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

                                    FORM 10-Q

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

For the quarterly period ended September 30, 2005

                                       OR

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

For the transition period from ________________ to ________________


                        Commission file number 000-22117

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

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

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


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

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


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

                            Yes [ X ] No [ ]

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

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

As of October 31, 2005,  the number of shares  outstanding  of the  Registrant's
common stock, $0.01 par value, was 37,205,350.




                              SILGAN HOLDINGS INC.

                               TABLE OF CONTENTS



                                                                        Page No.
                                                                        --------

Part I.  Financial Information                                              3

     Item 1.    Financial Statements                                        3

                Condensed Consolidated Balance Sheets at                    3
                September 30, 2005 and 2004 and December 31, 2004

                Condensed Consolidated Statements of Income for             4
                the three months ended September 30, 2005 and 2004

                Condensed Consolidated Statements of Income for             5
                the nine months ended September 30, 2005 and 2004

                Condensed Consolidated Statements of Cash Flows for         6
                the nine months ended September 30, 2005 and 2004

                Condensed Consolidated Statements of Stockholders'          7
                Equity for the nine months ended September 30, 2005
                and 2004

                Notes to Condensed Consolidated Financial Statements        8

     Item 2.    Management's Discussion and Analysis of Financial          19
                Condition and Results of Operations

     Item 3.    Quantitative and Qualitative Disclosures About Market      26
                Risk

     Item 4.    Controls and Procedures                                    27

Part II.  Other Information                                                27

     Item 6.    Exhibits                                                   27

Signatures                                                                 28

Exhibit Index                                                              29






                                      -2-





Part I. Financial Information
Item 1. Financial Statements

                                              SILGAN HOLDINGS INC.
                                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                             (Dollars in thousands)
                                             (Unaudited, see Note 1)

                                                                    Sept. 30,        Sept. 30,       Dec. 31,
                                                                      2005             2004            2004
                                                                      ----             ----            ----

                                                                                           
Assets

Current assets
     Cash and cash equivalents ...............................     $   63,848       $   22,877      $   35,416
     Trade accounts receivable, net ..........................        352,802          317,450         148,073
     Inventories .............................................        307,836          307,966         318,665
     Prepaid expenses and other current assets ...............         22,640           33,862          53,776
                                                                   ----------       ----------      ----------
         Total current assets ................................        747,126          682,155         555,930

Property, plant and equipment, net ...........................        763,241          792,903         792,936
Goodwill, net ................................................        198,096          203,606         198,346
Other assets, net ............................................         50,284           55,818          49,947
                                                                   ----------       ----------      ----------
                                                                   $1,758,747       $1,734,482      $1,597,159
                                                                   ==========       ==========      ==========


Liabilities and Stockholders' Equity

Current liabilities
     Bank revolving loans ....................................     $  217,700       $   78,100      $     --
     Current portion of long-term debt .......................          1,250           23,670          21,804
     Trade accounts payable ..................................        175,639          156,832         244,116
     Accrued payroll and related costs .......................         64,972           71,920          57,364
     Accrued liabilities .....................................         65,167           77,334          21,152
                                                                   ----------       ----------      ----------
         Total current liabilities ...........................        524,728          407,856         344,436

Long-term debt ...............................................        751,750          953,910         819,864
Other liabilities ............................................        201,419          181,066         225,423


Stockholders' equity
     Common stock ............................................            426              211             211
     Paid-in capital .........................................        138,441          131,383         131,685
     Retained earnings .......................................        199,213          123,164         136,768
     Accumulated other comprehensive income (loss) ...........          5,137           (1,204)            859
     Unamortized stock compensation ..........................         (2,135)          (1,511)         (1,694)
     Treasury stock ..........................................        (60,232)         (60,393)        (60,393)
                                                                   ----------       ----------      ----------
         Total stockholders' equity ..........................        280,850          191,650         207,436
                                                                   ----------       ----------      ----------
                                                                   $1,758,747       $1,734,482      $1,597,159
                                                                   ==========       ==========      ==========



                                           See accompanying notes.



                                                    -3-




                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
             For the three months ended September 30, 2005 and 2004
           (Dollars and shares in thousands, except per share amounts)
                                   (Unaudited)


                                                             2005         2004
                                                             ----         ----

Net sales ............................................     $797,514     $784,847

Cost of goods sold ...................................      681,235      679,046
                                                           --------     --------

     Gross profit ....................................      116,279      105,801

Selling, general and administrative expenses .........       30,185       28,619

Rationalization charges ..............................         --             66
                                                           --------     --------

     Income from operations ..........................       86,094       77,116

Interest and other debt expense ......................       12,618       13,554
                                                           --------     --------

     Income before income taxes ......................       73,476       63,562

Provision for income taxes ...........................       28,245       25,107
                                                           --------     --------

     Net income ......................................     $ 45,231     $ 38,455
                                                           ========     ========


Earnings per share: (a)

     Basic net income per share ......................        $1.22       $1.05
                                                              =====       =====

     Diluted net income per share ....................        $1.20       $1.03
                                                              =====       =====


Dividends per share: (a) .............................        $0.10       $0.08
                                                              =====       =====


Weighted average number of shares: (a)

     Basic ...........................................       37,172       36,799

     Effect of dilutive securities ...................          474          456
                                                             ------       ------

     Diluted .........................................       37,646       37,255
                                                             ======       ======

     (a) Per share and share  amounts  have been  restated  for the  two-for-one
     stock split discussed in Note 1.

                             See accompanying notes.





                                      -4-



                              SILGAN HOLDINGS INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
              For the nine months ended September 30, 2005 and 2004
           (Dollars and shares in thousands, except per share amounts)
                                   (Unaudited)

                                                            2005          2004
                                                            ----          ----

Net sales ..........................................    $1,908,716    $1,854,488

Cost of goods sold .................................     1,652,484     1,614,772
                                                        ----------    ----------

     Gross profit ..................................       256,232       239,716

Selling, general and administrative expenses .......        86,563        82,559

Rationalization charges ............................           464         1,267
                                                        ----------    ----------

     Income from operations ........................       169,205       155,890

Interest and other debt expense before loss on
   early extinguishment of debt ....................        38,533        43,860

Loss on early extinguishment of debt ...............        11,035          --
                                                        ----------    ----------

     Interest and other debt expense ...............        49,568        43,860

     Income before income taxes ....................       119,637       112,030

Provision for income taxes .........................        46,060        44,252
                                                        ----------    ----------

     Net income ....................................    $   73,577    $   67,778
                                                        ==========    ==========


Earnings per share: (a)

     Basic net income per share ....................         $1.99         $1.85
                                                             =====         =====

     Diluted net income per share ..................         $1.96         $1.82
                                                             =====         =====


Dividends per share: (a) ...........................         $0.30         $0.15
                                                             =====         =====


Weighted average number of shares: (a)

     Basic .........................................        37,059        36,713

     Effect of dilutive securities .................           514           476
                                                            ------        ------

     Diluted .......................................        37,573        37,189
                                                            ======        ======


     (a) Per share and share  amounts  have been  restated  for the  two-for-one
     stock split discussed in Note 1.

                             See accompanying notes.




                                      -5-







                                      SILGAN HOLDINGS INC.
                         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                       For the nine months ended September 30, 2005 and 2004
                                     (Dollars in thousands)
                                           (Unaudited)

                                                                                2005              2004
                                                                                ----              ----

                                                                                        
Cash flows provided by (used in) operating activities
     Net income ..................................................          $  73,577         $  67,778
     Adjustments to reconcile net income to net cash
       provided by operating activities:
         Depreciation and amortization ...........................             92,837            90,718
         Rationalization charges .................................                464             1,267
         Loss on early extinguishment of debt ....................             11,035              --
         Other changes that provided (used) cash:
              Trade accounts receivable, net .....................           (204,729)         (158,177)
              Inventories ........................................             10,829            12,148
              Trade accounts payable .............................             11,703            22,118
              Accrued liabilities ................................             51,159            56,464
              Other, net .........................................              5,398             9,190
                                                                            ---------         ---------
         Net cash provided by operating activities ...............             52,273           101,506
                                                                            ---------         ---------

Cash flows provided by (used in) investing activities
     Capital expenditures ........................................            (63,721)          (72,919)
     Proceeds from asset sales ...................................              3,001             9,934
                                                                            ---------         ---------
         Net cash used in investing activities ...................            (60,720)          (62,985)
                                                                            ---------         ---------

Cash flows provided by (used in) financing activities
     Borrowings under revolving loans ............................            956,275           745,700
     Repayments under revolving loans ............................           (738,575)         (692,600)
     Proceeds from stock option exercises ........................              3,305             2,262
     Changes in outstanding checks - principally vendors .........            (80,180)          (76,925)
     Proceeds from issuance of long-term debt ....................            550,000              --
     Repayments of long-term debt ................................           (638,668)             --
     Dividends paid on common stock ..............................            (11,132)           (5,519)
     Debt issuance costs .........................................             (4,146)             (662)
                                                                            ---------         ---------
         Net cash provided by (used in) financing activities .....             36,879           (27,744)
                                                                            ---------         ---------

Cash and cash equivalents
     Net increase ................................................             28,432            10,777
     Balance at beginning of year ................................             35,416            12,100
                                                                            ---------         ---------
     Balance at end of period ....................................          $  63,848         $  22,877
                                                                            =========         =========

Interest paid ....................................................          $  35,167         $  35,205
Income taxes paid, net of refunds ................................             11,481               674


                                     See accompanying notes.




                                              -6-



                                                          SILGAN HOLDINGS INC.
                                                  CONDENSED CONSOLIDATED STATEMENTS OF
                                                          STOCKHOLDERS' EQUITY
                                          For the nine months ended September 30, 2005 and 2004
                                                    (Dollars and shares in thousands)
                                                              (Unaudited)


                                            Common Stock                         Accumulated
                                            ------------       Paid-                Other      Unamortized                Total
                                             Shares    Par      in     Retained Comprehensive     Stock     Treasury   Stockholders'
                                          Outstanding Value   Capital  Earnings Income (Loss)  Compensation   Stock       Equity
                                          ----------- -----  --------  -------- -------------  ------------ ---------  -------------
                                                                                                  
Balance at December 31, 2003 .............   18,273    $210  $125,758  $ 60,905    $(5,675)      $  --      $(60,393)     $120,805

Comprehensive income:

   Net income ............................     --       --       --      67,778       --            --          --          67,778

   Change in fair value of derivatives,
    net of tax provision of $1,934 .......     --       --       --        --        2,961          --          --           2,961

   Foreign currency translation ..........     --       --       --        --        1,510          --          --           1,510
                                                                                                                          --------
Comprehensive income .....................                                                                                  72,249
                                                                                                                          --------

Dividends declared on common stock .......     --       --       --      (5,519)      --            --          --          (5,519)

Issuance of restricted stock units .......     --       --      1,631      --         --          (1,631)       --            --

Amortization of stock compensation .......     --       --       --        --         --             120        --             120

Stock option exercises, including
  tax benefit of $1,733 ..................      149       1     3,994      --         --            --          --           3,995
                                             ------    ----  --------  --------    -------       -------    --------      --------
Balance at September 30, 2004 ............   18,422    $211  $131,383  $123,164    $(1,204)      $(1,511)   $(60,393)     $191,650
                                             ======    ====  ========  ========    =======       =======    ========      ========

Balance at December 31, 2004 .............   18,423    $211  $131,685  $136,768    $   859       $(1,694)   $(60,393)     $207,436

Comprehensive income:

   Net income ............................     --       --       --      73,577       --            --          --          73,577

   Change in fair value of derivatives,
     net of tax provision of $1,438 ......     --       --       --        --        2,423          --          --           2,423

   Foreign currency translation ..........     --       --       --        --        1,855          --          --           1,855
                                                                                                                          --------
Comprehensive income .....................                                                                                  77,855
                                                                                                                          --------

Dividends declared on common stock .......     --       --       --     (11,132)      --            --          --         (11,132)

Issuance of restricted stock units .......     --       --        852      --         --            (852)       --            --

Amortization of stock compensation .......     --       --       --        --         --             411        --             411

Stock option exercises, including
  tax benefit of $2,945 ..................      173       2     6,248      --         --            --          --           6,250

Net issuance of treasury stock for
  vested restricted stock units,
  including tax benefit of $39 ...........        6     --       (131)     --         --            --           161            30

Two-for-one stock split, net of
  treasury shares of 2,679 ...............   18,602     213      (213)     --         --            --          --            --
                                             ------    ----  --------  --------    -------       -------    --------      --------
Balance at September 30, 2005 ............   37,204    $426  $138,441  $199,213    $ 5,137       $(2,135)   $(60,232)     $280,850
                                             ======    ====  ========  ========    =======       =======    ========      ========






                                                        See accompanying notes.

                                                                 -7-

                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 1.      Significant Accounting Policies

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

The Condensed  Consolidated  Balance Sheet at December 31, 2004 has been derived
from our audited  consolidated  financial  statements at that date, but does not
include all of the information and footnotes required by U.S. generally accepted
accounting principles for complete financial statements.

You should read the accompanying  condensed consolidated financial statements in
conjunction  with  our  consolidated  financial  statements  and  notes  thereto
included in our Annual Report on Form 10-K for the year ended December 31, 2004.

Goodwill, Net.  We review  goodwill for impairment as of July 1 of each year and
more frequently if circumstances  indicate a possible impairment.  We determined
that goodwill was not impaired in our third quarter 2005 assessment.

Stock Split.  On August 15, 2005, our Board of Directors  declared a two-for-one
stock split of our issued common stock. The stock split was affected in the form
of a stock  dividend.  Stockholders  of  record  at the  close  of  business  on
September  1, 2005 were  issued one  additional  share of common  stock for each
share of common stock owned on that date. The additional shares were distributed
on  September  15,  2005.   Information  pertaining  to  the  number  of  shares
outstanding,  per share amounts and stock  compensation has been restated in the
accompanying  financial  statements and related  footnotes to reflect this stock
split for all periods presented,  except for the Condensed  Consolidated Balance
Sheets and Statements of Stockholders' Equity. Stockholders' equity reflects the
stock split by  reclassifying  from  paid-in  capital to common  stock an amount
equal to the par value of the additional  shares issued as a result of the stock
split.

Stock-Based Compensation.  We currently have one  stock-based compensation  plan
in effect,  under which we have issued options and restricted stock units to our
officers,  other key employees and outside  directors.  We apply the recognition
and measurement  principles of Accounting  Principles Board, or APB, Opinion No.
25,  "Accounting for Stock Issued to Employees," and related  interpretations in
accounting for stock awards.  Accordingly,  no compensation expense for employee
stock options is recognized,  as all options  granted had an exercise price that
was equal to or greater  than the market  value of the  underlying  stock on the
date of the grant.  Restricted  stock units  issued are  accounted  for as fixed
grants and,  accordingly,  the fair value at the grant date has been  charged to
stockholders'  equity as unamortized  stock  compensation and is being amortized
ratably over the respective vesting period.


                                      -8-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 1.      Significant Accounting Policies  (continued)

Stock-Based Compensation  (continued).  During the first nine months of 2005, we
granted  21,000  restricted  stock  units to  certain  of our  officers  and key
employees.  These  restricted  stock units vest ratably over a five-year  period
from the date of grant.  The fair value of these  units at the date of grant was
$0.7 million. Additionally, in May 2005, we granted 7,128 restricted stock units
to the  independent  members of our Board of  Directors,  which vest in full one
year from the date of grant.  The fair value of these units at the date of grant
was $0.2  million.  Unvested  restricted  stock  units may not be disposed of or
transferred during the vesting period.

If we had  applied  the  fair  value  recognition  provisions  of  Statement  of
Financial  Accounting  Standards,  or SFAS, No. 123, "Accounting for Stock-Based
Compensation,"  net income and basic and diluted  earnings  per share would have
been as follows:





                                                             Three Months Ended          Nine Months Ended
                                                             ------------------          -----------------
                                                           Sept. 30,    Sept. 30,      Sept. 30,   Sept. 30,
                                                             2005         2004           2005        2004
                                                             ----         ----           ----        ----
                                                             (Dollars in thousands, except per share data)

                                                                                        
   Net income, as reported ...........................      $45,231      $38,455        $73,577     $67,778
   Add: Stock-based compensation expense
       included in reported net income, net of
       income taxes ..................................          107           58            250          72
   Deduct:  Total stock-based compensation
       expense determined under fair value
       method for all awards, net of
       income taxes ..................................         (296)        (468)        (1,002)     (1,357)
                                                            -------      -------        -------     -------
   Pro forma net income ..............................      $45,042      $38,045        $72,825     $66,493
                                                            =======      =======        =======     =======

   Earnings per share:
       Basic net income per share - as reported ......        $1.22        $1.05          $1.99       $1.85
                                                              =====        =====          =====       =====
       Basic net income per share - pro forma ........         1.21         1.03           1.97        1.81
                                                              =====        =====          =====       =====

       Diluted net income per share - as reported ....        $1.20        $1.03          $1.96       $1.82
                                                              =====        =====          =====       =====
       Diluted net income per share - pro forma ......         1.20         1.02           1.94        1.79
                                                              =====        =====          =====       =====



Recently  Issued  Accounting  Pronouncements.  In November  2004,  the Financial
Accounting  Standards Board, or the FASB, issued SFAS No. 151, "Inventory Costs,
an amendment of ARB No. 43,  Chapter 4." SFAS No. 151  clarifies  that  abnormal
amounts of idle facility expense,  freight,  handling costs and wasted materials
should be recognized as current  period charges in all  circumstances.  SFAS No.
151 will be  effective  for us beginning  January 1, 2006.  We do not expect the
adoption of SFAS No. 151 to have a material  effect on our  financial  position,
results of operations or cash flows.



                                      -9-



                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 1.      Significant Accounting Policies  (continued)

Recently Issued  Accounting  Pronouncements  (continued).  In December 2004, the
FASB issued SFAS No. 123(R),  "Share-Based  Payment."  SFAS No. 123(R)  requires
that public companies recognize  compensation  expense in an amount equal to the
fair value of the share-based  payment.  We will adopt SFAS No. 123(R) beginning
January 1, 2006.  SFAS No. 123(R)  permits  companies to adopt its  requirements
using one of two methods:

     1.   A  "modified   prospective"  method  in  which  compensation  cost  is
          recognized  beginning  with  the  effective  date  (a)  based  on  the
          requirements of SFAS No. 123(R) for all share-based  payments  granted
          after the effective date and (b) based on the requirements of SFAS No.
          123 for all awards granted to employees prior to the effective date of
          SFAS No. 123(R) that remain unvested on the effective date.

     2.   A "modified  retrospective"  method which includes the requirements of
          the modified  prospective  method  described  above,  but also permits
          entities to restate based on the amounts  previously  recognized under
          SFAS No.  123 for  purposes  of pro forma  disclosures  either (a) all
          prior periods  presented or (b) prior  interim  periods of the year of
          adoption.

We are still assessing which transition method to utilize.

As permitted by SFAS No. 123, we currently  account for share-based  payments to
employees  using APB  Opinion  No.  25's  intrinsic  value  method and, as such,
recognize no compensation expense for employee stock options.  Accordingly,  the
adoption  of SFAS No.  123(R)'s  fair  value  method  will have an impact on our
results of operations,  although it will have no impact on our overall financial
position.  The impact of adoption of SFAS No. 123(R) cannot be predicted at this
time  because it will depend on levels of  share-based  payments  granted in the
future.  However, had we adopted SFAS No. 123(R) in prior periods, the impact of
that standard would have approximated the impact of SFAS No. 123 as described in
the  disclosure of pro forma net income and diluted net income per share in Note
1 to our  Condensed  Consolidated  Financial  Statements.  SFAS No.  123(R) also
requires the benefits of tax  deductions  in excess of  recognized  compensation
expense to be  reported  as a financing  cash flow  activity,  rather than as an
operating  cash  flow  activity  as  required  under  current  literature.  This
requirement will reduce net operating cash flows and increase net financing cash
flows in periods  after  adoption.  While we cannot  estimate what those amounts
will be in the  future  (because  they  depend  on,  among  other  things,  when
employees  exercise  stock  options),   the  amounts  of  operating  cash  flows
recognized in prior periods for such excess tax deductions were $3.0 million and
$1.7  million  for  the  nine  months  ending   September  30,  2005  and  2004,
respectively.

On October 22, 2004,  the American Jobs  Creation  Act, or the AJCA,  was signed
into law.  The AJCA  includes a  deduction  of 85  percent  on  certain  foreign
earnings that are repatriated during the calendar years of 2004 and 2005. We may
elect to apply this  provision to qualifying  earnings  repatriated in 2005. The
range of possible  amounts that we are  evaluating for  repatriation  under this
provision is between zero and $62 million. The related potential range of income
tax cannot be determined  at this time. We expect to complete our  evaluation of
the repatriation provision under the AJCA in the fourth quarter of 2005.



                                      -10-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 2.      Rationalization Charges and Acquisition Reserves

As part of our  plans  to  integrate  the  operations  of our  various  acquired
businesses and to rationalize certain facilities,  we have established  reserves
for  employee  severance  and  benefits  and plant exit  costs.  Activity in our
rationalization  and acquisition  reserves since December 31, 2004 is summarized
as follows:







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


                                                                                                   
Balance at December 31, 2004
----------------------------
Fairfield Rationalization ......................................       $ --        $  893          $ --        $  893
2003 Acquisition Plans .........................................        160            46            --           206
2003 Rationalization Plans .....................................         37           690            --           727
                                                                       ----        ------          -----       ------
Balance at December 31, 2004 ...................................        197         1,629            --         1,826

Activity for the Nine Months Ended Sept. 30, 2005
-------------------------------------------------
Fairfield Rationalization ......................................         --          (272)           --          (272)
2003 Acquisition Plan Reserves Utilized ........................        (76)          --             --           (76)
2003 Acquisition Plan Reserves Adjusted ........................        (84)          --             --           (84)
2003 Rationalization Plan Reserves Utilized ....................         --          (129)           --          (129)
2005 Rationalization Plan Reserves Established .................        287            48            129          464
2005 Rationalization Plan Reserves Utilized ....................        (77)          (48)          (129)        (254)
                                                                       ----        ------          -----       ------
Total Activity .................................................         50          (401)           --          (351)

Balance at September 30, 2005
-----------------------------
Fairfield Rationalization ......................................         --           621            --           621
2003 Acquisition Plans .........................................         --            46            --            46
2003 Rationalization Plans .....................................         37           561            --           598
2005 Rationalization Plan ......................................        210           --             --           210
                                                                       ----        ------          -----       ------
Balance at September 30, 2005 ..................................       $247        $1,228          $ --        $1,475
                                                                       ====        ======          =====       ======



2005 Rationalization Plan
-------------------------

During the first  quarter of 2005, we approved and announced to employees a plan
to relocate the operations of one of our Mississauga,  Ontario plastic container
manufacturing  facilities to other operating facilities.  This decision resulted
in charges to earnings of $0.5 million,  which consisted of $0.1 million for the
non-cash  write-down  in carrying  value of assets and $0.4 million for employee
severance and benefits and plant exit costs.  The  relocation of operations  has
been  substantially  completed.  Through  September  30,  2005,  there  were  no
significant  cash payments  related to relocating  this facility.  Cash payments
related to these reserves are expected  through 2006 for employee  severance and
benefits costs.




                                      -11-




                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 2.      Rationalization Charges and Acquisition Reserves  (continued)

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


                                         Sept. 30,     Sept. 30,      Dec. 31,
                                           2005          2004           2004
                                           ----          ----           ----
                                                 (Dollars in thousands)

Accrued liabilities ...............       $  425        $  462         $  877
Other liabilities .................        1,050         1,587            949
                                          ------        ------         ------
                                          $1,475        $2,049         $1,826
                                          ======        ======         ======


Note 3.      Accumulated Other Comprehensive Income (Loss)

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




                                                        Sept. 30,     Sept. 30,     Dec. 31,
                                                          2005          2004          2004
                                                          ----          ----          ----
                                                              (Dollars in thousands)

                                                                          
Foreign currency translation .......................    $ 11,492      $ 6,145      $  9,637
Change in fair value of derivatives ................       5,348        2,200         2,925
Minimum pension liability ..........................     (11,703)      (9,549)      (11,703)
                                                        --------      -------      --------
  Accumulated other comprehensive income (loss).....    $  5,137      $(1,204)     $    859
                                                        ========      =======      ========





                                      -12-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 4.      Inventories

Inventories consisted of the following:






                                                 Sept. 30,        Sept. 30,       Dec. 31,
                                                   2005             2004            2004
                                                   ----             ----            ----
                                                          (Dollars in thousands)

                                                                         
  Raw materials ...........................      $ 55,962        $ 42,043         $ 63,225
  Work-in-process .........................        59,323          61,812           50,366
  Finished goods ..........................       190,115         191,431          198,697
  Spare parts and other ...................        17,141          19,231           19,324
                                                 --------        --------         --------
                                                  322,541         314,517          331,612
  Adjustment to value inventory
      at cost on the LIFO method ..........       (14,705)         (6,551)         (12,947)
                                                 --------        --------         --------
                                                 $307,836        $307,966         $318,665
                                                 ========        ========         ========



Note 5.      Long-Term Debt

Long-term debt consisted of the following:





                                                 Sept. 30,        Sept. 30,       Dec. 31,
                                                   2005             2004            2004
                                                   ----             ----            ----
                                                          (Dollars in thousands)

                                                                         
Bank debt
     Bank revolving loans .................      $217,700        $   78,100       $   --
     Bank A term loans ....................       425,000            83,330         63,669
     Bank B term loans ....................       125,000           691,250        574,999
                                                 --------        ----------       --------
        Total bank debt ...................       767,700           852,680        638,668
                                                 --------        ----------       --------

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

Total debt ................................       970,700         1,055,680        841,668
     Less current portion .................       218,950           101,770         21,804
                                                 --------        ----------       --------
                                                 $751,750        $  953,910       $819,864
                                                 ========        ==========       ========



At September 30, 2005,  amounts  expected to be repaid within one year consisted
of $217.7 million of bank revolving loans related  primarily to seasonal working
capital  needs and $1.3  million  of bank term loans  under our  senior  secured
credit facility.


                                      -13-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 5.      Long-Term Debt  (continued)

Bank Credit Agreement
---------------------

On June 30, 2005, we completed the  refinancing  of our previous  senior secured
credit  facility by  entering  into a new $1.0  billion  senior  secured  credit
facility,  or the Credit Agreement.  Our Credit Agreement  provided us with $425
million of A term loans and $125  million of B term loans,  and provides us with
up to $450 million of revolving loans. Pursuant to the Credit Agreement, we also
have a $350 million  incremental  uncommitted loan facility,  of which all of it
may be borrowed in the form of term loans and up to $150 million may be borrowed
in the form of revolving loans under the revolving loan facility.

Revolving  loans  may be used  for  working  capital  needs  and  other  general
corporate  purposes,  including  acquisitions.  Revolving loans may be borrowed,
repaid and reborrowed  over the life of the Credit  Agreement  until their final
maturity.  The A term loans and revolving loans mature on June 30, 2011, and the
B term loans mature on June 30,  2012.  Principal on the A term loans and B term
loans is required to be repaid in scheduled annual  installments  during each of
the  years  set  forth  below  and  amounts  repaid  may not be  reborrowed  (in
thousands):

             Year             A Term Loans       B Term Loans
             ----             ------------       ------------
             2005               $   --             $  1,250
             2006                   --                1,250
             2007                 63,750              1,250
             2008                 63,750              1,250
             2009                 85,000              1,250
             2010                 85,000              1,250
             2011                127,500              1,250
             2012                   --              116,250
                                --------           --------
                                $425,000           $125,000
                                ========           ========

The Credit Agreement requires us to prepay the term loans with proceeds received
from the incurrence of certain indebtedness, with proceeds received from certain
asset sales and, under certain circumstances, with 50 percent of our excess cash
flow.  Generally,  mandatory prepayments of term loans are allocated pro rata to
the  A  term  loans  and B  term  loans  and  applied  first  to  the  scheduled
amortization  payments  in the year of such  prepayments  and,  to the extent in
excess  thereof,  pro rata to the  remaining  installments  of the  term  loans.
Voluntary  prepayments of term loans may be applied to any tranche of term loans
at our discretion and are applied first to the scheduled  amortization  payments
in the year of such prepayment and, to the extent in excess thereof, pro rata to
the remaining installments.

The incremental  uncommitted  term loan facility  provides,  among other things,
that any  incremental  term  loan  borrowing  shall be  denominated  in a single
currency,  either U.S.  dollars or certain foreign  currencies;  have a maturity
date no earlier  than the  maturity  date for the B term  loans;  and be used to
finance  acquisitions,  refinance  any  indebtedness  assumed  as  part  of such
acquisitions,  to refinance or repurchase  subordinated debt as permitted and to
repay outstanding revolving loans.


                                      -14-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 5.      Long-Term Debt  (continued)

Bank Credit Agreement (continued)
---------------------

Under the Credit Agreement,  the interest rate for all U.S. loans will either be
base rate or  LIBOR,  plus a  margin.  The base rate is the  higher of the prime
lending rate of Deutsche  Bank AG New York Branch,  or Deutsche  Bank, or 1/2 of
one  percent in excess of the  overnight  federal  funds  rate.  Initially,  the
interest rate for A term and revolving  loans under the Credit  Agreement is the
base  rate  plus a margin  of 0.125  percent  or  LIBOR  plus a margin  of 1.125
percent.  After  September  30,  2005,  the  interest  rate margin on A term and
revolving  borrowings  will be reset  quarterly  based  upon our Total  Leverage
Ratio, as defined in the Credit Agreement. The interest rate for B term loans is
the base  rate  plus a margin  of 0.25  percent  or LIBOR  plus a margin of 1.25
percent. The margin for B term loans is fixed through maturity.

The Credit  Agreement  provides for the payment of a commitment fee ranging from
0.20 percent to 0.50 percent per annum on the daily  average  unused  portion of
commitments  available  under  the  revolving  loan  facility.   Initially,  the
commitment  fee will be 0.30 percent per annum.  After  September 30, 2005,  the
commitment fee will be reset quarterly based on our Total Leverage Ratio.

We may utilize up to a maximum of $75  million of our  revolving  loan  facility
under the Credit Agreement for letters of credit as long as the aggregate amount
of borrowings of revolving  loans and letters of credit do not exceed the amount
of the  commitment  under such revolving  loan  facility.  The Credit  Agreement
provides for payment to the  applicable  lenders of a letter of credit fee equal
to the applicable margin in effect for revolving loans and to the issuers of the
letters of credit of a facing fee of 1/8 of one percent per annum, calculated on
the aggregate stated amount of all letters of credit.

The  indebtedness  under the Credit Agreement is guaranteed by us and certain of
our U.S.  subsidiaries.  The stock of certain of our U.S.  subsidiaries has also
been pledged as security to the lenders under the Credit  Agreement.  The Credit
Agreement contains certain financial and operating  covenants which limit, among
other things,  our ability and the ability of our  subsidiaries  to grant liens,
sell assets and use the proceeds from certain asset sales, make certain payments
(including  dividends)  on our  capital  stock,  incur  indebtedness  or provide
guarantees, make loans or investments,  enter into transactions with affiliates,
make  certain  capital  expenditures,  engage  in any  business  other  than the
packaging  business,  and,  with respect to our  subsidiaries,  issue stock.  In
addition,  we are  required  to meet  specified  financial  covenants  including
Interest  Coverage  and Total  Leverage  Ratios,  each as  defined in the Credit
Agreement.  We are currently in compliance  with all covenants  under the Credit
Agreement.

As a result of this refinancing, we recorded a non-cash, pre-tax charge of $11.0
million for the loss on early  extinguishment  of debt to write-off  unamortized
debt issuance costs of the previous credit facility.






                                      -15-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 6.      Retirement Benefits

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






                                                            Three Months Ended          Nine Months Ended
                                                            ------------------          -----------------
                                                         Sept. 30,     Sept. 30,     Sept. 30,     Sept. 30,
                                                           2005          2004          2005          2004
                                                           ----          ----          ----          ----
                                                                       (Dollars in thousands)

                                                                                       
   Service cost ..................................        $ 2,843       $ 2,405      $  9,327      $  8,692
   Interest cost .................................          5,123         5,056        15,489        14,941
   Expected return on plan assets ................         (6,542)       (5,556)      (19,631)      (16,687)
   Amortization of prior service cost ............            790           854         2,370         2,461
   Amortization of actuarial losses ..............            372            36         1,121           890
                                                          -------       -------      --------      --------
   Net periodic benefit cost .....................        $ 2,586       $ 2,795      $  8,676      $ 10,297
                                                          =======       =======      ========      ========


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




                                                            Three Months Ended          Nine Months Ended
                                                            ------------------          -----------------
                                                          Sept. 30,    Sept. 30,     Sept. 30,     Sept. 30,
                                                            2005         2004          2005          2004
                                                            ----         ----          ----          ----
                                                                       (Dollars in thousands)

                                                                                        
   Service cost ..................................         $  252        $(536)       $1,065        $1,021
   Interest cost .................................          1,074          779         3,830         3,682
   Amortization of prior service cost ............              1            1             4             4
   Amortization of actuarial losses ..............             41         (455)          254           122
                                                           ------        -----        ------        ------
   Net periodic benefit cost .....................         $1,368        $(211)       $5,153        $4,829
                                                           ======        =====        ======        ======



In the third quarter of 2004,  in order to reflect the most current  estimate of
our postretirement plans, we recorded a reduction to our postretirement benefits
expense of $1.8 million  pertaining to amounts  recorded in the first and second
quarters of 2004. This change in accounting  estimate for  postretirement  costs
resulted in an increase of $0.03 in earnings  per diluted  share for each of the
three and nine months ended September 30, 2004.

As  previously  disclosed in our  consolidated  financial  statements  and notes
thereto  included in our Annual Report on Form 10-K for the year ended  December
31, 2004, based on current tax law, there are no minimum required  contributions
to our pension plans in 2005. However,  this estimate is subject to change based
on current proposals before Congress, as well as asset performance significantly
below the assumed  long-term  rate of return on plan assets.  In order to reduce
our  unfunded  pension  liability,  it has  been  our  recent  practice  to make
contributions  in excess of the ERISA minimum  requirements,  to the extent they
are  tax  deductible.  During  the  first  nine  months  of  2005,  we  made  no
contributions to fund our pension plans.


                                      -16-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 7.      Business Segment Information

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




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

                                                                                         
Three Months Ended Sept. 30, 2005
---------------------------------

Net sales ....................................     $  651,129         $146,385         $   --        $  797,514
Depreciation and amortization(3) .............         19,629           11,313              16           30,958
Segment income from operations ...............         81,160            7,433          (2,499)          86,094

Three Months Ended Sept. 30, 2004
---------------------------------

Net sales ....................................     $  642,735         $142,112         $   --        $  784,847
Depreciation and amortization(3) .............         19,641           10,197               7           29,845
Segment income from operations ...............         69,168            9,860          (1,912)          77,116

Nine Months Ended Sept. 30, 2005
--------------------------------

Net sales ....................................     $1,447,721         $460,995         $   --        $1,908,716
Depreciation and amortization(3) .............         58,689           32,081              35           90,805
Segment income from operations ...............        147,315           29,465          (7,575)         169,205

Nine Months Ended Sept. 30, 2004
--------------------------------

Net sales ....................................     $1,422,754         $431,734         $   --        $1,854,488
Depreciation and amortization(3) .............         57,081           30,647              27           87,755
Segment income from operations ...............        123,564           37,792          (5,466)         155,890

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


     (1)  Segment income from  operations  includes  rationalization  charges of
          $1.0 million for the nine months ended September 30, 2004.
     (2)  Segment income from  operations  includes  rationalization  charges of
          $0.5 million and $0.3 million for the nine months ended  September 30,
          2005 and 2004, respectively.
     (3)  Depreciation and amortization  excludes  amortization of debt issuance
          costs of $0.2  million  and $1.0  million for the three  months  ended
          September 30, 2005 and 2004,  respectively,  and $2.0 million and $3.0
          million  for the nine  months  ended  September  30,  2005  and  2004,
          respectively.



                                      -17-


                              SILGAN HOLDINGS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (Information at September 30, 2005 and 2004 and for the
                 three and nine months then ended is unaudited)


Note 7.      Business Segment Information  (continued)

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




                                                      Three Months Ended           Nine Months Ended
                                                      ------------------           -----------------
                                                    Sept. 30,     Sept. 30,     Sept. 30,      Sept. 30,
                                                      2005          2004          2005           2004
                                                      ----          ----          ----           ----
                                                                  (Dollars in thousands)

                                                                                   
   Total segment income from operations .....       $86,094       $77,116       $169,205       $155,890
   Interest and other debt expense ..........        12,618        13,554         49,568         43,860
                                                    -------       -------       --------       --------
     Income before income taxes .............       $73,476       $63,562       $119,637       $112,030
                                                    =======       =======       ========       ========



Note 8.      Dividends

In March,  June and September of 2005, we paid a quarterly  cash dividend on our
common stock of $0.10 per share, as approved by our Board of Directors. The cash
payments for these dividends totaled $11.1 million.

On November 2, 2005,  our Board of Directors  declared a quarterly cash dividend
on our common stock of $0.10 per share,  payable on December 15, 2005 to holders
of record of our common  stock on  December 1, 2005.  The cash  payment for this
dividend is expected to be approximately $3.7 million.


Note 9.      Treasury Stock

In the third quarter 2005, we issued 12,800  treasury  shares at an average cost
of $13.25,  for  restricted  stock  units that  vested  during  the  period.  In
accordance  with  the  Silgan  Holdings  Inc.  2004  Stock  Incentive  Plan,  we
repurchased  282  shares of our  common  stock at an  average  cost of $30.68 to
satisfy employee withholding tax requirements  resulting from certain restricted
stock units  becoming  vested.  We account  for the  treasury  shares  using the
first-in,  first-out  (FIFO) cost method.  As of September  30, 2005,  5,358,434
shares were held in treasury.











                                      -18-


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

Statements  included in  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations"  and elsewhere in this Quarterly  Report on
Form 10-Q which are not historical facts are  "forward-looking  statements" made
pursuant to the safe harbor  provisions  of the  Private  Securities  Litigation
Reform Act of 1995 and  Securities  Exchange Act of 1934.  Such  forward-looking
statements are made based upon management's  expectations and beliefs concerning
future events impacting us and therefore  involve a number of uncertainties  and
risks,  including,  but not limited to, those  described in our Annual Report on
Form 10-K for the fiscal year ended December 31, 2004 and our other filings with
the Securities and Exchange  Commission.  As a result, the actual results of our
operations  or our  financial  condition  could  differ  materially  from  those
expressed or implied in these forward-looking statements.


General

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

Our objective is to increase shareholder value by efficiently  deploying capital
and management  resources to grow our business,  reduce operating  costs,  build
sustainable competitive positions,  or franchises,  and to complete acquisitions
that generate  attractive  cash returns.  We have grown our net sales and income
from operations over the years,  largely through  acquisitions  but also through
internal growth,  and we continue to evaluate  acquisition  opportunities in the
consumer goods packaging  market.  However,  in the absence of such  acquisition
opportunities,  we  expect  to use our  cash  flow to  repay  debt or for  other
permitted purposes.

In 2003, we announced that in the absence of compelling acquisitions we intended
to focus on reducing  our debt and expected to repay $200 - $300 million of debt
over the period from 2004 through 2006. In 2004, we paid down $160.9  million of
debt,  making  significant  progress  toward this debt  reduction  goal.  In the
absence of  compelling  acquisitions,  we  anticipate  further  reducing debt by
approximately  $125 million in the fourth  quarter of 2005 as compared  with our
year-end 2004 outstanding debt balance.

On August 15, 2005, our Board of Directors declared a two-for-one stock split of
our issued common stock in the form of a stock dividend.  The additional  shares
of our  common  stock  were  distributed  on  September  15,  2005.  Information
pertaining to the number of shares  outstanding  and per share amounts have been
restated to reflect this stock split for all periods presented.





                                      -19-



RESULTS OF OPERATIONS

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





                                                                Three Months Ended         Nine Months Ended
                                                                ------------------         -----------------
                                                               Sept. 30,    Sept. 30,    Sept. 30,    Sept. 30,
                                                                 2005         2004         2005         2004
                                                                 ----         ----         ----         ----
                                                                                           
Net sales
  Metal food containers.................................         81.6%        81.9%        75.8%        76.7%
  Plastic containers....................................         18.4         18.1         24.2         23.3
                                                                -----        -----        -----        -----
     Consolidated.......................................        100.0        100.0        100.0        100.0
Cost of goods sold......................................         85.4         86.5         86.6         87.1
                                                                -----        -----        -----        -----
Gross profit............................................         14.6         13.5         13.4         12.9
Selling, general and administrative expenses............          3.8          3.7          4.5          4.5
Rationalization charges ................................          --           --           --           --
                                                                -----        -----        -----        -----
Income from operations..................................         10.8          9.8          8.9          8.4
Interest and other debt expense.........................          1.6          1.7          2.6          2.4
                                                                -----        -----        -----        -----
Income before income taxes .............................          9.2          8.1          6.3          6.0
Provision for income taxes..............................          3.5          3.2          2.4          2.4
                                                                -----        -----        -----        -----
Net income..............................................          5.7%         4.9%         3.9%         3.6%
                                                                =====        =====        =====        =====



Summary  unaudited  results of  operations  for the three and nine months  ended
September 30, 2005 and 2004 are provided below.




                                           Three Months Ended          Nine Months Ended
                                           ------------------          -----------------
                                         Sept. 30,    Sept. 30,     Sept. 30,      Sept. 30,
                                           2005         2004          2005           2004
                                           ----         ----          ----           ----
                                                       (Dollars in millions)

                                                                      
Net sales
     Metal food containers ........       $651.1       $642.7       $1,447.7       $1,422.8
     Plastic containers ...........        146.4        142.1          461.0          431.7
                                          ------       ------       --------       --------
        Consolidated ..............       $797.5       $784.8       $1,908.7       $1,854.5
                                          ======       ======       ========       ========

Income from operations
     Metal food containers(1) .....       $ 81.2       $ 69.2       $  147.3       $  123.6
     Plastic containers(2) ........          7.4          9.8           29.5           37.8
     Corporate ....................         (2.5)        (1.9)          (7.6)          (5.5)
                                          ------       ------       --------       --------
        Consolidated ..............       $ 86.1       $ 77.1       $  169.2       $  155.9
                                          ======       ======       ========       ========


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

     (1)  Includes  rationalization  charges of $1.0 million for the nine months
          ended September 30, 2004.
     (2)  Includes  rationalization charges of $0.5 million and $0.3 million for
          the nine months ended September 30, 2005 and 2004, respectively.





                                      -20-




Three Months Ended September 30, 2005 Compared with Three Months Ended September
30, 2004

Overview.  Consolidated  net sales were $797.5  million in the third  quarter of
2005,  representing  a 1.6 percent  increase as compared to the third quarter of
2004 due primarily to higher  average  selling prices in both the metal food and
plastic  container  businesses  principally  resulting  from the pass through of
higher raw material  costs and growth in unit  volumes in our  closures  product
line,  partially offset by volume declines in the plastic container business and
food can product  line.  Income from  operations  for the third  quarter of 2005
increased by $9.0 million,  or 11.7  percent,  as compared to the same period in
2004 due to higher income from  operations and an improved  operating  margin in
our  metal  food  container  business,  partially  offset by lower  income  from
operations and a decline in operating margin in the plastic container  business.
Net income for the third quarter of 2005 was $45.2 million, or $1.20 per diluted
share,  as compared to $38.4 million,  or $1.03 per diluted share,  for the same
period in 2004.

Net Sales.  The $12.7 million  increase in  consolidated  net sales in the third
quarter  of 2005 as  compared  to the third  quarter  of 2004 was the  result of
higher net sales in both the metal food and plastic container businesses.

Net sales for the metal food container business  increased $8.4 million,  or 1.3
percent,  in the third  quarter of 2005 as  compared to the same period in 2004.
This increase was  attributable  to higher  average  selling prices due to price
increases in response to increased raw material and other inflationary costs and
higher unit volumes in our closures  product line,  partially offset by slightly
lower food can volume.  The decline in food can unit  volume was  primarily  the
result of certain low margin  business  with one customer  that was not retained
upon contract renewal last year.

Net sales for the  plastic  container  business  in the  third  quarter  of 2005
increased $4.3 million,  or 3.0 percent, as compared to the same period in 2004.
This increase was primarily the result of higher  average  selling prices due to
the pass  through of higher resin costs and an improved  product mix,  partially
offset by lower unit volumes.

Gross  Profit.  Gross profit  margin  increased  1.1  percentage  points to 14.6
percent in the third  quarter of 2005 as compared to the same period in 2004 for
the reasons discussed in Income from Operations below.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated net sales for the third
quarter of 2005  increased 0.1  percentage  points to 3.8 percent as compared to
the same period in 2004.  The $1.6  million  increase  in  selling,  general and
administrative  expenses  in the third  quarter of 2005 as  compared to the same
period in 2004 was primarily due to higher employee benefit costs.

Income from  Operations.  Income from  operations  for the third quarter of 2005
increased by $9.0 million as compared to the third quarter of 2004 and operating
margin increased to 10.8 percent from 9.8 percent over the same periods.

Income  from  operations  of the metal  food  container  business  for the third
quarter of 2005  increased  $12.0 million,  or 17.3 percent,  as compared to the
same period in 2004,  and operating  margin  increased to 12.5 percent from 10.8
percent over the same periods.  These  increases were  principally due to strong
unit  volumes  in  our  closures   product   line,   continued   benefits   from
rationalization  and integration  activities and the combination of productivity
benefits from relatively higher capital spending over the last several years and
price increases in response to inflationary pressures.


                                      -21-



Income from operations of the plastic  container  business for the third quarter
of 2005 decreased $2.4 million,  or 24.5 percent, as compared to the same period
in 2004, and operating margin decreased to 5.1 percent from 6.9 percent over the
same  periods.  These  decreases  were  primarily a result of lower  volumes and
higher employee benefit costs.

Late in the third  quarter of 2005, a significant  disruption in resin  supplies
occurred primarily as a direct result of the recent hurricane activity along the
Gulf  Coast,  which  required  a  number  of  our  petrochemical   suppliers  to
temporarily  shut  down  capacity.  The  effects  of  these  hurricanes  and  an
early-October  explosion in a  supplier's  ethylene  cracking  facility led many
resin  suppliers  to declare  force  majeure and in some cases  implement  sales
volume control initiatives. As a result, resin supply is tight, and we have also
implemented certain sales volume control  initiatives with our customers.  While
the petrochemical industry appears to be returning to capacity more quickly than
originally  anticipated,  the potential impact of a continued tight supply could
have a significant impact on our results of operations for 2005.

Interest and Other Debt  Expense.  Interest and other debt expense for the third
quarter of 2005  decreased $1.0 million to $12.6 million as compared to the same
period in 2004. This decrease resulted  primarily from lower average  borrowings
due to our on-going debt reduction  program and lower interest rate spreads as a
result of the June 2005  refinancing  of our  senior  secured  credit  facility,
slightly  offset by a higher  average cost of borrowings  resulting  from rising
interest rates.


Nine Months Ended  September 30, 2005 Compared with Nine Months Ended  September
30, 2004

Overview.  Consolidated net sales were $1.91 billion in the first nine months of
2005,  representing a 2.9 percent  increase as compared to the first nine months
of 2004  primarily due to higher  average  selling prices in both the metal food
and  plastic  container  businesses  largely as a result of the pass  through of
higher raw material and other inflationary costs. Income from operations for the
first  nine  months of 2005  increased  by $13.3  million,  or 8.5  percent,  as
compared to the same period in 2004 due to higher income from  operations and an
improved operating margin in our metal food container business, partially offset
by lower income from operations and a decline in operating margin in our plastic
container business. The results for 2005 included a non-cash,  pre-tax charge of
$11.0  million,  or $0.18 per diluted  share net of income tax,  for the loss on
early  extinguishment  of debt as a  result  of the  refinancing  of our  senior
secured credit facility.  Net income for the first nine months of 2005 was $73.6
million,  or $1.96 per diluted share,  compared to $67.7  million,  or $1.82 per
diluted share, for the same period in 2004.

Net Sales.  The $54.2 million  increase in  consolidated  net sales in the first
nine  months of 2005 as compared to the first nine months of 2004 was the result
of higher average  selling  prices in both the metal food and plastic  container
businesses  primarily as a result of the pass through of higher raw material and
other costs.

Net sales for the metal food container business increased $24.9 million,  or 1.8
percent,  in the first nine  months of 2005 as  compared  to the same  period in
2004. This increase was primarily  attributable to higher average selling prices
due to the pass  through of higher raw  material and other costs and higher unit
volumes  in our  closures  product  line,  partially  offset  by lower  food can
volumes.

Net sales for the  plastic  container  business in the first nine months of 2005
increased $29.3 million, or 6.8 percent, as compared to the same period in 2004.
This increase was primarily the result of higher  average  selling prices due to
the pass through of higher resin costs, partially offset by volume declines.


                                      -22-


Gross Profit.  Gross profit margin increased 0.5 percentage points for the first
nine  months of 2005 as  compared  to the same  period  in 2004 for the  reasons
discussed in Income from Operations below.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses as a percentage of consolidated net sales remained flat
at 4.5  percent for the first nine months of 2005 as compared to the same period
in 2004.  The $4.0  million  increase  in selling,  general  and  administrative
expenses  for the first nine  months of 2005 as  compared  to the same period in
2004 was  primarily  related to  increases in employee  benefit  costs and costs
incurred as a result of the  Sarbanes-Oxley  Act,  partially offset by continued
benefits   from  the   rationalization   and   integration   activities  at  our
manufacturing facilities.

Income from Operations. Income from operations for the first nine months of 2005
increased  by $13.3  million as compared  to the first nine months of 2004,  and
operating  margin  increased  to 8.9  percent  from  8.4  percent  over the same
periods.   Results  for  the  first  nine  months  of  2005  and  2004  included
rationalization charges totaling $0.5 million and $1.3 million, respectively.

Income from  operations of the metal food container  business for the first nine
months of 2005 increased $23.7 million, or 19.2 percent, as compared to the same
period in 2004, and operating  margin increased to 10.2 percent from 8.7 percent
over the same  periods.  These  increases  were  principally  due to strong unit
volumes and performance in our closures  product line,  continued  benefits from
rationalization and integration  activities at our manufacturing  facilities and
the combination of productivity benefits from relatively higher capital spending
over the last  several  years and price  increases  in response to  inflationary
pressures.  These favorable  items were partially  offset by the impact of lower
unit volumes in the food can business.

Income from  operations  of the plastic  container  business  for the first nine
months of 2005 decreased $8.3 million,  or 22.0 percent, as compared to the same
period in 2004, and operating  margin  decreased to 6.4 percent from 8.8 percent
over the same  periods.  Income  from  operations  and  operating  margins  were
negatively  impacted in 2005 by lower unit volumes,  resin  inflation and higher
employee benefit and other manufacturing costs.

Interest and Other Debt  Expense.  Interest and other debt expense for the first
nine months of 2005  increased  $5.7 million to $49.6 million as compared to the
same period in 2004.  This increase  resulted  primarily  from the $11.0 million
non-cash charge to write-off  unamortized debt issuance costs in connection with
the  refinancing of our senior secured credit  facility in June 2005,  offset by
lower average borrowings due to our debt reduction program.


CAPITAL RESOURCES AND LIQUIDITY

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






                                      -23-



On June 30, 2005, we completed the  refinancing  of our previous  senior secured
credit  facility by  entering  into a new $1.0  billion  senior  secured  credit
facility. The Credit Agreement provided us with $425 million of A term loans and
$125 million of B term loans,  and provides us with a revolving loan facility of
up to $450 million.  Under the Credit Agreement,  we may use revolving loans for
working capital and other general corporate  purposes,  including  acquisitions.
The A term loans and revolving loan facility  mature on June 30, 2011, and the B
term loans mature on June 30, 2012.  The Credit  Agreement also provides us with
an incremental  uncommitted  loan facility of up to an additional  $350 million,
which may be used to finance acquisitions and for other permitted purposes.  You
should also read Note 5 to our Condensed  Consolidated  Financial Statements for
the three and nine months ended  September 30, 2005  included  elsewhere in this
Quarterly Report.

Under the Credit Agreement,  the interest rate for all U.S. loans will either be
base rate or  LIBOR,  plus a  margin.  The base rate is the  higher of the prime
lending rate of Deutsche  Bank or 1/2 of one percent in excess of the  overnight
federal  funds rate.  Initially,  for the A term loans and  revolving  loans the
margin  will be 1.125  percent  for LIBOR rate loans and 0.125  percent for base
rate  loans.  The  margin  for A term  loans and  revolving  loans is subject to
adjustment  quarterly  based upon financial  ratios.  For the B term loans,  the
margin  for LIBOR rate  loans is fixed at 1.25  percent  and the margin for base
rate loans is fixed at 0.25 percent. Prior to the refinancing, the interest rate
for A term loans and  revolving  loans under our  previous  credit  facility was
LIBOR plus a margin of 1.50 percent or the prime  lending rate of Deutsche  Bank
plus a margin of 0.50 percent,  and for B term loans an additional 0.25 percent,
or LIBOR plus 1.75 percent.

For the nine months ended  September 30, 2005,  we used cash from  operations of
$52.3  million,  proceeds of $550.0  million from the  refinancing of our senior
secured credit  facility,  net borrowings of revolving  loans of $217.7 million,
proceeds  from stock option  exercises  of $3.3 million and proceeds  from asset
sales of $3.0  million to fund the  repayment  of term loans of $638.7  million,
capital expenditures of $63.7 million,  decreases in outstanding checks of $80.2
million,  dividends  paid on our common stock of $11.1 million and debt issuance
costs of $4.2 million and to increase cash balances by $28.4 million.

For the nine months ended  September 30, 2004,  we used cash from  operations of
$101.5 million,  proceeds from stock option exercises of $2.3 million,  proceeds
from asset sales of $9.9 million and net borrowings of revolving  loans of $53.1
million offset by the reduction in  outstanding  checks of $76.9 million to fund
capital  expenditures  of $72.9  million,  dividends paid on our common stock of
$5.5 million,  debt issuance costs of $0.7 million and to increase cash balances
by $10.8 million.

Because we sell metal containers used in fruit and vegetable pack processing, we
have  seasonal  sales.  As is common in the  industry,  we must utilize  working
capital to build inventory and then carry accounts receivable for some customers
beyond the end of the packing season. Due to our seasonal requirements, we incur
short-term indebtedness to finance our working capital requirements.  During the
third quarter of 2005,  we utilized  approximately  $265.1  million of revolving
loans  under  the  Credit  Agreement  for  our  peak  seasonal  working  capital
requirements.  This amount does not include  $88.7  million of  revolving  loans
borrowed under the Credit  Agreement to repay term loans in connection  with the
June 2005 refinancing of our previous senior secured credit facility.

At September  30, 2005,  we had $217.7  million of revolving  loans  outstanding
under the Credit  Agreement.  After taking into account  outstanding  letters of
credit,  the available  portion of the revolving  loan facility under the Credit
Agreement at September  30, 2005 was $207.6  million.  We may use the  available
portion of our revolving loan  facility,  after taking into account our seasonal
needs and  outstanding  letters of credit,  for  acquisitions or other permitted
purposes.


                                      -24-


During the first nine months of 2005, we paid cash dividends on our common stock
totaling $11.1 million.  On November 2, 2005, our Board of Directors  declared a
quarterly  cash  dividend  on our common  stock of $0.10 per  share,  payable on
December  15, 2005 to holders of record of our common stock on December 1, 2005.
The cash payment for this dividend is expected to be approximately $3.7 million.

We  believe  that cash  generated  from  operations  and funds  from  borrowings
available  under the Credit  Agreement  will be  sufficient to meet our expected
operating needs,  planned capital  expenditures,  debt service, tax obligations,
share repurchases  required under our 2004 Stock Incentive Plan and common stock
dividends  for the  foreseeable  future.  We continue  to  evaluate  acquisition
opportunities  in the consumer goods packaging  market and may incur  additional
indebtedness,  including indebtedness under the Credit Agreement, to finance any
such  acquisition.  However,  in the absence of  acquisition  opportunities,  we
expect to use our free cash flow to repay  indebtedness  or for other  permitted
purposes.

We are in compliance with all financial and operating covenants contained in our
financing  agreements  and believe  that we will  continue  to be in  compliance
during 2005 with all of these covenants.

Rationalization Charges and Acquisition Reserves

During the first  quarter of 2005, we approved and announced to employees a plan
to relocate the operations of one of our Mississauga,  Ontario plastic container
manufacturing  facilities to other operating facilities.  This decision resulted
in charges to earnings of $0.5 million,  which consisted of $0.1 million for the
non-cash  write-down  in carrying  value of assets and $0.4 million for employee
severance and benefits and plant exit costs.  The  relocation of operations  has
been  substantially  completed.  Through  September  30,  2005,  there  were  no
significant  cash payments  related to relocating  this facility.  Cash payments
related to these reserves are expected  through 2006 for employee  severance and
benefits costs.

Under our  rationalization  and acquisition plans, we made cash payments of $0.6
million and $5.6 million for the nine months ended  September 30, 2005 and 2004,
respectively.  Total future cash spending of $1.5 million is expected  under our
Fairfield  and 2005  and 2003  rationalization  plans  and our 2003  acquisition
plans.  Spending under these plans in 2005 is not expected to be material to our
cash flows.

You should also read Note 2 to our Condensed  Consolidated  Financial Statements
for the three and nine months ended  September  30, 2005  included  elsewhere in
this Quarterly Report.

We continually evaluate cost reduction opportunities in our business,  including
rationalizations   of  our  existing   facilities  through  plant  closings  and
downsizings.  We use a  disciplined  approach  to  identify  opportunities  that
generate attractive cash returns.  In line with our ongoing  evaluation,  we are
currently  reviewing certain  facilities for potential  rationalization  actions
which may result in cash expenditures and charges to our earnings.








                                      -25-




NEW ACCOUNTING PRONOUNCEMENTS

In November 2004, the FASB issued SFAS No. 151,  "Inventory  Costs, an amendment
of ARB No. 43, Chapter 4." SFAS No. 151 clarifies that abnormal  amounts of idle
facility  expense,  freight,  handling  costs  and  wasted  materials  should be
recognized as current period charges in all circumstances.  SFAS No. 151 will be
effective  for us  beginning  January 1, 2006.  We do not expect the adoption of
SFAS No. 151 to have a material  effect on our  financial  position,  results of
operations or cash flows.

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based  Payment." SFAS
No. 123(R) requires that public companies recognize  compensation  expense in an
amount  equal to the fair value of the  share-based  payment.  Based on a recent
deferral of the effective date, we will adopt SFAS No. 123(R) beginning  January
1, 2006.  SFAS No.  123(R)  permits  companies to adopt its  requirements  using
either the "modified prospective" method or the "modified retrospective" method.
We are still assessing which transition method to utilize.  As permitted by SFAS
No. 123, we currently  account for  share-based  payments to employees using APB
Opinion No. 25's intrinsic value method and, as such,  recognize no compensation
expense  for  employee  stock  options.  Accordingly,  the  adoption of SFAS No.
123(R)'s  fair value  method will have an impact on our  results of  operations,
although it will have no impact on our overall financial position. The impact of
adoption of SFAS No.  123(R)  cannot be  predicted  at this time because it will
depend on levels of share-based payments granted in the future.  However, had we
adopted SFAS No. 123(R) in prior periods, the impact of that standard would have
approximated  the impact of SFAS No. 123 as described in the  disclosure  of pro
forma net income  and  diluted  net income per share in Note 1 to our  Condensed
Consolidated  Financial Statements for the three and nine months ended September
30, 2005. SFAS No. 123(R) also requires the benefits of tax deductions in excess
of  recognized  compensation  expense to be reported  as a  financing  cash flow
activity,  rather than as an  operating  cash flow  activity  as required  under
current  literature.  This  requirement will reduce net operating cash flows and
increase net  financing  cash flows in periods after  adoption.  While we cannot
estimate what those amounts will be in the future (because they depend on, among
other things,  when employees exercise stock options),  the amounts of operating
cash flows  recognized in prior periods for such excess tax deductions were $3.0
million and $1.7 million for the nine months ending September 30, 2005 and 2004,
respectively.

On October 22,  2004,  the American  Jobs  Creation Act was signed into law. The
AJCA  includes a deduction of 85 percent on certain  foreign  earnings  that are
repatriated  during the calendar  years of 2004 and 2005.  We may elect to apply
this provision to qualifying earnings repatriated in 2005. The range of possible
amounts that we are evaluating for repatriation  under this provision is between
zero and $62  million.  The  related  potential  range of income  tax  cannot be
determined  at  this  time.  We  expect  to  complete  our   evaluation  of  the
repatriation provision under the AJCA in the fourth quarter of 2005.


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

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



                                      -26-



Information  regarding our interest rate risk,  foreign  currency  exchange rate
risk and commodity  pricing risk has been disclosed in our Annual Report on Form
10-K for the fiscal year ended December 31, 2004.  Since such filing,  there has
not been a material change to our interest rate risk,  foreign currency exchange
rate risk or commodity  pricing risk or to our policies and procedures to manage
our exposure to these risks.


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

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

There were no changes in our internal  controls over financial  reporting during
the period covered by this Quarterly  Report that have materially  affected,  or
are reasonably likely to materially affect, these internal controls.


Part II.  Other Information

Item 6.  Exhibits


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


    12              Ratio of  Earnings to Fixed  Charges for the three and  nine
                    months ended  September 30, 2005 and 2004.

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

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

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

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

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

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





                                      -27-





                                   SIGNATURES


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




                                                 SILGAN HOLDINGS INC.



Dated:  November 9, 2005                         /s/Robert B. Lewis
                                                 -----------------------------
                                                 Robert B. Lewis
                                                 Executive Vice President and
                                                 Chief Financial Officer
                                                 (Principal Financial Officer)








                                      -28-







                                    EXHIBIT INDEX


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


    12              Ratio of  Earnings to Fixed  Charges for the three and  nine
                    months ended  September 30, 2005 and 2004.

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

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

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

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

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

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

















                                      -29-