SILGAN HOLDINGS INC
10-Q, 1999-08-12
FABRICATED STRUCTURAL METAL PRODUCTS
Previous: SOUTHWEST ROYALTIES INSTITUTIONAL INCOME FUND IX-B LP, 10-Q, 1999-08-12
Next: TCW GROUP INC, 13F-HR, 1999-08-12







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


                                    FORM 10-Q


[x] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) of the Securities  Exchange
Act of 1934 for the Quarter Ended June 30, 1999 or

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


                        Commission file number 000-22117


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

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


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

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



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

                             Yes [ X ] No [ ]


As of August 1,  1999,  the  number of shares  outstanding  of the  registrant's
common stock, $0.01 par value, was 17,493,194.





<PAGE>



Part I. Financial Information
Item 1. Financial Statements

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

<TABLE>
<CAPTION>
                                               June 30,    June 30,    Dec. 31,
                                                 1999        1998        1998
                                                 ----        ----        ----
                                             (unaudited) (unaudited)  (audited)

<S>                                          <C>         <C>         <C>
ASSETS

Current assets:
     Cash and cash equivalents ............. $   10,289  $    3,130  $    4,753
     Accounts receivable, net ..............    177,545     171,214     134,004
     Inventories ...........................    345,328     324,556     250,085
     Prepaid expenses and other current
       assets ..............................      8,641       9,332       9,880
                                             ----------  ----------  ----------
         Total current assets ..............    541,803     508,232     398,722

Property, plant and equipment, net .........    671,889     646,672     671,466
Other non-current assets, net ..............    151,448     122,560     153,857
                                             ----------  ----------  ----------
                                             $1,365,140  $1,277,464  $1,224,045
                                             ==========  ==========  ==========


LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY

Current liabilities:
     Trade accounts payable ................ $  123,535  $  116,234  $  184,543
     Accrued payroll and related costs .....     46,369      43,758      45,566
     Accrued interest payable ..............     10,900      11,917      10,357
     Accrued expenses and other current
        liabilities ........................     21,884      17,763      23,220
     Bank revolving loans ..................    195,600     106,573        --
     Current portion of long-term debt .....     33,966       1,805      36,065
                                             ----------  ----------  ----------
         Total current liabilities .........    432,254     298,050     299,751

Long-term debt .............................    893,681     925,631     890,976
Other long-term liabilities ................     94,974     101,964      90,626

Deficiency in stockholders' equity:
     Common stock ..........................        201         191         199
     Additional paid-in capital ............    118,555     113,140     117,911
     Accumulated deficit ...................   (114,830)   (161,007)   (131,940)
     Accumulated other comprehensive (loss).       (436)       (505)       (723)
     Treasury stock ........................    (59,259)       --       (42,755)
                                             ----------  ----------  ----------
         Total deficiency in stockholders'
            equity .........................    (55,769)    (48,181)    (57,308)
                                             ----------  ----------  ----------
                                             $1,365,140  $1,277,464  $1,224,045
                                             ==========  ==========  ==========

</TABLE>

                           See accompanying notes.





                                      -2-
<PAGE>




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

<TABLE>
<CAPTION>
                                                           Three Months Ended
                                                           ------------------
                                                           June 30,    June 30,
                                                             1999        1998
                                                             ----        ----

<S>                                                      <C>          <C>
Net sales ...........................................    $ 432,975    $ 392,791

Cost of goods sold ..................................      373,167      340,214
                                                         ---------    ---------

     Gross profit ...................................       59,808       52,577

Selling, general and administrative expenses ........       19,561       16,747
                                                         ---------    ---------

     Income from operations .........................       40,247       35,830

Interest expense and other related financing costs ..       21,406       19,523
                                                         ---------    ---------

     Income before income taxes .....................       18,841       16,307

Income tax provision ................................        7,354        6,120
                                                         ---------    ---------

     Net income .....................................    $  11,487    $  10,187
                                                         =========    =========



Per common share data:

     Basic earnings per common share ................    $    0.65    $    0.54
                                                         =========    =========

     Diluted earnings per common share ..............    $    0.64    $    0.50
                                                         =========    =========


Weighted average shares used in computation:

      Basic .........................................    17,563,509   19,026,490

      Effect of dilutive employee stock options .....       473,774    1,207,626
                                                         ----------   ----------

      Diluted .......................................    18,037,283   20,234,116
                                                         ==========   ==========

</TABLE>


                               See accompanying notes.




                                      -3-
<PAGE>




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

<TABLE>
<CAPTION>
                                                            Six Months Ended
                                                            ----------------
                                                           June 30,    June 30,
                                                             1999        1998
                                                             ----        ----

<S>                                                      <C>          <C>
Net sales ...........................................    $ 831,722    $ 727,204

Cost of goods sold ..................................      724,055      630,303
                                                         ---------    ---------

     Gross profit ...................................      107,667       96,901

Selling, general and administrative expenses ........       37,315       32,410
                                                         ---------    ---------

     Income from operations .........................       70,352       64,491

Interest expense and other related financing costs ..       42,300       37,486
                                                         ---------    ---------

     Income before income taxes .....................       28,052       27,005

Income tax provision ................................       10,942       10,148
                                                         ---------    ---------

     Net income .....................................    $  17,110    $  16,857
                                                         =========    =========



Per common share data:

     Basic earnings per common share ................    $    0.96    $    0.89
                                                         =========    =========

     Diluted earnings per common share ..............    $    0.93    $    0.83
                                                         =========    =========


Weighted average shares used in computation:

      Basic .........................................    17,878,374   18,947,965

      Effect of dilutive employee stock options .....       503,418    1,256,741
                                                         ----------   ----------

      Diluted .......................................    18,381,792   20,204,706
                                                         ==========   ==========

</TABLE>



                               See accompanying notes.






                                      -4-
<PAGE>




                                     SILGAN HOLDINGS INC.
                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                         (Unaudited)
                                    (Dollars in thousands)
<TABLE>
<CAPTION>
                                                            Six Months Ended
                                                            ----------------
                                                           June 30,    June 30,
                                                             1999        1998
                                                             ----        ----

<S>                                                      <C>          <C>
Cash flows from operating activities:
     Net income .....................................    $  17,110    $  16,857
     Adjustments to reconcile net income to net cash
       used in operating activities:
         Depreciation ...............................       40,278       33,761
         Amortization ...............................        2,754        2,166
         Changes in assets and liabilities, net of
            effect of acquisitions:
              (Increase) in accounts receivable .....      (43,541)     (42,955)
              (Increase) in inventories .............      (96,627)     (99,599)
              Decrease in other non-current assets ..        4,053        6,553
              (Decrease) in trade accounts payable ..      (61,008)     (26,047)
              Other, net ............................        1,334        2,950
                                                         ---------    ---------
                  Total adjustments .................     (152,757)    (123,171)
                                                         ---------    ---------
         Net cash used in operating activities ......     (135,647)    (106,314)
                                                         ---------    ---------

Cash flows from investing activities:
     Acquisition of businesses ......................         --       (136,827)
     Capital expenditures, net ......................      (38,314)     (37,138)
                                                         ---------    ---------
         Net cash used in investing activities ......      (38,314)    (173,965)
                                                         ---------    ---------

Cash flows from financing activities:
     Borrowings under revolving loans ...............      543,700      553,727
     Repayments under revolving loans ...............     (348,100)    (313,327)
     Purchases of treasury stock ....................      (16,504)        --
     Proceeds from stock option exercises ...........          401          463
     Proceeds from issuance of long-term debt .......         --          7,193
     Repayment of long-term debt ....................         --        (18,365)
                                                         ---------    ---------
         Net cash provided by financing activities ..      179,497      229,691
                                                         ---------    ---------

Net increase (decrease) in cash and cash equivalents.        5,536      (50,588)
Cash and cash equivalents at beginning of year ......        4,753       53,718
                                                         ---------    ---------
Cash and cash equivalents at end of period ..........    $  10,289    $   3,130
                                                         =========    =========

Supplementary data:
     Cash interest payments .........................    $  41,072    $  35,838
     Cash income tax payments, net of refunds .......        3,258        1,920

</TABLE>

                                 See accompanying notes





                                      -5-
<PAGE>



<TABLE>
<CAPTION>

                                               SILGAN HOLDINGS INC.
                          CONSOLIDATED STATEMENTS OF DEFICIENCY IN STOCKHOLDERS' EQUITY
                          (Unaudited,   except  for  information  at December 31, 1998)
                                        (Dollars and shares in thousands)



                                      Common Stock
                                      ------------
                                                                                Accumulated                  Total
                                                       Additional                  other                  deficiency in
                                                Par     paid-in    Accumulated  comprehensive  Treasury   stockholders'
                                      Shares   Value    capital      deficit    income (loss)    stock       equity
                                      ------   -----   ----------  -----------  -------------  --------   -------------

<S>                                   <C>      <C>     <C>         <C>             <C>         <C>          <C>
Balance at December 31, 1998 ....     18,256   $199    $117,911    $(131,940)      $(723)     $(42,755)     $(57,308)

Comprehensive income:

   Net income ...................                                     17,110                                  17,110

   Foreign currency translation..                                                    287                         287
                                                                                                            --------

Comprehensive income ............                                                                             17,397

Issuance of common shares
  under stock option plan,
  including income tax
  benefit of $245 ...............        134      2         644                                                  646

Purchase of treasury stock ......       (897)                                                  (16,504)      (16,504)
                                      ------   ----    --------    ---------       -----      --------      --------

Balance at June 30, 1999 ........     17,493   $201    $118,555    $(114,830)      $(436)     $(59,259)     $(55,769)
                                      ======   ====    ========    =========       =====      ========      ========

</TABLE>

















                               See accompanying notes.





                                      -6-
<PAGE>





                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (Information at June 30, 1999 and 1998 and for the
                 three and six months then ended is unaudited)

1.       Basis of Presentation

The accompanying condensed unaudited consolidated financial statements of Silgan
Holdings Inc.  ("Holdings"  or the  "Company")  have been prepared in accordance
with Rule 10-01 of Regulation S-X and, therefore, do not include all information
and footnotes necessary for a fair presentation of financial  position,  results
of operations and cash flows in conformity  with generally  accepted  accounting
principles.  All  adjustments  of a normal  recurring  nature  have  been  made,
including  appropriate  estimates for reserves and provisions which are normally
determined  or  settled  at  year  end.  In  the  opinion  of the  Company,  the
accompanying financial statements contain all adjustments  (consisting solely of
a normal  recurring  nature)  necessary to present  fairly  Holdings'  financial
position  as of June 30,  1999  and  1998 and  December  31,  1998,  results  of
operations  for the three and six months  ended June 30,  1999 and 1998 and cash
flows for the six months ended June 30, 1999 and 1998.

While the Company  believes that the disclosures  presented are adequate to make
the information not misleading,  it is suggested that these financial statements
be read in conjunction with Holdings' financial statements and notes included in
its Annual Report on Form 10-K for the year ended December 31, 1998.

2.       Comprehensive Income

Comprehensive income is reported in the Consolidated Statements of Deficiency in
Stockholders' Equity. Amounts included in accumulated other comprehensive income
(loss) at June 30, 1999 and 1998 and December 31, 1998 consist of the following:
<TABLE>
<CAPTION>

                                                   June 30,  June 30,   Dec. 31,
                                                     1999      1998       1998
                                                   --------  --------   --------
                                                      (Dollars in thousands)

<S>                                                <C>        <C>        <C>
Foreign currency translation ...............       $(416)     $(505)     $(703)
Additional minimum pension liability .......         (20)       --         (20)
                                                   -----      -----      -----
  Accumulated other comprehensive income
     (loss).................................       $(436)     $(505)     $(723)
                                                   =====      =====      =====
</TABLE>

The components of  comprehensive  income for the three and six months ended June
30, 1999 and 1998 are as follows:
<TABLE>
<CAPTION>

                                         Three Months Ended    Six Months Ended
                                         ------------------    ----------------
                                         June 30,  June 30,   June 30,  June 30,
                                           1999      1998       1999      1998
                                         --------  --------   --------  --------
                                               (Dollars in thousands)

<S>                                      <C>       <C>        <C>       <C>
Net income ............................  $11,487   $10,187    $17,110   $16,857
Foreign currency translation
     adjustments ......................      192      (150)       287         3
                                         -------   -------    -------   -------
   Comprehensive income ...............  $11,679   $10,037    $17,397   $16,860
                                         =======   =======    =======   =======
</TABLE>





                                      -7-
<PAGE>





                                       SILGAN HOLDINGS INC.
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                        (Information at June 30, 1999 and 1998 and for the
                          three and six months then ended is unaudited)


3.       Inventories

Inventories consisted of the following:
<TABLE>
<CAPTION>

                                               June 30,     June 30,   Dec. 31,
                                                 1999         1998       1998
                                               --------     --------   --------
                                                   (Dollars in thousands)

<S>                                            <C>         <C>         <C>
Raw materials and supplies .................   $ 47,242    $ 41,073    $ 34,224
Work-in-process ............................     53,879      57,109      52,415
Finished goods .............................    227,688     214,538     147,339
Spare parts and other ......................     10,266      10,581      10,927
                                               --------    --------    --------
                                                339,075     323,301     244,905
Adjustment to value inventory
   at cost on the LIFO Method ..............      6,253       1,255       5,180
                                               ---------   --------    --------
                                               $345,328    $324,556    $250,085
                                               ========    ========    ========
</TABLE>


4.       Long-Term Debt

Long-term debt consisted of the following:
<TABLE>
<CAPTION>

                                                June 30,    June 30,   Dec. 31,
                                                  1999        1998       1998
                                                --------    --------   --------
                                                    (Dollars in thousands)
<S>                                          <C>         <C>         <C>
Bank debt:
     Bank Revolving Loans .................. $  331,500  $  240,400  $  135,900
     Bank A Term Loans .....................    223,900     223,900     223,900
     Bank B Term Loans .....................    192,449     192,449     192,449
     Canadian Bank Facility ................     16,192      18,054      15,586
                                             ----------  ----------  ----------
        Total bank debt ....................    764,041     674,803     567,835

Subordinated debt:
     9% Senior Subordinated Debentures .....    300,000     300,000     300,000
     13 1/4% Subordinated Debentures .......     56,206      56,206      56,206
     Other .................................      3,000       3,000       3,000
                                             ----------  ----------  ----------
        Total subordinated debt ............    359,206     359,206     359,206

Total debt .................................  1,123,247   1,034,009     927,041
     Less:  Amounts to be repaid within
            one year .......................    229,566     108,378      36,065
                                             ----------  ----------  ----------
                                             $  893,681  $  925,631  $  890,976
                                             ==========  ==========  ==========

</TABLE>





                                      -8-
<PAGE>




                                 SILGAN HOLDINGS INC.
                 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  (Information at June 30, 1999 and 1998 and for the
                    three and six months then ended is unaudited)


4.       Long-Term Debt (continued)

Under the Company's U.S. senior secured bank credit  facility (the "U.S.  Credit
Agreement"),  the Company has available to it $545.5  million of bank  revolving
loans. The Company also has $4.5 million of bank revolving loans available to it
under  its  Canadian  bank  facility.  Bank  revolving  loans may be used by the
Company for working capital needs,  acquisitions,  common stock  repurchases and
other  permitted  purposes.  Bank  revolving  loans may be borrowed,  repaid and
reborrowed  until  December  31,  2003,  their  final  maturity  date under both
facilities.

At June 30, 1999, bank revolving  loans totaled $331.5 million,  of which $195.6
million related to seasonal  working capital needs and common share  repurchases
and $135.9 million related to long-term  financing of acquisitions.  At June 30,
1999,  amounts expected to be repaid within one year consisted of $195.6 million
of bank  revolving  loans and $34.0 million of bank term loans.  Bank  revolving
loans not expected to be repaid  within one year have been recorded as long-term
debt.

5.       Income Taxes

The  provision  for  income  taxes for the six months  ended  June 30,  1999 was
recorded at an effective tax rate of 39.0%.  The comparable prior period rate in
1998 was approximately 38.0%.

6.       Stockholders' Equity

The Company's Board of Directors has authorized the repurchase by the Company of
up to $70.0  million of its common stock,  including  $10 million  authorized in
April 1999. The Company expects to fund  repurchases  from internally  generated
funds or from revolving loan  borrowings  under its U.S. Credit  Agreement.  The
Company's  repurchases of common stock are recorded as treasury stock and result
in a reduction of  stockholders'  equity.  Through  June 30,  1999,  the Company
repurchased 2,603,975 shares of its common stock for $59.9 million. In 1998, the
Company  issued  23,500  shares  ($0.6  million)  of its  common  stock from its
treasury stock for stock option exercises.

7.       Business Segment Information

Presented below is a table setting forth  reportable  business segment profit or
loss for the three and six months ended June 30, 1999 and 1998 for the Company's
three  business  segments.  Segment  information  for 1998 has been  restated to
conform with the requirements of Statement of Financial Accounting Standards No.
131, "Disclosures about Segments of an Enterprise and Related Information."





                                      -9-
<PAGE>




                              SILGAN HOLDINGS INC.
                 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  (Information at June 30, 1999 and 1998 and for the
                    three and six months then ended is unaudited)


7.       Business Segment Information (continued)

<TABLE>
<CAPTION>

                                       Metal Food     Plastic       Specialty
                                       Containers    Containers     Packaging     Other(1)     Total
                                       ----------    ----------     ---------     --------     -----
                                                           (Dollars in millions)

Three Months Ended
June 30, 1999
- -------------

<S>                                     <C>           <C>           <C>           <C>          <C>
Net sales .........................     $313.9        $ 84.0        $35.1         $ --         $433.0
EBITDA(2) .........................       41.5          16.7          4.7          (1.4)         61.5
Depreciation and amortization(3) ..       12.7           5.9          2.6           0.1          21.3
Segment profit (loss) .............       28.8          10.8          2.1          (1.5)         40.2


Three Months Ended
June 30, 1998
- -------------

Net sales .........................     $282.3        $ 77.0        $33.5         $ --         $392.8
EBITDA(2) .........................       37.2          14.0          3.7          (0.9)         54.0
Depreciation and amortization(3) ..       11.3           4.6          2.3           --           18.2
Segment profit (loss) .............       25.9           9.4          1.4          (0.9)         35.8


Six Months Ended
June 30, 1999
- -------------

Net sales .........................     $602.1        $162.9        $66.7         $ --         $831.7
EBITDA(2) .........................       73.4          32.4          8.9          (2.1)        112.6
Depreciation and amortization(3) ..       25.7          11.5          4.9           0.1          42.2
Segment profit (loss) .............       47.7          20.9          4.0          (2.2)         70.4


Six Months Ended
June 30,1998
- ------------

Net sales .........................     $511.6        $152.2        $63.4         $ --         $727.2
EBITDA(2) .........................       65.6          28.7          6.7          (1.4)         99.6
Depreciation and amortization(3) ..       21.5           9.2          4.4           --           35.1
Segment profit (loss) .............       44.1          19.5          2.3          (1.4)         64.5

</TABLE>







                                      -10-
<PAGE>




                              SILGAN HOLDINGS INC.
                 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  (Information at June 30, 1999 and 1998 and for the
                    three and six months then ended is unaudited)


7.       Business Segment Information (continued)

     (1)The  other category  provides information pertaining  to  the  corporate
        holding company.
     (2)EBITDA  means   earnings  before  interest,   taxes,  depreciation  and
        amortization.
     (3)Depreciation and  amortization excludes debt  cost  amortization of $0.4
        million for each  of  the three  months ended June 30, 1999 and 1998 and
        $0.8 million for each of the six months ended June 30, 1999 and 1998.

Total segment profit is reconciled to income before income taxes as follows:
<TABLE>
<CAPTION>


                                           Three Months Ended   Six Months Ended
                                           ------------------   ----------------
                                          June 30,  June 30,   June 30, June 30,
                                            1999      1998       1999     1998
                                            ----      ----       ----     ----
                                                   (Dollars in millions)

<S>                                         <C>       <C>       <C>      <C>
Total segment profit ....................   $40.2     $35.8     $70.4    $64.5
Interest expense and other related
  financing costs .......................    21.4      19.5      42.3     37.5
                                            -----     -----     -----    -----
    Income before income taxes ..........   $18.8     $16.3     $28.1    $27.0
                                            =====     =====     =====    =====
</TABLE>





                                      -11-
<PAGE>




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

Statements  included in  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations"  and elsewhere in this Quarterly  Report on
Form 10-Q which are not historical facts are  "forward-looking  statements" made
pursuant to the safe harbor  provisions  of the  Private  Securities  Litigation
Reform Act of 1995 and  Securities  Exchange Act of 1934.  Such  forward-looking
statements are made based upon management's  expectations and beliefs concerning
future  events  impacting  the  Company  and  therefore   involve  a  number  of
uncertainties and risks,  including,  but not limited to, those described in the
Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998
and the Company's other filings with the Securities and Exchange Commission.  As
a result, the actual results of operations or financial condition of the Company
could differ materially from those expressed or implied in such  forward-looking
statements.

RESULTS OF OPERATIONS - THREE MONTHS

Summary  unaudited  results  of  operations  for the  Company's  three  business
segments, metal food containers, plastic containers and specialty packaging, for
the three months ended June 30, 1999 and 1998 are provided below.
<TABLE>
<CAPTION>

                                                   Three Months Ended June 30,
                                                   ---------------------------
                                                         1999           1998
                                                         ----           ----
                                                            (In millions)
<S>                                                     <C>            <C>
Net sales:
     Metal food containers ...................          $313.9         $282.3
     Plastic containers ......................            84.0           77.0
     Specialty packaging .....................            35.1           33.5
                                                        ------         ------
        Consolidated .........................          $433.0         $392.8
                                                        ======         ======

Operating profit:
     Metal food containers ...................          $ 28.8         $ 25.9
     Plastic containers ......................            10.8            9.4
     Specialty packaging .....................             2.1            1.4
     Other ...................................            (1.5)          (0.9)
                                                        ------         ------
        Consolidated .........................          $ 40.2         $ 35.8
                                                        ======         ======
</TABLE>


Three Months Ended June 30, 1999 Compared with Three Months Ended June 30, 1998

Net Sales.  Consolidated net sales increased $40.2 million,  or 10.2%, to $433.0
million for the three months  ended June 30,  1999,  as compared to net sales of
$392.8  million  for the same  three  months in the prior  year.  This  increase
resulted  primarily from  incremental  sales added from  acquisitions  and, to a
lesser extent,  from increased sales to existing customers of all three business
segments.





                                      -12-
<PAGE>





Net sales for the metal food  container  business  were  $313.9  million for the
three months ended June 30, 1999, an increase of $31.6 million,  or 11.2%,  from
net sales of $282.3 million for the same period in 1998. This increase  resulted
from sales to Campbell Soup Company ("Campbell") under the Supply Agreement with
Campbell  entered  into in June 1998 and from  increased  unit sales to existing
customers.

Net sales for the plastic  container  business of $84.0 million during the three
months ended June 30, 1999  increased $7.0 million,  or 9.1%,  from net sales of
$77.0  million  for the same  period  in 1998.  The  increase  in net  sales was
principally   attributable  to  incremental  sales  added  by  the  August  1998
acquisition  of  Clearplass  Containers,  Inc.  ("Clearplass")  as  well as a 6%
increase in unit sales to other customers. This increase was partially offset by
lower prices due to the pass through of lower resin costs.

Net sales for the specialty  packaging business increased $1.6 million, or 4.8%,
to $35.1  million  during the three months  ended June 30, 1999,  as compared to
$33.5 million for the same period in 1998.  This  increase  resulted from higher
unit sales to existing customers.

Cost of Goods Sold. Cost of goods sold as a percentage of consolidated net sales
was 86.2% ($373.2  million) for the three months ended June 30, 1999, a decrease
of 0.4  percentage  points as compared to 86.6%  ($340.2  million)  for the same
period in 1998. The increase in gross profit margins was primarily  attributable
to higher unit sales from all three  business  segments  which resulted in lower
per unit manufacturing costs.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage  of  consolidated  net sales  increased
slightly to 4.5% ($19.6  million) for the three  months ended June 30, 1999,  as
compared to 4.3% ($16.7 million) for the three months ended June 30, 1998.

Income from  Operations.  Income from operations as a percentage of consolidated
net sales for the three  months  ended June 30,  1999  increased  to 9.3% ($40.2
million),  as compared to 9.1% ($35.8  million) for the same period in 1998. The
increase in operating  margins in the second  quarter of 1999 as compared to the
same period in 1998 was  principally  attributable  to the leveraging  effect of
increased sales volume of all three business segments.

Income from operations as a percentage of net sales for the metal food container
business for the three months ended June 30, 1999 and 1998 remained  constant at
9.2% ($28.8 million and $25.9  million,  respectively).  Operating  margins were
maintained  principally  as a result of additional  contribution  from increased
sales volume to existing  customers  despite the impact of lower margin sales to
Campbell as discussed  further  below.  In addition,  sales to Campbell are at a
seasonally low level in the second quarter.





                                      -13-
<PAGE>




Income from  operations as a percentage  of net sales for the plastic  container
business  increased 0.7 percentage points to 12.9% ($10.8 million) for the three
months  ended June 30,  1999,  as compared to 12.2% ($9.4  million) for the same
period in 1998.  The increase in income from  operations  as a percentage of net
sales for the plastic container  business was principally  attributable to lower
per unit  manufacturing  costs primarily as a result of higher unit sales and to
higher margin sales from Clearplass in the current year's quarter.

Income from operations as a percentage of net sales for the specialty  packaging
business  improved 1.8  percentage  points to 6.0% ($2.1  million) for the three
months  ended June 30,  1999,  as compared to 4.2% ($1.4  million)  for the same
period in 1998.  The  improvement  in  operating  performance  of the  specialty
packaging  business  was due to higher  unit sales  resulting  in lower per unit
production costs.

Interest  Expense.  Interest expense increased $1.9 million to $21.4 million for
the three  months  ended June 30,  1999 as  compared to the same period in 1998,
principally as a result of the incurrence of additional  indebtedness to finance
acquisitions and repurchases of common stock.

Income Taxes. The provision for income taxes for the three months ended June 30,
1999 was recorded at an effective tax rate of 39.0% ($7.4 million),  as compared
to approximately 38.0% used in the comparable period in 1998.

Net Income and Earnings per Share. As a result of the items discussed above, net
income for the three months ended June 30, 1999 was $11.5  million,  an increase
of $1.3 million from net income of $10.2 million for the three months ended June
30, 1998.  Earnings per diluted share for the second quarter of 1999 were $0.64,
as compared with $0.50 for the same period in 1998.




                                      -14-
<PAGE>




RESULTS OF OPERATIONS - SIX MONTHS

Summary  unaudited  results  of  operations  for the  Company's  three  business
segments, metal food containers, plastic containers and specialty packaging, for
the six months ended June 30, 1999 and 1998 are provided below.
<TABLE>
<CAPTION>


                                                       Six Months Ended June 30,
                                                       -------------------------
                                                             1999         1998
                                                             ----         ----
                                                              (In millions)
<S>                                                         <C>          <C>
Net sales:
     Metal food containers ..........................       $602.1       $511.6
     Plastic containers .............................        162.9        152.2
     Specialty packaging ............................         66.7         63.4
                                                            ------       ------
        Consolidated ................................       $831.7       $727.2
                                                            ======       ======

Operating profit:
     Metal food containers ..........................        $47.7        $44.1
     Plastic containers .............................         20.9         19.5
     Specialty packaging ............................          4.0          2.3
     Other ..........................................         (2.2)        (1.4)
                                                             -----        -----
        Consolidated ................................        $70.4        $64.5
                                                             =====        =====
</TABLE>


Six Months Ended June 30, 1999 Compared with Six Months Ended June 30, 1998

Net Sales.  Consolidated net sales increased $104.5 million, or 14.4%, to $831.7
million  for the six months  ended June 30,  1999,  as  compared to net sales of
$727.2 million for the same six months in the prior year. This increase resulted
primarily  from  incremental  sales  added from  acquisitions  and,  to a lesser
extent,  from  increased  sales to  existing  customers  in all  three  business
segments.

Net sales for the metal food container  business were $602.1 million for the six
months ended June 30, 1999,  an increase of $90.5  million,  or 17.7%,  from net
sales of $511.6 million for the same period in 1998. This increase resulted from
sales to Campbell under the Supply  Agreement with Campbell entered into in June
1998 and from increased unit sales to existing customers.

Net sales for the plastic  container  business of $162.9  million during the six
months ended June 30, 1999 increased  $10.7 million,  or 7.0%, from net sales of
$152.2  million  for the same  period  in 1998.  The  increase  in net sales was
principally   attributable  to  incremental  sales  added  by  the  August  1998
acquisition of Clearplass as well as increased unit sales to existing customers,
and was offset in part by the pass through of lower resin costs to customers.

Net sales for the specialty  packaging business increased $3.3 million, or 5.2%,
to $66.7 million during the six months ended June 30, 1999, as compared to $63.4
million for the same period in 1998.  This  increase  resulted  from higher unit
sales to existing customers.





                                      -15-
<PAGE>




Cost of Goods Sold. Cost of goods sold as a percentage of consolidated net sales
was 87.1%  ($724.1  million) for the six months ended June 30, 1999, an increase
of 0.4  percentage  points as compared to 86.7%  ($630.3  million)  for the same
period in 1998. The decline in gross profit  margins was primarily  attributable
to lower  operating  margins for the metal food  container  business  and higher
depreciation expense due to acquisitions.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of  consolidated  net sales for the six
months ended June 30, 1999 and 1998 remained constant at 4.5% ($37.3 million and
$32.4 million, respectively).

Income from  Operations.  Income from operations as a percentage of consolidated
net sales for the six  months  ended  June 30,  1999  decreased  to 8.5%  ($70.4
million),  as compared to 8.9% ($64.5  million) for the same period in 1998. The
decline in operating  margins in the first six months of 1999 as compared to the
same period in 1998 was principally  attributable  to lower margins  realized by
the metal food container business.

Income from operations as a percentage of net sales for the metal food container
business  decreased 0.7  percentage  points to 7.9% ($ 47.7 million) for the six
months  ended June 30,  1999,  as compared to 8.6% ($44.1  million) for the same
period in 1998.  The decrease in income from  operations  as a percentage of net
sales for the metal food container business was principally due to the impact of
lower  margin sales to Campbell and higher  depreciation  expense.  In addition,
higher unit sales to existing  customers  offset  price  reductions  provided to
certain metal food container customers in exchange for contract extensions.

In its acquisition economics for the steel container  manufacturing  business of
Campbell,  the Company had anticipated a decline in the operating margins of the
metal  food  container  business  due to the  impact  of lower  margin  sales to
Campbell.  However,  this impact was greater than expected for the first half of
1999 due to  significantly  lower than forecasted  sales to Campbell during such
period.  In  January  1999,  Campbell  announced  a one-time  adjustment  to its
production and  distribution  cycle which would reduce its soup shipments in the
first half of 1999. Excluding the effect of sales to Campbell, operating margins
for the first six months of 1999 for the existing metal food container  business
remained relatively the same as compared to the same period in 1998.

Income from  operations as a percentage  of net sales for the plastic  container
business  for the six months ended June 30, 1999 and 1998  remained  constant at
12.8% ($20.9 million and $19.5 million, respectively).

Income from operations as a percentage of net sales for the specialty  packaging
business  improved  2.4  percentage  points to 6.0% ($4.0  million)  for the six
months  ended June 30,  1999,  as compared to 3.6% ($2.3  million)  for the same
period in 1998.  The  improvement  in  operating  performance  of the  specialty
packaging  business  was due to higher  unit sales  resulting  in lower per unit
production costs.






                                      -16-
<PAGE>




Interest  Expense.  Interest expense increased $4.8 million to $42.3 million for
the six  months  ended June 30,  1999 as  compared  to the same  period in 1998,
principally as a result of the incurrence of additional  indebtedness to finance
acquisitions and repurchases of common stock.

Income  Taxes.  The provision for income taxes for the six months ended June 30,
1999 was recorded at an effective tax rate of 39.0% ($10.9 million), as compared
to approximately 38.0% used in the comparable period in 1998.

Net Income and Earnings per Share. As a result of the items discussed above, net
income for the six months ended June 30, 1999 was $17.1 million,  an increase of
$0.2 million from net income of $16.9  million for the six months ended June 30,
1998.  Earnings  per  diluted  share for the first half of 1999 were  $0.93,  as
compared with $0.83 for the same period in 1998.

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 revolving loan borrowings.

For the six months  ended June 30,  1999,  the Company  used net  borrowings  of
revolving loans of $195.6 million under the Company's U.S. Credit  Agreement and
cash  proceeds  from the exercise of stock  options of $0.4 million to fund cash
used by operations of $135.7 million for the Company's  seasonal working capital
needs, capital expenditures of $38.3 million and repurchases of common stock for
$16.5 million and to increase cash balances by $5.5 million.

Because the Company  sells metal  containers  used in fruit and  vegetable  pack
processing,  its sales are seasonal.  As is common in the industry,  the Company
must  access  working  capital  to  build  inventory  and  then  carry  accounts
receivable  for some  customers  beyond the end of the  summer and fall  packing
season.  Seasonal  accounts  are  generally  settled  by  year  end.  Due to the
Company's seasonal requirements,  the Company incurs short-term  indebtedness to
finance its working capital requirements.

The Company  utilizes its revolving loan facilities for seasonal working capital
needs and for other permitted purposes,  including  acquisitions and repurchases
of its common stock. For 1999, the Company  estimates that at its month-end peak
in August it will utilize approximately  $190-$210 million of its revolving loan
facilities  for  seasonal  working  capital  needs.  As a  result,  the  Company
estimates that  approximately  $150 million of its revolving loan  facilities is
available to it in 1999 for other permitted purposes.





                                      -17-
<PAGE>




As of June  30,  1999,  the  Company  had  $331.5  million  of  revolving  loans
outstanding,  of which $195.6 million related to seasonal  working capital needs
and common stock  repurchases and $135.9 million related to long-term  financing
of acquisitions.  Revolving loans not expected to be repaid within one year have
been  recorded  as  long-term   debt.  The  unused  portion  of  revolving  loan
commitments under the Company's credit agreements at June 30, 1999, after taking
into account outstanding letters of credit, was $207.2 million.

The Company's  Board of Directors  has  authorized  the  repurchase of up to $70
million  of its common  stock.  As of June 30,  1999,  the  Company  repurchased
2,603,975 shares of its common stock under its share  repurchase  program for an
aggregate  amount of $59.9  million,  resulting in an average cost of $23.00 per
share. The share repurchases were funded through revolving loan borrowings under
the Company's U.S. Credit  Agreement.  The Company intends to finance any future
share  repurchases  through  revolving  loan  borrowings  under its U.S.  Credit
Agreement or through internally generated funds.

Management  believes that cash  generated by operations and funds from revolving
loan borrowings under the Company's credit agreements will be sufficient to meet
the Company's  expected  operating  needs,  planned capital  expenditures,  debt
service, share repurchase plan, and tax obligations for the foreseeable future.

Since 1995,  the  Company has  completed  three  acquisitions  in its metal food
container  business,  including its acquisitions of the Food Metal and Specialty
business  of  American  National  Can  Company  in August  1995 and of the steel
container  manufacturing business of Campbell ("CS Can") in June 1998. Following
the CS Can acquisition,  the Company initiated a study this year to evaluate the
long-term  utilization  of all  assets of its  metal  food  container  business,
including assets acquired through such  acquisitions.  As a result,  the Company
may establish a one-time  noncash  charge to earnings to write down the value of
certain assets that are determined to be surplus or obsolete and to increase its
existing  facility  rationalization  reserves.  Because  this  study is still in
process and not expected to be completed  until the third  quarter,  the Company
cannot yet  accurately  determine  the amount of such  charge and its  resulting
effect on the Company's earnings.

The Company is continually evaluating and pursuing acquisition  opportunities in
the consumer goods packaging market. The Company may borrow additional revolving
loans  under  its  U.S.  Credit  Agreement  to fund  such  acquisitions  and any
resulting  increased  operating  needs.  However,  the Company may need to incur
additional  new  indebtedness  to  fund  such  acquisitions  and  any  resulting
increased  operating  needs.  Any such new financing will have to be effected in
compliance with the agreements governing the Company's  indebtedness.  There can
be no assurance  that the Company will be able to complete any such  acquisition
or obtain any such new financing.

The  Company  is in  compliance  with  all  financial  and  operating  covenants
contained in the  instruments  and  agreements  governing its  indebtedness  and
believes  that it will  continue  to be in  compliance  with all such  covenants
during 1999.





                                      -18-
<PAGE>




YEAR 2000 ISSUES

Since 1997,  the Company has been in the process of  reviewing  its computer and
operational  systems to identify and  determine  the extent to which its systems
will be  vulnerable  to  potential  errors and failures as a result of the "Year
2000" issue.  The Year 2000 issue arises because many computer systems and other
equipment with embedded chips or processors use only two digits to represent the
year and, as a result,  may be unable to process accurately certain data before,
during or after the year 2000. The Year 2000 issue presents several risks to the
Company,  such as (i) the Company's  internal systems may not function properly,
(ii) suppliers'  computer and operational systems may not function properly and,
consequently,  deliveries  of  materials  and  supplies  may be  delayed,  (iii)
customers'  computers  and  operational  systems may not function  properly and,
consequently,  orders or payments for the Company's products may be delayed, and
(iv) the Company's  banks' computer  systems could  malfunction,  disrupting the
Company's  orderly posting of deposits,  funds,  transfers and payments.  Such a
disruption  at any point in the  Company's  supply,  manufacturing,  processing,
distribution  or financial  chains could have a material  adverse  effect on the
Company's financial condition and results of operations.

As  a  manufacturer   of  consumer  goods  packaging   products,   the  products
manufactured  and sold by the Company are  unaffected  by Year 2000 issues since
they contain no microprocessors or similar electronic components.

The  Company  has  undertaken  various  initiatives  intended to ensure that its
internal computing infrastructure,  business applications and shop floor systems
are Year 2000  compliant.  These systems  assist in the control of the Company's
operations  by  performing   such  functions  as  processing   financial   data,
maintaining manufacturing processes and assisting with facilities management and
security.  Many of these systems  contain one or more  microprocessors  or other
embedded  electronic  components  that could be  affected  by Year 2000  issues.
Failure  of  some  of  these  systems  could  result  in  significant   business
disruptions for the Company.

Utilizing  both  internal and external  resources to identify and assess  needed
Year 2000  remediation,  the Company has  modified,  renovated  or replaced  its
internal computing infrastructure,  business applications and shop floor systems
as necessary to assure Year 2000 compliance.  The Company believes that its Year
2000 identification, assessment, remediation and testing efforts for its systems
have been nearly completed,  and anticipates  completing any remaining Year 2000
compliance initiatives for its systems by September 30, 1999.

The Company believes that the cost of its Year 2000 identification,  assessment,
remediation  and  testing   efforts  will   approximate   $2.0  million,   which
expenditures  will be funded from operating cash flows. As of June 30, 1999, the
Company had incurred  costs of  approximately  $1.7 million  related to the Year
2000 issue.  Principally all of these costs relate to analysis,  repair, upgrade
or replacement of existing software.





                                      -19-
<PAGE>




The Company  relies on numerous  third party  vendors and  suppliers  for a wide
variety of goods and services,  including raw materials,  telecommunications and
utilities  such  as  water  and  electricity.  Many of the  Company's  operating
locations  would be  adversely  affected if these  supplies  and  services  were
curtailed as a result of a supplier's  Year 2000  noncompliance.  The  Company's
vendor and supplier base has been surveyed through  questionnaires in an attempt
to   identify   potential   disruptions   in  the  event  of  vendor  Year  2000
noncompliance.  Widespread  disruption of certain  utilities such as electricity
would result in a temporary closure of affected  facilities and potential damage
to production equipment.

The Company has developed  contingency plans related to the Year 2000 issue that
include  securing  alternate  sources  of  supply,  stockpiling  raw  materials,
increasing inventory levels, adjusting facility shutdown and start-up schedules,
moving  critical  equipment  to other  facilities  not affected by the Year 2000
issue and other  appropriate  measures.  The contingency  plans and related cost
estimates  are flexible and will be refined as  additional  information  becomes
available.

The  Company  presently  believes  that  the  Year  2000  issue  will  not  pose
significant  operational  problems  for the Company.  However,  if all Year 2000
issues are not  identified,  or  assessment,  remediation  and  testing  are not
effected  timely,  there can be no  assurance  that the Year 2000 issue will not
materially and adversely impact the Company's results of operations or adversely
affect  the  Company's   relationships   with  customers,   vendors  or  others.
Additionally,  there  can be no  assurance  that the Year  2000  issues of third
parties (including suppliers,  customers,  banks and governmental entities) will
not have a  material  adverse  impact on the  Company's  systems  or  results of
operations.

The costs of the Company's Year 2000 identification, assessment, remediation and
testing  efforts  and the dates on which the Company  believes it will  complete
such  efforts are based upon  management's  best  estimates,  which were derived
using numerous  assumptions  regarding  future  events,  including the continued
availability  of certain  resources,  third  party  remediation  plans and other
factors.  There  can be no  assurance  that  these  estimates  will  prove to be
accurate,  and actual  results  could  differ  materially  from those  currently
anticipated.  Specific  factors  that  could  cause  such  material  differences
include,  but are not limited to, the availability and cost of personnel trained
in Year 2000 issues,  the ability to identify,  assess,  remediate  and test all
relevant  computer  codes  and  embedded  technology,  unanticipated  Year  2000
noncompliance by suppliers and/or customers and similar uncertainties.






                                      -20-
<PAGE>




Item 3.

            QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
            ---------------------------------------------------------

Market risks relating to the Company's  operations result primarily from changes
in interest rates. The Company also has limited foreign currency risk associated
with its  Canadian  operations.  The Company  employs  established  policies and
procedures  to manage its  exposure to  fluctuations  in interest  rates and the
value of foreign currencies. Interest rate and foreign currency transactions are
used only to the extent considered  necessary to meet the Company's  objectives.
The Company does not utilize  derivative  financial  instruments  for trading or
other speculative purposes.

Interest Rate Risk

The Company's interest rate risk management  objective is to limit the impact of
interest  rate  changes on its  earnings  and cash flow and to lower its overall
borrowing cost. To achieve its objectives,  the Company regularly  evaluates the
amount of its variable  rate debt as a percentage  of its  aggregate  debt.  The
Company manages its exposure to interest rate  fluctuations in its variable rate
debt through interest rate swap agreements. These agreements effectively convert
interest rate exposure  from variable  rates to fixed rates of interest  without
the exchange of the underlying principal amounts.

During the second quarter of 1999,  the Company  entered into interest rate swap
agreements for an aggregate notional  principal amount of $100.0 million.  These
agreements  provide for fixed rates of  interest  based on the London  interbank
offering  rate  ("LIBOR")  ranging  from 5.6% to 6.1% and  mature in the  second
quarter of 2002.  The Company  also has  interest  rate swap  agreements  for an
additional aggregate notional principal amount of $100.0 million in effect which
mature in the fourth  quarter of 1999 and  provide  for fixed  rates of interest
based on LIBOR ranging from 5.9% to 6.0%.

The notional  principal  amounts of the Company's  interest rate swap agreements
are used to measure the  interest to be paid or received  thereunder  and do not
represent the amount of exposure to credit loss. The difference  between amounts
to be paid or  received  on  interest  rate  swap  agreements  are  recorded  as
adjustments to interest expense. Net payments of $0.5 million for the six months
ended  June 30,  1999 were  recorded  under  the  Company's  interest  rate swap
agreements.  The fair value of the Company's  interest  rate swap  agreements at
June 30, 1999 was an asset of $0.5 million.

Foreign Currency Exchange Rate Risk

Information regarding the Company's foreign currency exchange rate risk has been
disclosed in its Annual  Report on Form 10-K for the fiscal year ended  December
31,  1998 and its  Quarterly  Report on Form 10-Q for the fiscal  quarter  ended
March 31, 1999.  There has not been a material  change to the Company's  foreign
currency exchange rate risk since such filings.






                                      -21-
<PAGE>





Part II.  Other Information

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

The Company's annual meeting of stockholders (the "Annual  Meeting"),  for which
proxies were solicited pursuant to Regulation 14A under the Securities  Exchange
Act of 1934,  as  amended,  was held on May 18,  1999  for the  purposes  of (1)
electing  two  directors of the Company to serve for a three year term until the
Company's  annual meeting of stockholders in 2002 and until their successors are
duly elected and qualified and (2)  ratifying  the  appointment  by the Board of
Directors  of the  Company  of Ernst & Young  LLP as the  Company's  independent
auditors for the fiscal year ending December 31, 1999.

The  nominees  for  director  listed  in the proxy  statement,  each of whom was
elected at the Annual Meeting,  are named below, and each received the number of
votes for election as indicated  below (with each share of the Company's  common
stock being entitled to one vote):
<TABLE>

                                         Number of Shares       Number of Shares
                                             Voted For              Withheld
                                             ---------              --------

<S>                                         <C>                     <C>
D. Greg Horrigan ......................     17,240,222              67,815
Michael M. Janson .....................     17,200,017             108,020
</TABLE>

The directors of the Company whose term of office as a director  continued after
the Annual Meeting are Thomas M. Begel and Jeffrey C. Crowe,  each of whose term
of  office as a  director  continues  until  the  Company's  annual  meeting  of
stockholders in 2000, and R. Philip Silver and Leigh J. Abramson,  each of whose
term of office as a director  continues  until the Company's  annual  meeting of
stockholders in 2001.

The  ratification  of the  appointment  of  Ernst & Young  LLP as the  Company's
independent  auditors for the fiscal year ending  December 31, 1999 was approved
at  the  Annual  Meeting.  There  were  17,306,637  votes  cast  ratifying  such
appointment,  700 votes cast against  ratification  of such  appointment and 700
votes abstaining.


Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

Exhibit Number                       Description
- --------------                       -----------
     12                       Ratio of Earnings to Fixed Charges
     27                       Financial Data Schedule

(b)  Reports on Form 8-K

None




                                      -22-
<PAGE>






                              SIGNATURES


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




                                         SILGAN HOLDINGS INC.


Dated:  August 12, 1999                  /s/Harley Rankin, Jr.
- -----------------------                  -------------------------------
                                         Harley Rankin, Jr.
                                         Executive Vice President, Chief
                                         Financial Officer and Treasurer
                                         (Principal Financial Officer)




Dated:  August 12, 1999                  /s/Stephen J. Sweeney
- -----------------------                  -----------------------------
                                         Stephen J. Sweeney
                                         Vice President and Controller
                                         (Chief Accounting Officer)






                                      -23-
<PAGE>






                                                    Exhibit 12


                                               SILGAN HOLDINGS INC.
                                        RATIO OF EARNINGS TO FIXED CHARGES
                                              (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                        Three Months Ended         Six Months Ended
                                                                        ------------------         ----------------
                                                                     June 30,      June 30,       June 30,     June 30,
                                                                       1999          1998           1999         1998
                                                                       ----          ----           ----         ----
                                                                                        (Unaudited)

<S>                                                                  <C>           <C>            <C>           <C>
Income before income taxes ......................................    $18,841       $16,307        $28,052       $27,005

Add:
        Interest expense and debt amortization ..................     21,406        19,523         42,300        37,486

        Rental expense representative of interest factor ........        247           288            502           579
                                                                     -------       -------        -------       -------

        Earnings, as adjusted ...................................    $40,494       $36,118        $70,854       $65,070
                                                                     =======       =======        =======       =======

Fixed charges:
        Interest expense and debt amortization ..................    $21,406       $19,523        $42,300       $37,486

        Rental expense representative of interest factor ........        247           288            502           579
                                                                     -------       -------        -------       -------

        Total fixed charges .....................................    $21,653       $19,811        $42,802       $38,065
                                                                     =======       =======        =======       =======


Ratio of earnings to fixed charges ..............................       1.87          1.82           1.66          1.71


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule  contains  summary  financial  information  extracted  from Silgan
Holdings  Inc.  Form 10-Q for the six months  ended  June  30, 1999 and is
qualified in its entirety by reference to the financial statements therein.
</LEGEND>
<MULTIPLIER>   1,000

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                            DEC-31-1999
<PERIOD-END>                                 JUN-30-1999
<CASH>                                            10,289
<SECURITIES>                                           0
<RECEIVABLES>                                    177,545
<ALLOWANCES>                                           0
<INVENTORY>                                      345,328
<CURRENT-ASSETS>                                 541,803
<PP&E>                                           671,889
<DEPRECIATION>                                         0
<TOTAL-ASSETS>                                 1,365,140
<CURRENT-LIABILITIES>                            432,254
<BONDS>                                          893,681
                                  0
                                            0
<COMMON>                                             201
<OTHER-SE>                                       (55,970)
<TOTAL-LIABILITY-AND-EQUITY>                   1,365,140
<SALES>                                          831,722
<TOTAL-REVENUES>                                 831,722
<CGS>                                            724,055
<TOTAL-COSTS>                                    724,055
<OTHER-EXPENSES>                                       0
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                42,300
<INCOME-PRETAX>                                   28,052
<INCOME-TAX>                                      10,942
<INCOME-CONTINUING>                               17,110
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                      17,110
<EPS-BASIC>                                       0.96
<EPS-DILUTED>                                       0.93



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission