirement health care benefits to certain hourly employees.

The net postretirement benefit expense for active employees is based on  an
actuarial valuation.  For purposes of  these financial statements, the  net
postretirement benefit  expense  for  retired  employees  of  the  Division
participating in the ANC-sponsored plans was  computed based on a  pro-rata
allocation of the number  of Division employees  that retired between  1989
and 1994 compared to the total number of employees covered by the plans who
retired during the same time period.   This allocation method assumes  that
the percentage of Division employees who retired prior to 1989, compared to
all employees  who  retired  prior to  1989,  approximates  the  percentage
calculated above.  Management  believes that this  method of allocation  is
reasonable.  Total postretirement benefit expense for retired employees  of
ANC participating in  the ANC-sponsored plans  was determined by  actuarial
valuation.















                                     F-95
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

The net postretirement benefit expense for 1994, 1993 and 1992 included the
following:

                                             1994      1993      1992 
  In accordance with SFAS 106:
     Allocated portion of service and
       interest cost for the Division's
       active employees participating
       in ANC-sponsored plans:
          Active hourly employees          $ 2,885   $ 2,642
          Active salaried employees            990       895

     Allocated portion of interest cost
       for the Division's retired
       employees participating in
       ANC-sponsored plans:
          Retired hourly employees          28,034    28,553
          Retired salaried employees         4,830     5,026
                                            36,739    37,116

  Prior to adoption of SFAS 106:
     Payments for employees retired
       subsequent to the acquisition
       by Pechiney Corporation                                 $15,956

     Division contributions to hourly
       multi-employer union plans              291       240       356

     Net postretirement benefit expense    $37,030   $37,356   $16,312

These benefits are funded  from current Division cash  flows as claims  are
paid.

The postretirement benefit obligation for active employees of the  Division
included in  ANC-sponsored  plans,  which  was  approximately  $28,000  and
$25,500 for hourly employees and $8,900  and $8,000 for salaried  employees
at December 31,  1994 and 1993,  respectively, as  determined by  actuarial
valuation, is  not  reflected in  the  accompanying balance  sheets.    The
postretirement benefit obligation for retired hourly and salaried employees
of the Division are also not included in the accompanying balance sheets.

A discount rate  of 8% was  used for determining  obligations and  interest
costs.












                                     F-96
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

The following  table  shows  the other  assumptions  used  to  develop  the
accumulated postretirement benefit obligation  and the net  post-retirement
benefit expense in 1994 and 1993.

                                                   Managed
                                       Under Age  Care Under Over Age
                                          65        Age 65      65  
     Current year health care trend rate    10%        8%        8%
     Ultimate trend rate                     6%        6%        5%
     Year ultimate trend rate is achieved  2001      2001      2001

A one percentage point increase in the assumed health care cost trend rates
would increase the postretirement benefit expense for the Division's active
and  retired  employees  participating   in  the  ANC-sponsored  plans   by
approximately $2,600 for the year ended December 31, 1994.


Note 12 - Other Long-Term Liabilities

The components of other long-term liabilities at December 31, 1994 and 1993
were as follows:

                                                    1994      1993 

     Restructuring reserve (Note 13)              $32,725   $45,351
     Environmental reserve (Note 15)               23,726    24,147
     Accrued employee benefits                      3,813     2,808
     Deferred incentive compensation                  762       746
                                                  $61,026   $73,052


























                                     F-97
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

Note 13 - Restructuring

The Division  has  implemented a  restructuring  program to  close  certain
plants, modify  plant operations  and consolidate  and transfer  production
processes between locations.   As a  result of  the restructuring  program,
nine plants have  been closed or  reorganized since 1991  resulting in  the
reduction of approximately 1,100 employees through December 31, 1994.   The
Division recorded a restructuring provision in  June, 1992 of $4,588  which
represented the loss incurred on the sale of property of a closed facility.
In December, 1994, the Division recorded an additional provision of $10,100
for two plants still  in the process of  being closed or reorganized  which
will result in the elimination of approximately 70 additional positions  by
the end of 1995.

The following table sets  forth the activity  in the restructuring  reserve
for 1994 and 1993 and  the reserve balances at  December 31, 1994 and  1993
which are included in accrued  liabilities and other long-term  liabilities
in the accompanying balance sheets.
                                Equipment
                                 Standby
                                   and   Writedown
                      Employee   Project     of      Sales
                        Costs      Costs    Assets  Proceeds    Total 
Balance at 12/31/92    $87,514   $31,101   $38,264  ($29,685) $127,194
1993 Activity          (31,780)  (12,313)  ( 2,725)    1,975  ( 44,843)

Balance at 12/31/93     55,734    18,788    35,539  ( 27,710)   82,351
1994 Provision           4,310       150    13,550  (  7,910)   10,100
1994 Activity          (31,183)  ( 7,497)  ( 9,650)    8,604  ( 39,726)

Balance at 12/31/94    $28,861   $11,441   $39,439  ($27,016) $ 52,725

Employee costs primarily include employee  separation costs to be  incurred
upon plant closures, such as severance and unemployment benefits to be paid
to terminated employees and pension and  retiree medical benefits based  on
actuarial valuation.

Equipment standby  and  project costs  include  costs associated  with  the
modification  of   certain  facilities,   transferring  equipment   between
locations and the ongoing costs of maintaining certain plants and equipment
from the expected closing date to the estimated sale date.














                                     F-98
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

As a  result  of  closing certain  facilities,  the  restructuring  reserve
includes a  provision  to  record any  excess  assets  at  their  estimated
realizable  values.    Anticipated  proceeds  from  the  sales  of  certain
facilities and excess machinery and equipment have been used to offset  the
total costs associated with the restructuring program.

Substantially all  of these  costs will  be incurred  over the  next  three
years.


Note 14 - Asset Writedowns

In 1994, the Division recorded a  write down of various assets  aggregating
$7,110 due to  the technological  obsolescence of  machinery and  equipment
used in  the  production process  and  machinery and  equipment  which  was
purchased for the manufacture of a new product which was unsuccessful.  The
writedown has been included in Other, net in the accompanying statements of
operations.


Note 15 - Contingencies

The Division is  involved in litigation  and in administrative  proceedings
and investigations  in various  jurisdictions.   A number  of such  matters
involve the  Division,  ANC  and other  parties  related  to  environmental
remediation costs.

It is the Division's policy to  accrue environmental cleanup costs when  it
is probable that a liability has been incurred and an amount is  reasonably
estimable.   As assessments  and cleanups  proceed, these  liabilities  are
reviewed  periodically  and  adjusted  as  additional  information  becomes
available.  The liabilities can change substantially due to such factors as
additional information on the nature or extent of contamination, methods of
remediation required, and other actions by governmental agencies or private
parties.

At December 31, 1994, the Division has recorded an environmental reserve of
$23,726 which  includes $737  for plant  locations  that are  currently  in
operation.  The remaining reserve of $22,989 includes plant locations which
have been closed and environmental sites  that are located somewhere  other
than a  plant  location (landfills,  solvent  recovery sites,  dump  sites,
etc.).  The majority of these costs are expected to be paid out within  the
next 10 years, however, certain costs could be incurred for up to 30 years.












                                     F-99
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                          (Dollars in thousands)

While the Division's liability, if any,  with respect to all pending  suits
and claims  cannot  be  determined at  this  time,  it is  the  opinion  of
management that the outcome of any such matters, and all of them  combined,
will not  have  a  material adverse  effect  on  the  Division's  financial
position or results of operations.


Note 16 - Major Customers

The Division had gross sales in excess of  10% to one customer in 1994  and
1993 amounting to approximately $63,900 and $62,000, respectively.


Note 17 - Subsequent Event

On August 1, 1995, Silgan  Containers Corporation ("Silgan") acquired  from
ANC substantially all of the net operating assets of the Division for  cash
of approximately $336,300.  The  purchase agreement specifies that  certain
additional assets will be sold to Silgan upon completion of a restructuring
project at one  of the  operating plants, but  no later  than December  31,
1996.  Upon  completion of this  transaction, ANC will  no longer  actively
sell products in the food metal & specialty markets.

































                                     F-100
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                              BALANCE SHEETS
                                (Unaudited)

                          (Dollars in thousands)

                                         June 30, 1995 June 30, 1994
                    ASSETS
CURRENT ASSETS:
  Cash                                     $       6     $       7
  Accounts receivable, less allowances
     of $465 in 1995 and $380 in 1994         74,681        73,445
  Inventories                                160,574       141,836
  Deferred income taxes                       18,928        23,197
  Other                                        3,331         4,791
     TOTAL CURRENT ASSETS                    257,520       243,276

PROPERTY, PLANT AND EQUIPMENT, net           191,060       218,770
GOODWILL, less accumulated amortization
  of $58,856 in 1995 and $27,550 in 1994     144,211       175,517
OTHER ASSETS                                   2,145         4,559

     TOTAL ASSETS                           $594,936      $642,122

          LIABILITIES AND EQUITY
CURRENT LIABILITIES:
  Accounts payable                          $ 71,223      $ 77,385
  Accrued liabilities                         46,769        62,689
  Long-term obligations under capital leases
     to be paid within one year                   53            53
     TOTAL CURRENT LIABILITIES               118,045       140,127

LONG-TERM LIABILITIES:
  Long-term obligations under capital leases   1,086         1,138
  Deferred income taxes                       17,061        18,773
  Other                                       61,030        73,389
     TOTAL LONG-TERM LIABILITIES              79,177        93,300

COMMITMENTS AND CONTINGENCIES                    -             -  

EQUITY:
  Equity adjustment for minimum pension
     liability                             (     500)    (     246)
  Investments by and advances from ANC       398,214       408,941
     TOTAL EQUITY                            397,714       408,695

     TOTAL LIABILITIES AND EQUITY           $594,936      $642,122

              See accompanying notes to financial statements.










                                     F-101
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                         STATEMENTS OF OPERATIONS
                                (Unaudited)

                          (Dollars in thousands)

                                            Six Months Ended June 30,
                                              1995             1994  

NET SALES                                   $245,052         $256,343

OPERATING COSTS AND EXPENSES:
  Cost of goods sold (excluding
     depreciation and amortization)          205,307          220,556
  Depreciation and amortization of
     property, plant and equipment             8,473           10,526
  Selling, general and administrative
     expenses                                 13,314           14,331
  Research and development expenses            1,979            2,184
  Net postretirement benefit expense          17,974           18,484
  Amortization of goodwill                     2,152            2,505
  Financial expense, net                       6,258            1,116
  Other, net                                     142               96
                                             255,599          269,798

LOSS BEFORE TAXES AND CUMULATIVE
  EFFECT OF CHANGES IN ACCOUNTING
  PRINCIPLES                               (  10,547)       (  13,455)

BENEFIT (PROVISION) FOR INCOME TAXES:
     Current                                     991        (   3,090)
     Deferred                                  2,265            7,340
                                               3,256            4,250
LOSS BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES         (   7,291)       (   9,205)

CUMULATIVE EFFECT OF CHANGES IN
  ACCOUNTING PRINCIPLES                                     (     914)

NET LOSS                                   ($  7,291)       ($ 10,119)


              See accompanying notes to financial statements.
















                                     F-102
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                         STATEMENTS OF CASH FLOWS
                                (Unaudited)

                          (Dollars in thousands)

                                            Six Months Ended June 30,
                                              1995             1994  
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                  ($ 7,291)       ($ 10,119)
  Adjustments to reconcile net loss
     to net cash used in operating
     activities:
       Cumulative effect of changes in
          accounting principles                                   914
       Depreciation and amortization          10,625           13,031
       Benefit for deferred income taxes    (  2,265)       (   7,340)
       Other adjustments to net loss              39              343
       Changes in assets and liabilities:
          Increase in accounts receivable   ( 29,044)       (  32,465)
          Increase in inventories           ( 39,626)       (  41,076)
          Decrease (increase) in other
            current assets                     5,631        (   8,130)
          Decrease in other assets               268            6,760
          Decrease in accounts payable
            and other liabilities           ( 31,852)       (  22,559)
       NET CASH USED IN OPERATING
       ACTIVITIES                           ( 93,515)       ( 100,641)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                      (  2,993)       (   4,238)
  Proceeds from sale of property, plant
     and equipment                             1,176            9,033
  Transfer of property, plant and
     equipment to other ANC business units     9,846            9,856
       NET CASH PROVIDED FROM INVESTING
       ACTIVITIES                              8,029           14,651

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of obligations under capital
     leases                                 (     24)       (      59)
  Increase in advances from ANC               85,509           86,048
       NET CASH PROVIDED FROM FINANCING
       ACTIVITIES                             85,485           85,989

NET DECREASE IN CASH                        (      1)       (       1)
CASH, beginning of period                          7                8
CASH, end of period                          $     6         $      7

              See accompanying notes to financial statements.









                                     F-103
<PAGE>


                      FOOD METAL & SPECIALTY DIVISION
                       NOTES TO FINANCIAL STATEMENTS
                                (Unaudited)

Note 1 - Financial Statements

Results of operations for any interim period are not necessarily indicative
of results of any other periods or for the year.  The financial  statements
as of June 30, 1995 and 1994 and for  the six month periods then ended  are
unaudited, but  in  the  opinion  of  management  include  all  adjustments
necessary for  a fair  presentation of  results for  such periods.    These
financial statements  should  be  read  in  conjunction  with  the  audited
financial statements and related notes for  the three years ended  December
31, 1994.


Note 2 - Inventories

Inventories at June 30, 1995 and 1994 consist of the following:

                                        1995           1994 
     Raw materials                   $ 25,180       $ 25,469
     Work-in-process                      774            813
     Finished goods                   124,466        104,771
     Machine spare parts               10,154         10,783
                                     $160,574       $141,836


Note 3 - Subsequent Event

On August 1, 1995, Silgan  Containers Corporation ("Silgan") acquired  from
ANC substantially all of the net operating assets of the Division for  cash
of approximately $336,300.  The  purchase agreement specifies that  certain
additional assets will be sold to Silgan upon completion of a restructuring
project at one  of the  operating plants, but  no later  than December  31,
1996.  Upon  completion of this  transaction, ANC will  no longer  actively
sell products in the food metal and specialty markets.






















                                     F-104
<PAGE>


                           SILGAN HOLDINGS INC.
          UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                          AND NARRATIVE DISCLOSURE
      (REFLECTING THE ACQUISITION OF AMERICAN NATIONAL CAN COMPANY'S
                     FOOD METAL & SPECIALTY DIVISION)

          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 year  ended  December 31, 1995 and the three months
ended March 31, 1995.  The unaudited pro forma results of operations of the
Company for the twelve  months ended December 31, 1995 and the three months
ended March 31, 1995 include the historical results of the Company  and the
Food Metal & Specialty business of American National Can Company ("AN Can")
for such periods and give effect to certain pro forma adjustments.  The pro
forma adjustments made  to the historical results of operations reflect the
effect of purchase accounting adjustments based upon preliminary 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 unaudited pro  forma condensed statements of  operations of the Company
include adjustments  for depreciation,  goodwill amortization  and interest
expense (including  debt amortization)  based  upon the  allocated cost  of
the acquisition of AN Can and its related financing. In addition, pro forma
adjustments  have been made to reflect  manufacturing  cost  savings  which
will  be  realized  upon  the  combination  of the  Company's and ANC's can
manufacturing operations,  as well as reduced SG&A expenditures  which will
be realized  from  the  planned  integration of sales,  administrative  and
research functions of the Company and ANC.

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 late 1996.

The pro forma  adjustments are based  upon available  information and  upon
certain assumptions that the  Company believes are  reasonable.  The  final
purchase price allocation for the AN Can acquisition may  differ  from what
was  originally  anticipated,  although  it is not  expected that the final
purchase price allocation will differ materially.   The 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.





                                     F-105
<PAGE>


                           SILGAN HOLDINGS INC.
           UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
                       YEAR ENDED DECEMBER 31, 1995

                          (Dollars in thousands)


                                          ANC Food
                                          Metal &    Pro Forma
                            Historical   Specialty  Adjustments   Pro Forma
                                               (a)

Net sales                   $1,101,905   $ 302,477  $     -      $1,404,382
                                                        2,282 (b)
                                                          361 (c)
                                                          239 (d)
Cost of goods sold             970,491     266,156    ( 4,666)(e) 1,234,863

   Gross profit                131,414      36,321      1,784       169,519

                                                           74 (b)
Selling, general and                                       39 (d)
  administrative expenses       46,848      17,982    ( 7,584)(f)    57,359

Reduction in asset carrying
  value                         14,745         -           -         14,745

   Income from operations       69,821      18,339      9,255        97,415

Interest expense and other
  related financing costs       80,710       7,476        499 (g)(h) 88,685

   Income (loss) before 
      income taxes             (10,889)     10,863      8,756         8,730

Income tax provision
  (benefit)                      5,100       4,023    ( 1,923)(i)     7,200

   Income (loss) before
     extraordinary item (j) $  (15,989)  $   6,840  $  10,679      $  1,530


















                                     F-106
<PAGE>


                           SILGAN HOLDINGS INC.
           UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
                     THREE MONTHS ENDED MARCH 31, 1995

                          (Dollars in thousands)


                                          ANC Food
                                          Metal &    Pro Forma
                            Historical   Specialty  Adjustments   Pro Forma
                                               (a)

Net sales                    $ 203,264   $ 108,604  $     -       $ 311,868
                                                          699 (b)
                                                          185 (c)
                                                       (6,296)(d)
Cost of goods sold             174,265     102,351    ( 2,000)(e)   269,204

   Gross profit                 28,999       6,253      7,412        42,664

                                                          107 (b)
Selling, general and                                    ( 966)(d)
  administrative expenses       10,168       9,297     (3,250)(f)    15,356

   Income (loss) from
     operations                 18,831      (3,044)    11,521        27,308

Interest expense and other
  related financing costs       17,251       3,031      2,298 (g)(h) 22,580

   Income (loss) before
     income taxes                1,580     ( 6,075)     9,223         4,728

Income tax provision
  (benefit)                      3,000     ( 2,353)     3,003 (i)     3,650

   Income (loss) before
     extraordinary item (j) $  ( 1,420) $  ( 3,722)  $  6,220      $  1,078






















                                     F-107
<PAGE>


                           SILGAN HOLDINGS INC.
      NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                   FOR THE YEAR ENDED DECEMBER 31, 1995
                   AND THREE MONTHS ENDED MARCH 31, 1995


(a)  Restated ANC Food Metal &  Specialty Business financial information to
     conform to the Company's presentation.

(b)  Increased depreciation charge  from historical amount  based upon  the
     estimated fair values of property,  plant and equipment acquired  with
     estimated useful life of 25 years  for buildings and improvements  and
     5-11 years for machinery and equipment.

(c)  Decreased charge for amortization  of goodwill from historical  amount
     to reflect amortization of estimated excess  fair value over net  book
     value of assets acquired over 40-year period.

(d)  Elimination of pension and post-retirement medical expense for retired
     AN Can employees because related obligations  were not assumed by  the
     Company.

(e)  Decreased  cost  of  goods  sold   for  benefits  expected  from   the
     integration of ANC Food Metal & Specialty Business with  the Company's
     existing can manufacturing operation.

(f)  Decrease in the cost of administrative support services which will  be
     realized as  a result  of the  integration  of the  ANC Food  Metal  &
     Specialty  Business  and  the  Company's  sales,   administrative  and 
     research functions.

(g)  Estimated  increase  in  interest  expense  due  to  additional   bank
     borrowings of approximately $420.0 million at rates ranging from 8.38%
     to 8.88%,  which  approximates  the Company's  current bank  borrowing
     rates,  to finance the acquisition of AN Can and to fund the Company's
     average  working  capital  requirements  plus the  repurchase of $75.0
     million of the Company's 13 1/4% Senior Discount Debentures.

(h)  Amortization of deferred financing fees of  $19.3 million on new  debt
     over six-year term less elimination of  amortization of debt costs  on
     retired debt.

(i)  Adjustment for estimated  effective income tax  rate as calculated  in
     accordance with SFAS No. 109 applied to pro forma income before income
     taxes.

(j)  The  pro  forma   statement  of  operations   does  not  reflect   the
     extraordinary charge  resulting  from  the  write-off  of  unamortized
     deferred financing costs.





                                     F-108
<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


Item 16.  Exhibits and Financial Statement Schedules.

(a) Exhibits:
    --------

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

     3.1            Restated  Certificate of Incorporation of Silgan, as amended
                    (incorporated   by  reference  to  Exhibit  3.1  filed  with
                    Silgan's  Annual  Report  on Form  10-K for the  year  ended
                    December 31, 1993, Commission File No. 1-11200).

     3.2            By-laws  of Silgan  (incorporated  by  reference  to Exhibit
                    3(ii) filed with  Silgan's  Registration  Statement  on Form
                    S-1,  dated  January 11, 1988,  Registration  Statement  No.
                    33-18719).

     3.3            Restated    Certificate   of   Incorporation   of   Holdings
                    (incorporated by reference to Exhibit 1 filed with Holdings'
                    Current Report on Form 8-K, dated March 25, 1994, Commission
                    File No. 33-28409).

     3.4            By-laws of Holdings  (incorporated  by  reference to Exhibit
                    3.4 filed with Silgan's Registration  Statement on Form S-1,
                    dated May 1, 1989, Registration Statement No. 33-28409).

     4.1            Indenture,  dated as of June 29, 1992,  between Holdings and
                    The Connecticut  National Bank, as trustee,  with respect to
                    the 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
                    Shawmut Bank, N.A., 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            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).

     4.4            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).
    



                                      II-1

<PAGE>


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

     5              Opinion  of  Winthrop,  Stimson,  Putnam & Roberts as to the
                    legality of the  Debentures  (incorporated  by  reference to
                    Exhibit  5  filed  with   Amendment   No.  3  to   Holdings'
                    Registration  Statement  on Form S-1,  dated June 19,  1992,
                    Registration Statement No. 33-47632).

     8              Opinion  of  Winthrop,  Stimson,  Putnam & Roberts as to tax
                    matters  (incorporated  by reference to Exhibit 8 filed with
                    Post-Effective  Amendment  No. 1 to  Holdings'  Registration
                    Statement  on Form S-1,  dated June 18,  1993,  Registration
                    Statement No. 33-47632).

    10.1            Agreement for Purchase and Sale of Assets,  dated as of June
                    18, 1987,  between Carnation Company and Canaco  Corporation
                    (Containers)  (incorporated  by  reference  to Exhibit  2(i)
                    filed  with  Silgan's  Registration  Statement  on Form S-1,
                    dated   January  11,  1988,   Registration   Statement   No.
                    33-18719).

    10.2            First  Amendment  to  Agreement  for  Purchase  and  Sale of
                    Assets, dated as of July 15, 1987, between Carnation Company
                    and  Canaco   Corporation   (Containers)   (incorporated  by
                    reference to Exhibit 2(ii) filed with Silgan's  Registration
                    Statement on Form S-1, dated January 11, 1988,  Registration
                    Statement No. 33-18719).

    10.3            Second  Amendment  to  Agreement  for  Purchase  and Sale of
                    Assets,  dated as of  August  31,  1987,  between  Carnation
                    Company and Canaco Corporation (Containers) (incorporated by
                    reference to Exhibit 2(iii) filed with Silgan's Registration
                    Statement on Form S-1, dated January 11, 1988,  Registration
                    Statement No. 33-18719).

    10.4            Asset Purchase Agreement, dated as of July 29, 1987, between
                    Plastics   Corporation   (Plastics)  and  Monsanto   Company
                    (incorporated  by  reference  to  Exhibit  2(iv)  filed with
                    Silgan's  Registration  Statement on Form S-1, dated January
                    11, 1988, Registration Statement No. 33-18719).

    10.5            First Amendment to the Asset Purchase Agreement, dated as of
                    July 29, 1987, between Plastics  Corporation  (Plastics) and
                    Monsanto Company  (incorporated by reference to Exhibit 2(v)
                    filed  with  Silgan's  Registration  Statement  on Form S-1,
                    dated   January  11,  1988,   Registration   Statement   No.
                    33-18719).

    10.6            Agreement  for  Purchase  and  Sale of  Assets,  dated as of
                    September 27, 1988, between Carnation Company and Containers
                    (incorporated  by reference to Exhibit 1 filed with Silgan's
                    Current Report on Form 8-K, dated October 17, 1988).

   

    
                                      II-2

<PAGE>


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

    10.7            Agreement for Sale and Purchase of  Containers,  dated as of
                    December 3, 1988,  between Containers and Dial (incorporated
                    by reference to Exhibit 2 filed with Silgan's Current Report
                    on Form 8-K, dated December 19, 1988).

    10.8            Asset  Purchase  Agreement,  dated as of  November  7, 1988,
                    between  Containers and Dial  (incorporated  by reference to
                    Exhibit 1 filed with  Silgan's  Current  Report on Form 8-K,
                    dated December 19, 1988).

    10.9            Amended and Restated Stock Purchase  Agreement,  dated as of
                    January 1, 1989, among Aim, certain shareholders of Aim, and
                    Silgan  (incorporated  by  reference to Exhibit 1 filed with
                    Silgan's Current Report on Form 8-K, dated March 15, 1989).

    10.10           Assignment  and  Assumption,  dated  as of  March  1,  1989,
                    between Silgan and InnoPak Plastics  Corporation  (Plastics)
                    (incorporated  by reference to Exhibit 2 filed with Silgan's
                    Current Report on Form 8-K, dated March 15, 1989).

    10.11           Agreement  for Purchase and Sale of Assets  between  Fortune
                    and  InnoPak  Plastics  Corporation  (Plastics)  dated as of
                    March 1, 1989  (incorporated by reference to Exhibit 1 filed
                    with Silgan's  Current  Report on Form 8-K,  dated April 14,
                    1989).

    10.12           Amendment  to  Agreement  for  Purchase  and Sale of Assets,
                    dated as of March 30,  1989,  between  Fortune  and  InnoPak
                    Plastics Corporation  (Plastics)  (incorporated by reference
                    to Exhibit 2 to Silgan's  Current  Report on Form 8-K, dated
                    April 14, 1989).

    10.13           Assignment and Assumption  Agreement,  dated as of March 31,
                    1989,  between InnoPak Plastics  Corporation  (Plastics) and
                    Fortune Acquisition  Corporation  (incorporated by reference
                    to Exhibit 3 to Silgan's  Current  Report on Form 8-K, dated
                    April 14, 1989).

    10.14           Agreement for Purchase and Sale of Shares  between and among
                    InnoPak Plastics Corporation (Plastics),  Gordon Malloch and
                    Jurgen  Arnemann  and  Express,  dated as of  March 1,  1989
                    (incorporated  by reference to Exhibit 5 to Silgan's Current
                    Report on Form 8-K, dated April 14, 1989).

    10.15           Amendment  to  Agreement  for  Purchase  and Sale of Shares,
                    dated  as  of  March  31,  1989,   among  InnoPak   Plastics
                    Corporation  (Plastics),  Express, Gordon Malloch and Jurgen
                    Arnemann (incorporated by reference to Exhibit 6 to Silgan's
                    Current Report on Form 8-K, dated April 14, 1989).

    10.16           Assignment  and Assumption  Agreement  dated as of March 31,
                    1989,  between InnoPak Plastics  Corporation  (Plastics) and
                    827598 Ontario Inc.  (incorporated by reference to Exhibit 7
                    to  Silgan's  Current  Report on Form 8-K,  dated  April 14,
                    1989).

    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


                                      II-3

<PAGE>


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

                    Registration  Statement on Form S-1, dated January 11, 1988,
                    Registration Statement No. 33-18719).

    10.18           Amended and Restated Employment Agreement,  dated as of June
                    18,  1987,  between  Gerald  Wojdon and  Canaco  Corporation
                    (Containers)  (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).

    10.19           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).

    10.20           Supply  Agreement for Gridley,  California  effective August
                    31, 1987  (incorporated by reference to Exhibit 10(ix) 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).

    10.21           Amendment to Supply Agreement for Gridley, California, dated
                    July 1, 1990  (incorporated  by reference  to Exhibit  10.27
                    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).

    10.22           Supply  Agreement for Gustine,  California  effective August
                    31, 1987  (incorporated  by reference to Exhibit 10(x) 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).

    10.23           Amendment to Supply Agreement for Gustine, California, dated
                    March 1, 1990  (incorporated  by reference to Exhibit  10.29
                    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).

    10.24           Supply  Agreement 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).

    10.25           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).

    10.26           Supply Agreement 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


                                      II-4

<PAGE>


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

                    January  11,  1988,  Registration  Statement  No.  33-18719)
                    (Portions  of  this  Exhibit  are  subject  to  confidential
                    treatment pursuant to order of the Commission).

    10.27           Supply Agreement for Woodland,  California  effective August
                    31, 1987  (incorporated  by  reference  to Exhibit  10(xiii)
                    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).

    10.28           Amendment  to Supply  Agreement  for  Woodland,  California,
                    dated July 1, 1990  (incorporated  by  reference  to Exhibit
                    10.34 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).

    10.29           Supply Agreement 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).

    10.30           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).

    10.31           Supply Agreement 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).

    10.32           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).

    10.33           Supply Agreement for Maysville,  Kentucky,  effective August
                    31, 1987 (incorporated by reference to Exhibit 10(xvi) 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).

    10.34           Amendment to Supply Agreement for Maysville, Kentucky, dated
                    March 1, 1990  (incorporated  by reference to Exhibit  10.40
                    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).

    10.35           Supply Agreement 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


                                      II-5

<PAGE>


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

                    January  11,  1988,  Registration  Statement  No.  33-18719)
                    (Portions  of  this  Exhibit  are  subject  to  confidential
                    treatment pursuant to order of the Commission).

    10.36           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).

    10.37           Supply Agreement 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).

    10.38           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).

    10.39           Supply  Agreement  for South  Dayton,  New  York,  effective
                    August  31,  1987  (incorporated  by  reference  to  Exhibit
                    10(xix) 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).

    10.40           Amendment to Supply  Agreement for South  Dayton,  New York,
                    dated March 1, 1990  (incorporated  by  reference to Exhibit
                    10.46 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).

    10.41           Supply Agreement for Statesville,  North Carolina, effective
                    August 31, 1987 (incorporated by reference to Exhibit 10(xx)
                    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).

    10.42           Supply Agreement for Hillsboro, Oregon, effective August 31,
                    1987  (incorporated  by reference to Exhibit  10(xxi)  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).

    10.43           Amendment to Supply Agreement for Hillsboro,  Oregon,  dated
                    March 1, 1990  (incorporated  by reference to Exhibit  10.49
                    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).

    10.44           Supply  Agreement  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


                                      II-6

<PAGE>


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

                    January  11,  1988,  Registration  Statement  No.  33-18719)
                    (Portions  of  this  Exhibit  are  subject  to  confidential
                    treatment pursuant to order of the Commission).

    10.45           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).

    10.46           Supply Agreement 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).

    10.47           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).

   
    10.48           Supply  Agreement for Fort Madison,  dated as of December 3,
                    1988  (incorporated  by  reference  to  Exhibit 2 filed with
                    Silgan's  Current  Report on Form 8-K,  dated  December  19,
                    1988).
    

    10.49           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).
   
    
                                      II-7

<PAGE>


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

    10.50           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).

    10.51           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).

   
    

    10.52           Express Guaranty dated as of March 31, 1989 (incorporated by
                    reference  to  Exhibit   10.66  to  Holdings'   Registration
                    Statement on Form S-1, dated May 1, 1989, Registration No.
                    33-28409).

    10.53           Express  Security  Agreement  dated  as of  March  31,  1989
                    (incorporated  by  reference  to Exhibit  10.67 to Holdings'
                    Registration  Statement  on Form  S-1,  dated  May 1,  1989,
                    Registration No. 33-28409).

    10.54           Canadian   Holdco  Guaranty  dated  as  of  March  31,  1989
                    (incorporated  by  reference  to Exhibit  10.68 to Holdings'
                    Registration  Statement  on Form  S-1,  dated  May 1,  1989,
                    Registration No. 33-28409).

    10.55           Canadian Holdco Pledge  Agreement dated as of March 31, 1989
                    (incorporated  by  reference  to Exhibit  10.69 to Holdings'
                    Registration  Statement  on Form  S-1,  dated  May 1,  1989,
                    Registration No. 33-28409).

    10.56           Canadian Acquisition Co. Guaranty dated as of March 31, 1989
                    (incorporated  by  reference  to Exhibit  10.70 to Holdings'
                    Registration  Statement  on Form  S-1,  dated  May 1,  1989,
                    Registration No. 33-28409).

    10.57           Canadian  Acquisition Co. Pledge Agreement dated as of March
                    31, 1989  (incorporated  by  reference  to Exhibit  10.71 to
                    Holdings'  Registration  Statement on Form S-1, dated May 1,
                    1989, Registration No. 33-28409).

    10.58           Agreement  and Plan of Merger,  dated as of April 28,  1989,
                    among  Holdings,  Acquisition  and Silgan  (incorporated  by
                    reference to Exhibit 2.6 to Holdings' Registration Statement
                    on Form S-1, dated May 1, 1989, Registration No. 33-28409).


                                      II-8

<PAGE>


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

    10.59           Lease between  Containers and Riverbank Venture dated May 1,
                    1990  (incorporated by reference to Exhibit 10.99 filed with
                    Silgan's  Annual  Report  on Form  10-K for the  year  ended
                    December 31, 1989, Commission File No. 33-18719).

    10.60           Loan  Agreement  between  The Iowa  Department  of  Economic
                    Development,   City  of  Iowa   City  and   Iowa   City  Can
                    Manufacturing Company, dated November 17, 1988 (incorporated
                    by reference to Exhibit  10.100 filed with  Silgan's  Annual
                    Report on Form  10-K for the year  ended  December 31, 1989,
                    Commission File No. 33-18719).

    10.61           Promissory Note and Promissory Note Agreement dated November
                    17,  1988 from Iowa City Can  Manufacturing  Company  to the
                    City of Iowa City  (incorporated  by  reference  to  Exhibit
                    10.101 filed with  Silgan's  Annual  Report on Form 10-K for
                    the  year  ended  December  31,  1989,  Commission  File No.
                    33-18719).

    10.62           Mortgage   between   City  of  Iowa  City,   Iowa  City  Can
                    Manufacturing  Company and Michael Development dated January
                    5, 1990  (incorporated  by reference to Exhibit 10.102 filed
                    with Silgan's  Annual Report on Form 10-K for the year ended
                    December 31, 1989, Commission File No. 33-18719).

    10.63           Containers Master Equipment Lease with Decimus  Corporation,
                    dated as of October 11, 1989  (incorporated  by reference to
                    Exhibit  10.103 filed with  Silgan's  Annual  Report on Form
                    10-K for the year ended December 31, 1989,  Commission  File
                    No. 33-18719).

   
    

    10.64           Amended and Restated Tax  Allocation  Agreement by and among
                    Holdings, Silgan,  Containers,  InnoPak Plastics Corporation
                    (Plastics),  Aim,  Fortune,  SPHI and Silgan PET dated as of
                    July 13, 1990  (incorporated  by reference to Exhibit 10.107
                    filed  with  Post-Effective  Amendment  No.  6  to  Silgan's
                    Registration  Statement on Form S-1,  dated August 20, 1990,
                    Registration Statement No. 33-18719).

    10.65           Sublease  Agreement  between Amoco and PET Acquisition Corp.
                    (Silgan PET) dated July 24, 1989  (incorporated by reference
                    to Exhibit 10.111 filed with Post-Effective  Amendment No. 6
                    to Silgan's Registration Statement on Form S-1, dated August
                    20, 1990, Registration Statement No. 33-18719).

    10.66           Lease  Agreement  between the Trustees of Cabot 95 Trust and
                    Amoco  Plastic   Products  Company  dated  August  16,  1978
                    (incorporated  by  reference  to Exhibit  10.112  filed with
                    Post-Effective  Amendment  No.  6 to  Silgan's  Registration
                    Statement on Form S-1,  dated August 20, 1990,  Registration
                    Statement No. 33-18719).

    10.67           Contribution   Agreement  by  and  among   Messrs.   Silver,
                    Horrigan,  Rankin and Rodriguez,  MSLEF II and BTNY dated as
                    of July 13, 1990  (incorporated  by  reference  to Exhibit 2
                    filed with Silgan's  Current  Report on Form 8-K, dated July
                    1990).


                                      II-9

<PAGE>


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

    10.68           Asset  Purchase  Agreement,  dated as of November 1, 1991 by
                    and among  Silgan PET,  Holdings  and Sewell  Plastics  Inc.
                    (incorporated  by reference to Exhibit 1 filed with Silgan's
                    Current Report on Form 8-K, dated December 2, 1991).

    10.69           Inventory  and  Equipment  Purchase  Agreement,  dated as of
                    November  1,  1991 by and among  Silgan  PET,  Holdings  and
                    Sewell Plastics,  Inc. (incorporated by reference to Exhibit
                    2 filed  with  Silgan's  Current  Report on Form 8-K,  dated
                    December 2, 1991).

    10.70           Letter  Agreement,  dated  November 15,  1991,  amending the
                    Asset Purchase Agreement dated as of November 1, 1991 by and
                    among  Silgan  PET,  Holdings  and  Sewell  Plastics,   Inc.
                    (incorporated  by reference to Exhibit 3 to Silgan's Current
                    Report on Form 8-K, dated December 2, 1991).

    10.71           Letter  Agreement,  dated  November 15,  1991,  amending the
                    Inventory  and  Equipment  Purchase  Agreement  dated  as of
                    November  1,  1991 by and among  Silgan  PET,  Holdings  and
                    Sewell Plastics,  Inc. (incorporated by reference to Exhibit
                    4 filed  with  Silgan's  Current  Report on Form 8-K,  dated
                    December 2, 1991).

    10.72           Letter  Agreement,  dated  November 31,  1991,  amending the
                    Inventory  and  Equipment  Purchase  Agreement  dated  as of
                    November  1,  1991 by and among  Silgan  PET,  Holdings  and
                    Sewell Plastics,  Inc. (incorporated by reference to Exhibit
                    5 filed  with  Silgan's  Current  Report on Form 8-K,  dated
                    December 2, 1991).

    10.73           Containers  Deferred Incentive Savings Plan (incorporated by
                    reference to Exhibit 10.144 filed with Silgan's Registration
                    Statement on Form S-1,  dated March 18,  1992,  Registration
                    Statement No. 33-46499).

   
    10.74           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).

    10.75           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).

    10.76           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).

    10.77           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).
    


                                      II-10

<PAGE>


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

   
    10.78           Underwriting   Agreement,   dated  June  22,  1992,  between
                    Holdings  and Morgan  Stanley  with  respect to the Discount
                    Debentures  (incorporated  by  reference  to Exhibit 2 filed
                    with  Holdings'  Current  Report on Form 8-K dated  July 15,
                    1992, Commission File No. 33-47632).
    

   
    10.79           Underwriting Agreement,  dated June 22, 1992, between Silgan
                    and  Morgan  Stanley  with  respect  to  the  11-3/4%  Notes
                    (incorporated  by reference to Exhibit 3 filed with Silgan's
                    Current  Report on Form 8-K dated July 15, 1992,  Commission
                    File No. 33-46499).

    10.80           Silgan  Containers  Corporation  Second Amended and Restated
                    1989 Stock Option Plan (incorporated by reference to Exhibit
                    10.100  filed  with  Post-Effective  Amendment  No. 2 to the
                    Company's  Registration Statement on Form S-1, dated May 11,
                    1994, Commission File No. 33-46499).
    

    10.81           Form of Containers  Nonstatutory Restricted Stock Option and
                    Stock   Appreciation   Right  Agreement   (incorporated   by
                    reference  to Exhibit  10.120  filed with  Holdings'  Annual
                    Report on Form 10-K for the year ended  December  31,  1992,
                    Commission File No. 33-28409).

   
    10.82           Silgan   Plastics   Corporation   1994  Stock   Option  Plan
                    (incorporated  by  reference  to Exhibit  10.102  filed with
                    Post-Effective Amendment No. 2 to the Company's Registration
                    Statement on Form S-1, dated May 11, 1994,  Commission  File
                    No. 33-46499).

    10.83           Form of Plastics  Nonstatutory  Restricted  Stock Option and
                    Stock   Appreciation   Right  Agreement   (incorporated   by
                    reference  to  Exhibit  10.103  filed  with   Post-Effective
                    Amendment No. 2 to the Company's  Registration  Statement on
                    Form S-1, dated May 11, 1994, Commission File No. 33-46499).

    10.84           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).
    

    10.85           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).

    10.86           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).



                                      II-11

<PAGE>


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

    10.87           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).

    10.88           Amended and  Restated  Organization  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 2 filed with  Holdings'  Current Report
                    on Form 8-K,  dated  March  25,  1994,  Commission  File No.
                    33-28409).

    10.89           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).

    10.90           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).

    10.91           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).

    10.92           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).

    10.93           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).

    10.94           Stock  Purchase  Agreement,  dated as of December  21, 1993,
                    between Holdings and First Plaza  (incorporated by reference
                    to Exhibit 8 filed  with  Holdings'  Current  Report on Form
                    8-K, dated March 25, 1994, Commission File No. 33-28409).

   
    



                                      II-12

<PAGE>


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

   
    10.95           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.)

    10.96           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 .)

    10.97           Credit Agreement,  dated as of August 1, 1995, among Silgan,
                    Containers,  Plastics,  the lenders  from time to time party
                    thereto,  Bankers Trust Company, 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).

    10.98           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).

    10.99           Amended and Restated Borrowers Guaranty,  dated as of August
                    1,   1995,   made   by   Silgan,    Containers,    Plastics,
                    California-Washington   Can   Corporation   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).
    
    10.100          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).
    
   *12.1            Computations of Holdings' Ratio of Earnings to Fixed Charges
                    for the three months ended March 31, 1996 and 1995.
    


                                      II-13

<PAGE>


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

   
   *12.2            Computations of Holdings' Ratio of Earnings to Fixed Charges
                    for the years ended December 31, 1995,  1994, 1993, 1992 and
                    1991.

    21              Subsidiaries of the Registrant (incorporated by reference to
                    Exhibit 21 filed with  Holdings'  Annual Report on Form 10-K
                    for the year ended December 31, 1995, Commission File No.
                    33-28409).

   *23.1            Consent of Ernst & Young LLP.

   *23.2            Consent of Price Waterhouse LLP.
    

   *24              Power of Attorney (included on signature page).

    25              Statement  of  Eligibility  of  Trustee   (incorporated   by
                    reference  to  Exhibit  26  filed  with  Amendment  No. 2 to
                    Holdings'  Registration Statement on Form S-1, dated June 8,
                    1992, Registration Statement No. 33-47632).


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

*     Filed herewith.


                                      II-14

<PAGE>



(b) Financial Statement Schedules:
    -----------------------------

SILGAN HOLDINGS INC.
      Report of Independent Auditors........................................S-1
       I.     Condensed Financial Information of Silgan Holdings Inc.:
   
                 Condensed Balance Sheet at December 31, 1995 and 1994......S-2
                 Condensed Statement of Operations for the years ended
                      December 31, 1995, 1994  and  1993....................S-3
                 Condensed Statement of Cash Flows for the years ended
                      December 31, 1995, 1994 and 1993..................... S-4

SILGAN CORPORATION
      Report of Independent Auditors........................................S-5
       I.     Condensed Financial Information of Silgan Corporation:
                 Condensed Balance Sheets at December 31, 1995 and 1994.....S-6
                 Condensed Statements of Operations for the years ended
                      December 31, 1995, 1994  and 1993.....................S-7
                 Condensed Statements of Cash Flows for the years ended
                      December 31, 1995, 1994  and  1993....................S-8

      II.     Schedules of Valuation and Qualifying Accounts for the
                 years ended December 31, 1995, 1994 and 1993...............S-9

    


All other  financial  statement  schedules not listed have been omitted  because
they are not applicable, or not required, or because the required information is
included in the consolidated financial statements or notes thereto.


                                      II-15

<PAGE>



                                   SIGNATURES



   
             Pursuant to the  requirements  of the  Securities  Act of 1933, the
Registrant  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 May 29, 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
- --------------------
   
(R. Philip Silver)           Co-Chief Executive Officer
                            (Principal Executive Officer)       May 29,1996
    

/s/ D. Greg Horrigan
- --------------------
   
(D. Greg Horrigan)           President, Co-Chief Executive
                                 Officer and Director           May 29, 1996
    



<PAGE>



Signature                              Title                     Date
- ---------                              -----                     ----


/s/ James S. Hoch
- -----------------                    Director                   May 29, 1996
   
(James S. Hoch)
    

/s/ Robert H. Niehaus
- ---------------------                Director                   May 29, 1996
   
(Robert H. Niehaus)
    

/s/ Harley Rankin, Jr.
- ----------------------       Executive Vice Present, Chief
   
(Harley Rankin, Jr.)         Financial Officer and Treasurer
                              (Principal Financial Officer)     May 29, 1996
    


/s/ Harold J. Rodriguez, Jr.
- ---------------------------- Vice President, Controller and
   
(Harold J. Rodriguez, Jr.)        Assistant Treasurer
                              (Principal Accounting Officer)    May 29, 1996
    



<PAGE>



REPORT OF INDEPENDENT AUDITORS



The Board of Directors and Stockholders
Silgan Holdings Inc.


     We have audited the accompanying consolidated financial statements  of
Silgan Holdings Inc. as of December 31, 1995 and 1994, and for each of  the
three years in  the period  ended December 31,  1995, and  have issued  our
report thereon dated March 8, 1996 (included elsewhere in this Registration
Statement).  Our  audits also  included the  financial statement  schedules
listed in Item 16(b) of this  Registration Statement.  These schedules  are
the responsibility of the Company's management.   Our responsibility is  to
express an opinion based on our audits.

     In our opinion, the financial  statement schedules referred to  above,
when considered in relation  to the basic financial  statements taken as  a
whole, present fairly in  all material respects  the information set  forth
therein.




                                   Ernst & Young LLP

Stamford, Connecticut
March 8, 1996










                                     S-1
<PAGE>



                                                                 SCHEDULE I


          CONDENSED FINANCIAL INFORMATION OF SILGAN HOLDINGS INC.
                         CONDENSED BALANCE SHEETS
                        December 31, 1995 and 1994
                          (Dollars in thousands)


ASSETS
                                                   1995        1994
Current assets:
   Cash and cash equivalents                    $    10     $    17
   Other current assets                              70         -  
     Total current assets                            80          17

Investment in and other amounts due
   from subsidiary                               76,636      69,526
Notes receivable-subsidiary                       1,489       1,489
Debt issuance costs                               3,418       5,372
                                                $81,623     $76,404

LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY

Current liabilities:
   Accrued expenses                            $    393    $  4,963
   Amount payable to subsidiary                  59,771       1,244
      Total current liabilities                  60,164       6,207

Discount debentures                             201,263     228,195

Deficiency in stockholders' equity:
   Common stock                                      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)
                                               $ 81,623    $ 76,404



  See Notes to Consolidated Financial Statements for Silgan Holdings Inc.
                  appearing elsewhere in this Registration Statement.
















                                     S-2
<PAGE>



                                                                 SCHEDULE I


          CONDENSED FINANCIAL INFORMATION OF SILGAN HOLDINGS INC.
                    CONDENSED STATEMENTS OF OPERATIONS
           For the years ended December 31, 1995, 1994 and 1993
                          (Dollars in thousands)


                                              1995      1994     1993

Net sales                                 $    -     $   -     $   -

Cost of goods sold                             -         -         -  

  Gross profit                                 -         -         -

Selling, general and administrative
  expenses                                   1,113       837       674

  Loss from operations                      (1,113)     (837)     (674)

Equity in earnings of consolidated
  subsidiaries                               6,806    12,053    (2,547)

Interest expense and other related
  financing costs                          (28,248)  (29,647)  (26,339)

Interest income                                -         -           2

  Loss before income taxes                 (22,555)  (18,431)  (29,558)

Income tax benefit                           4,100     5,400     7,575

  Loss before extraordinary charges        (18,455)  (13,031)  (21,983)

Extraordinary charges relating to
  early extinguishment of debt              (3,351)      -         -  

  Net loss                                $(21,806) $(13,031) $(21,983)



  See Notes to Consolidated Financial Statements for Silgan Holdings Inc.
                  appearing elsewhere in this Registration Statement.














                                     S-3
<PAGE>



                                                                 SCHEDULE I


          CONDENSED FINANCIAL INFORMATION OF SILGAN HOLDINGS INC.
                    CONDENSED 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:      $    (7)  $    (2)  $  (196)

Cash flows from investing activities:
   Investment in subsidiary                    -         -     (15,000)
Cash dividend received from subsidiary       3,795     6,911          
      Net cash provided (used) by
        investing activities                 3,795     6,911   (15,000)

Cash flows from financing activities:
   Advance from subsidiary                  57,596       -         -  
   Proceeds from issuance of common stock      -         -      15,000
   Repayment of long-term debt             (57,596)      -         -  
Payments to former shareholders
      of Silgan                             (3,795)   (6,911)      -  
      Net cash provided (used) by
        financing activities                (3,795)   (6,911)   15,000

Net decrease in cash and cash
   equivalents                                  (7)       (2)     (196)

Cash and cash equivalents at
   the beginning of year                        17        19       215

Cash and cash equivalents at
   end of year                             $    10   $    17    $   19



  See Notes to Consolidated Financial Statements for Silgan Holdings Inc.
                  appearing elsewhere in this Registration Statement.


















                                     S-4
<PAGE>




REPORT OF INDEPENDENT AUDITORS



The Board of Directors and Stockholder
Silgan Corporation


     We have audited the accompanying consolidated financial statements  of
Silgan Corporation as of December  31, 1995 and 1994,  and for each of  the
three years in  the period  ended December 31,  1995, and  have issued  our
report thereon dated March 8, 1996 (included elsewhere in this Registration
Statement).  Our  audits also  included the  financial statement  schedules
listed in Item 16(b) of this  Registration Statement.  These schedules  are
the responsibility of the Company's management.   Our responsibility is  to
express an opinion based on our audits.
     In our opinion, the financial  statement schedules referred to  above,
when considered in relation  to the basic financial  statements taken as  a
whole, present fairly in  all material respects  the information set  forth
therein.




                                   Ernst & Young LLP

Stamford, Connecticut
March 8, 1996













                                     S-5
<PAGE>



                                                                 SCHEDULE I


           CONDENSED FINANCIAL INFORMATION OF SILGAN CORPORATION
                         CONDENSED BALANCE SHEETS
                        December 31, 1995 and 1994
                          (Dollars in thousands)

ASSETS
                                                   1995        1994
Current assets:
   Cash and cash equivalents                   $     29    $    155
   Notes receivable-subsidiaries                 28,140      21,968
   Interest receivable-subsidiaries               4,342       1,699
   Other current assets                              70         -  
     Total current assets                        32,581      23,822

Investment in and other amounts due
   from subsidiaries                             26,181      70,947
Notes receivable-subsidiaries                   553,682     286,640
Amount receivable from parent                    59,771       1,244
Other assets                                        518         793
                                               $672,733    $383,446

LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities:
   Current portion of term loans              $  28,140   $  21,968
   Accrued interest payable                       4,342       1,699
   Accrued expenses                               1,457         356
      Total current liabilities                  33,939      24,023

Long-term debt                                  549,610     282,568
Amounts payable to subsidiaries                  14,890      11,148
Other long-term liabilities                       3,838       2,362

Stockholder's equity:
   Common stock                                     -           -
   Additional paid-in capital                    73,635      69,535
   Retained earnings (deficit)                   (3,179)     (6,190)
      Total stockholder's equity                 70,456      63,345
                                               $672,733    $383,446


   See Notes to Consolidated Financial Statements for Silgan Corporation
                  appearing elsewhere in this Registration Statement.













                                     S-6
<PAGE>



                                                                 SCHEDULE I


           CONDENSED FINANCIAL INFORMATION OF SILGAN CORPORATION
                    CONDENSED STATEMENTS OF OPERATIONS
           For the years ended December 31, 1995, 1994 and 1993
                          (Dollars in thousands)


                                              1995      1994      1993

Net sales                                  $   -     $   -     $   -  

Cost of goods sold                             -         -         -  

  Gross profit                                 -         -         -  

Selling, general and administrative
  expenses                                     416       543       368

  Loss from operations                        (416)     (543)     (368)

Equity in earnings (losses) of
  consolidated subsidiaries                  8,731    13,445    (7,570)

Other income (expense)                      (1,219)     (651)    1,480

Interest expense and other related
  financing costs                          (41,822)  (30,039)  (19,899)

Interest income-subsidiaries                41,699    29,841    23,940

  Income (loss) before income taxes          6,973    12,053    (2,417)

Income tax provision                           -         -         -  

  Income (loss) before extraordinary
     charges                                 6,973    12,053    (2,417)

Extraordinary charges relating to
  early extinguishment of debt                (167)      -        (130)

  Net income (loss)                        $ 6,806   $12,053   $(2,547)

   See Notes to Consolidated Financial Statements for Silgan Corporation
                  appearing elsewhere in this Registration Statement.













                                     S-7
<PAGE>



                                                                 SCHEDULE I


           CONDENSED FINANCIAL INFORMATION OF SILGAN CORPORATION
                    CONDENSED 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:       $  3,668  $  7,005  $    359

Cash flows from investing activities:
   (Increase) decrease in notes
      receivable-subsidiaries               (273,214)   35,462  (117,515)
   (Increase) in investment
      in subsidiaries                            -     (14,998)      -
   Cash dividends received from
      subsidiaries                            57,596       -         -  
      Net cash provided (used) by
         investing activities               (215,618)   20,464  (117,515)

Cash flows from financing activities:
   Proceeds from issuance of long-term
      debt                                   450,000       -     140,000
   Repayments of long-term debt             (176,786)  (20,464)  (37,985)
   Capital contribution by Parent                -         -      15,000
   Payments to former shareholders            (3,795)   (6,911)      -
   Advance to Parent                         (57,596)      -         -  
      Net cash provided (used) by
         financing activities                211,823   (27,375)  117,015

Net increase (decrease) in cash
   and cash equivalents                         (127)       94      (141)

Cash and cash equivalents at
   the beginning of year                         155        61       202

Cash and cash equivalents at
   end of year                              $     28  $    155  $     61



   See Notes to Consolidated Financial Statements for Silgan Corporation
                  appearing elsewhere in this Registration Statement.













                                     S-8
<PAGE>



                                                                SCHEDULE II


                            SILGAN CORPORATION
              SCHEDULES OF VALUATION AND QUALIFYING ACCOUNTS
           For the years ended December 31, 1995, 1994 and 1993
                           (Dollars in thousands)


Column A             Column B         Column C        Column D     Column E
                                      Additions                          
                                            Charged
                     Balance at Charged to  to other                Balance
                     beginning  costs and   accounts  Deductions   at end of
Description          of period   expenses   describe  describe (1)   period

For the year ended
  December 31, 1993:

  Allowance for
    doubtful accounts
    receivable       $1,643     $   91      $  -      $  650       $1,084


For the year ended
  December 31, 1994:

  Allowance for
    doubtful accounts
    receivable       $1,084     $  621      $   58    $  206      $1,557


For the year ended
  December 31, 1995:

  Allowance for
    doubtful accounts                             
    receivable       $1,557     $  295     $3,872 (2)  $  881     $4,843



(1) Uncollectible accounts written off, net of recoveries.

(2) Represents allowance for doubtful accounts receivable assumed upon the 
    acquisition of AN Can.















                                     S-9
<PAGE>



                                INDEX TO EXHIBITS



Exhibit No.                            Exhibit
- -----------                            -------

       12.1         Computations of Holdings' Ratio of Earnings to Fixed Charges
                    for the three months ended March 31, 1996 and 1995.

       12.2         Computations of Holdings' Ratio of Earnings to Fixed Charges
                    for the years ended December 31, 1995,  1994, 1993, 1992 and
                    1991.

       23.1         Consent of Ernst & Young LLP.

       23.2         Consent of Price Waterhouse LLP.

       24           Power of Attorney (included on signature page).




<PAGE>



                                  EXHIBIT 12.1

               COMPUTATIONS OF RATIO OF EARNINGS TO FIXED CHARGES


The following table reflects  Silgan  Holdings  Inc.'s  computations of ratio of
earnings to fixed charges for the periods indicated.



                                                 Three Months     Three Months
                                                   Ended            Ended
                                                March 31, 1996   March 31, 1995
                                                --------------   --------------
                                                      (Dollars in thousands)


Income (loss) before income taxes............    $  1,143          $  1,580


Add:

         Interest expense and amortization
             of debt expense.................      22,573            17,251

         Rental expense representative of
            the interest factor..............       1,120               660
                                                   ------            ------


             Income as adjusted..............    $ 24,836          $ 19,491
                                                 ========          ========


Fixed charges:

         Interest expense and amortization

            of debt expense..................    $ 22,573          $ 17,251

         Rental expense representative of

            the interest factor..............       1,120               660
                                                   ------            ------


             Total fixed charges.............    $ 23,693          $ 17,911
                                                 ========          ========


Ratio of earnings to fixed charges...........        1.05              1.09
                                                  =======           =======



<PAGE>



                                  EXHIBIT 12.2

               COMPUTATIONS OF RATIO OF EARNINGS TO FIXED CHARGES


The following table reflects  Silgan  Holdings  Inc.'s  computations of ratio of
earnings to fixed charges for the periods indicated.


<TABLE>
<CAPTION>

                                                                            Years Ended December 31,
                                               ---------------------------------------------------------------------------------

                                                   1995             1994              1993             1992             1991
                                               ------------     ------------      ------------     ------------     ------------

                                                                              (Dollars in thousands)


<S>                                             <C>               <C>              <C>              <C>              <C>
(Loss) before income taxes................      $(10,889)         $(7,431)         $(12,466)        $(17,578)        $(20,592)

Add:

         Interest expense and amortization
           of debt expense................        80,710           65,789            54,265           57,091           55,996

         Minority interest expense........           --               --                --             2,745            3,889

         Rental expense representative of
           the interest factor.............        3,607            3,047             2,666            2,659            2,701
                                                  ------           ------             ------          ------           ------


         Income as adjusted................      $73,428          $61,405            $44,465         $44,917          $41,994
                                                 =======          =======            =======         =======          =======

Fixed charges:

         Interest expense and amortization

           of debt expense.................      $80,710          $65,789            $54,265         $57,091          $55,996

         Minority interest expense.........          --               --                 --            2,745            3,889

         Rental expense representative of
           the interest factor.............        3,607            3,047              2,666           2,659            2,701
                                                  ------           ------             ------          ------           ------


         Total fixed charges...............      $84,317          $68,836            $56,931         $62,495          $62,586
                                                 =======          =======            =======         =======          =======


Deficiency of earnings available to
    cover fixed charges....................     $10,889           $ 7,431            $12,466         $17,578          $20,592
                                                =======           =======            =======         =======          =======
</TABLE>


<PAGE>






                                  EXHIBIT 23.1





                         Consent of Independent Auditors


We consent to the references to our firm under the captions "Selected  Financial
Data"  and  "Experts"  and to the use of our  reports  dated  March 8, 1996 with
respect to the  consolidated  financial  statements of Silgan  Holdings Inc. and
Silgan  Corporation  included  in  the  Post-Effective  Amendment  No.  7 to the
Registration Statement (Form S-1, No. 33-47632) and related Prospectus of Silgan
Holdings Inc. for the registration of its Senior Discount Debentures Due 2002.



                                       /s/ ERNST & YOUNG LLP

Stamford, Connecticut
May  29, 1996



<PAGE>




                                  EXHIBIT 23.2





                       Consent of Independent Accountants


We  hereby  consent  to the  use in the  Prospectus  constituting  part  of this
Post-Effective  Amendment No. 7 to the Registration Statement of Silgan Holdings
Inc.  on Form  S-1 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 such  Prospectus.  We also
consent to the reference to us under the heading "Experts" in such Prospectus.




/s/ PRICE WATERHOUSE LLP

Chicago, Illinois
May 28, 1996


<PAGE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission