##### Table of Contents





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 June 30, 2010

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: 333-53603-03





GRAHAM
PACKAGING HOLDINGS COMPANY

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Pennsylvania                                                   |  | 23-2553000                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer
Identification No.)
|                                                               | 
|2401 Pleasant Valley Road                                      |  |                                     
|York, Pennsylvania                                             |  | 17402                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(717)
849-8500

(Registrants telephone number, including area code)





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   ̈    No  x

The registrant 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.

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate
Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to
submit and post such files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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









---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

INDEX



|                              |  |     |  |                                                                                                                          |  |            
|----------------------------- |  | --- |  | ------------------------------------------------------------------------------------------------------------------------ |  | -----------
|                              |  |     |  |                                                                                                                          |  | Page Number
|PART I. FINANCIAL INFORMATION |  |    
|                              |  |     | 
|Item                          |  | 1:  |  | Financial Statements:                                                                                                    |  |            
|                              |  |     | 
|                              |  |     |  | CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)  At June 30, 2010 and December 31, 2009                               |  | 3          
|                              |  |     | 
|                              |  |     |  | CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)  For the three and six months ended June 30,
 2010 and 2009 |  | 4          
|                              |  |     | 
|                              |  |     |  | CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)  For the six months ended June 30, 2010 and
2009            |  | 5          
|                              |  |     | 
|                              |  |     |  | NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)                                                         |  | 6          
|                              |  |     | 
|Item                          |  | 2:  |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                                    |  | 33         
|                              |  |     | 
|Item                          |  | 3:  |  | Quantitative and Qualitative Disclosures About Market Risk                                                               |  | 46         
|                              |  |     | 
|Item                          |  | 4T: |  | Controls and Procedures                                                                                                  |  | 47         
|                              | 
|PART II. OTHER INFORMATION    |  |    
|                              |  |     | 
|Item                          |  | 1:  |  | Legal Proceedings                                                                                                        |  | 48         
|                              |  |     | 
|Item                          |  | 1A: |  | Risk Factors                                                                                                             |  | 48         
|                              |  |     | 
|Item                          |  | 2:  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                              |  | 48         
|                              |  |     | 
|Item                          |  | 6:  |  | Exhibits                                                                                                                 |  | 48         
|                              | 
|Signature                     |  | 49 



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)



|                                                             |  |                |           |   |                                                   |   |           |  
|------------------------------------------------------------ |  | -------------- | --------- | - | ------------------------------------------------- | - | --------- | -
|                                                             |  | June 30,2010   |           |   | December 31,2009(Adjusted forpush-downaccounting) |  
|                                                             |  | (In thousands) |          
|ASSETS                                                       |  |                |           |   |                                                   |   |           |  
|Current assets:                                              |  |                |           |   |                                                   |   |           |  
|Cash and cash equivalents                                    |  | $              | 136,112   |   |                                                   | $ | 147,808   |  
|Accounts receivable, net                                     |  |                | 234,210   |   |                                                   |   | 191,685   |  
|Inventories                                                  |  |                | 188,493   |   |                                                   |   | 194,702   |  
|Deferred income taxes                                        |  |                | 3,573     |   |                                                   |   | 3,446     |  
|Prepaid expenses and other current assets                    |  |                | 34,087    |   |                                                   |   | 59,091    |  
|                                                             |  |                |           |   |                                                   |   |           |  
|Total current assets                                         |  |                | 596,475   |   |                                                   |   | 596,732   |  
|Property, plant and equipment, net                           |  |                | 992,189   |   |                                                   |   | 1,017,778 |  
|Intangible assets, net                                       |  |                | 41,181    |   |                                                   |   | 43,012    |  
|Goodwill                                                     |  |                | 435,073   |   |                                                   |   | 437,058   |  
|Other non-current assets                                     |  |                | 31,996    |   |                                                   |   | 32,506    |  
|                                                             |  |                |           |   |                                                   |   |           |  
|Total assets                                                 |  | $              | 2,096,914 |   |                                                   | $ | 2,127,086 |  
|                                                             |  |                |           |   |                                                   |   |           |  
|LIABILITIES AND PARTNERS CAPITAL (DEFICIT)                  |  |                |           |   |                                                   |   |           |  
|Current liabilities:                                         |  |                |           |   |                                                   |   |           |  
|Current portion of long-term debt                            |  | $              | 34,638    |   |                                                   | $ | 100,657   |  
|Accounts payable                                             |  |                | 136,089   |   |                                                   |   | 111,013   |  
|Accrued expenses and other current liabilities               |  |                | 172,653   |   |                                                   |   | 186,103   |  
|Deferred revenue                                             |  |                | 24,883    |   |                                                   |   | 30,245    |  
|                                                             |  |                |           |   |                                                   |   |           |  
|Total current liabilities                                    |  |                | 368,263   |   |                                                   |   | 428,018   |  
|Long-term debt                                               |  |                | 2,206,160 |   |                                                   |   | 2,336,206 |  
|Deferred income taxes                                        |  |                | 17,577    |   |                                                   |   | 17,646    |  
|Other non-current liabilities                                |  |                | 91,738    |   |                                                   |   | 99,854    |  
|Commitments and contingent liabilities (see Notes 15 and 16) |  |                |           |   |                                                   |   |           |  
|Partners capital (deficit):                                 |  |                |           |   |                                                   |   |           |  
|General partners                                             |  |                | (27,077   | ) |                                                   |   | (36,603   | )
|Limited partners                                             |  |                | (513,766  | ) |                                                   |   | (691,776  | )
|Notes and interest receivable for ownership interests        |  |                | (1,946    | ) |                                                   |   | (1,795    | )
|Accumulated other comprehensive income                       |  |                | (44,035   | ) |                                                   |   | (24,464   | )
|                                                             |  |                |           |   |                                                   |   |           |  
|Total partners capital (deficit)                            |  |                | (586,824  | ) |                                                   |   | (754,638  | )
|                                                             |  |                |           |   |                                                   |   |           |  
|Total liabilities and partners capital (deficit)            |  | $              | 2,096,914 |   |                                                   | $ | 2,127,086 |  
|                                                             |  |                |           |   |                                                   |   |           |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|----------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------------------- | - | ------- | ---- |  | - | ------------------------------------- | - |  | - | --------- | -
|                                                      |  | Three Months EndedJune 30, |         |   | Six Months EndedJune 30,              |  
|                                                      |  | 2010                       |         |   | 2009(Adjusted forpush-downaccounting) |   |         | 2010 |  |   | 2009(Adjusted forpush-downaccounting) |  
|                                                      |  | (In thousands)             |        
|Net sales                                             |  | $                          | 652,832 |   |                                       | $ | 585,714 |      |  | $ | 1,238,408                             |   |  | $ | 1,147,565 |  
|Cost of goods sold                                    |  |                            | 532,234 |   |                                       |   | 473,021 |      |  |   | 1,015,492                             |   |  |   | 941,296   |  
|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|Gross profit                                          |  |                            | 120,598 |   |                                       |   | 112,693 |      |  |   | 222,916                               |   |  |   | 206,269   |  
|Selling, general and administrative expenses          |  |                            | 27,932  |   |                                       |   | 28,977  |      |  |   | 95,395                                |   |  |   | 57,404    |  
|Asset impairment charges                              |  |                            | 554     |   |                                       |   | 6,459   |      |  |   | 2,792                                 |   |  |   | 8,035     |  
|Net loss on disposal of property, plant and equipment |  |                            | 826     |   |                                       |   | 803     |      |  |   | 1,053                                 |   |  |   | 2,298     |  
|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|Operating income                                      |  |                            | 91,286  |   |                                       |   | 76,454  |      |  |   | 123,676                               |   |  |   | 138,532   |  
|Interest expense                                      |  |                            | 41,891  |   |                                       |   | 37,183  |      |  |   | 87,275                                |   |  |   | 76,881    |  
|Interest income                                       |  |                            | (178    | ) |                                       |   | (247    | )    |  |   | (298                                  | ) |  |   | (471      | )
|Net (gain) loss on debt extinguishment                |  |                            |        |   |                                       |   | (756    | )    |  |   | 2,664                                 |   |  |   | (756      | )
|Other expense (income), net                           |  |                            | 349     |   |                                       |   | (977    | )    |  |   | 3,212                                 |   |  |   | (1,545    | )
|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|Income before income taxes                            |  |                            | 49,224  |   |                                       |   | 41,251  |      |  |   | 30,823                                |   |  |   | 64,423    |  
|Income tax provision                                  |  |                            | 2,714   |   |                                       |   | 4,907   |      |  |   | 5,098                                 |   |  |   | 9,067     |  
|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|Income from continuing operations                     |  |                            | 46,510  |   |                                       |   | 36,344  |      |  |   | 25,725                                |   |  |   | 55,356    |  
|Loss from discontinued operations                     |  |                            |        |   |                                       |   | (1,479  | )    |  |   |                                      |   |  |   | (1,806    | )
|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|Net income                                            |  | $                          | 46,510  |   |                                       | $ | 34,865  |      |  | $ | 25,725                                |   |  | $ | 53,550    |  
|                                                      |  |                            |         |   |                                       |   |         |      |  |   |                                       |   |  |   |           |  
|Net income allocated to general partners              |  | $                          | 1,365   |   |                                       | $ | 1,743   |      |  | $ | 864                                   |   |  | $ | 2,678     |  
|Net income allocated to limited partners              |  | $                          | 45,145  |   |                                       | $ | 33,122  |      |  | $ | 24,861                                |   |  | $ | 50,872    |  

See accompanying notes
to condensed consolidated financial statements.



4



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                  |  |                          |          |   |                                       |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ------------------------------------- | - | ------- | -
|                                                                                  |  | Six Months EndedJune 30, |         
|                                                                                  |  | 2010                     |          |   | 2009(Adjusted forpush-downaccounting) |  
|                                                                                  |  | (In thousands)           |         
|Operating activities:                                                             |  |                          |          |  
|Net income                                                                        |  | $                        | 25,725   |   |                                       | $ | 53,550  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                          |          |   |                                       |   |         |  
|Depreciation and amortization                                                     |  |                          | 77,645   |   |                                       |   | 80,012  |  
|Amortization of debt issuance fees                                                |  |                          | 3,184    |   |                                       |   | 4,758   |  
|Accretion of senior unsecured notes                                               |  |                          | 238      |   |                                       |   |        |  
|Net loss (gain) on debt extinguishment                                            |  |                          | 2,664    |   |                                       |   | (756    | )
|Net loss on disposal of property, plant and equipment                             |  |                          | 1,053    |   |                                       |   | 2,298   |  
|Pension expense                                                                   |  |                          | 1,577    |   |                                       |   | 2,520   |  
|Asset impairment charges                                                          |  |                          | 2,792    |   |                                       |   | 8,035   |  
|Unrealized loss on termination of cash flow hedge accounting                      |  |                          | 359      |   |                                       |   | 2,262   |  
|Stock compensation expense                                                        |  |                          | 656      |   |                                       |   | 407     |  
|Equity income from unconsolidated subsidiaries                                    |  |                          | (40      | ) |                                       |   |        |  
|Deferred tax provision                                                            |  |                          | 94       |   |                                       |   | 2,389   |  
|Foreign currency transaction loss                                                 |  |                          | 507      |   |                                       |   | 80      |  
|Interest receivable on loans to owners                                            |  |                          | (151     | ) |                                       |   | (63     | )
|Changes in operating assets and liabilities:                                      |  |                          |          |   |                                       |   |         |  
|Accounts receivable                                                               |  |                          | (47,419  | ) |                                       |   | 8,789   |  
|Inventories                                                                       |  |                          | 2,397    |   |                                       |   | 18,999  |  
|Prepaid expenses and other current assets                                         |  |                          | 20,490   |   |                                       |   | 18,329  |  
|Other non-current assets                                                          |  |                          | (4,769   | ) |                                       |   | (3,270  | )
|Accounts payable and accrued expenses                                             |  |                          | 15,642   |   |                                       |   | 33,842  |  
|Pension contributions                                                             |  |                          | (2,916   | ) |                                       |   | (14,326 | )
|Other non-current liabilities                                                     |  |                          | 468      |   |                                       |   | 273     |  
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Net cash provided by operating activities                                         |  |                          | 100,196  |   |                                       |   | 218,128 |  
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Investing activities:                                                             |  |                          |          |   |                                       |   |         |  
|Cash paid for property, plant and equipment                                       |  |                          | (75,937  | ) |                                       |   | (71,800 | )
|Proceeds from sale of property, plant and equipment                               |  |                          | 255      |   |                                       |   | 580     |  
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Net cash used in investing activities                                             |  |                          | (75,682  | ) |                                       |   | (71,220 | )
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Financing activities:                                                             |  |                          |          |   |                                       |   |         |  
|Proceeds from issuance of long-term debt                                          |  |                          | 42,518   |   |                                       |   | 22,508  |  
|Payment of long-term debt                                                         |  |                          | (240,478 | ) |                                       |   | (55,668 | )
|Debt issuance fees                                                                |  |                          | (648     | ) |                                       |   | (9,570  | )
|Net proceeds from sale of additional units to GPC (as defined herein)             |  |                          | 165,636  |   |                                       |   |        |  
|Fees paid on behalf of GPC                                                        |  |                          | (994     | ) |                                       |   |        |  
|Purchase of partnership units                                                     |  |                          |         |   |                                       |   | (89     | )
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Net cash used in financing activities                                             |  |                          | (33,966  | ) |                                       |   | (42,819 | )
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                      |  |                          | (2,244   | ) |                                       |   | 969     |  
|                                                                                  |  |                          |          |   |                                       |   |         |  
|(Decrease) increase in cash and cash equivalents                                  |  |                          | (11,696  | ) |                                       |   | 105,058 |  
|Cash and cash equivalents at beginning of period                                  |  |                          | 147,808  |   |                                       |   | 43,879  |  
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Cash and cash equivalents at end of period                                        |  | $                        | 136,112  |   |                                       | $ | 148,937 |  
|                                                                                  |  |                          |          |   |                                       |   |         |  
|Supplemental disclosures:                                                         |  |                          |          |   |                                       |   |         |  
|Cash paid for interest, net of amounts capitalized                                |  | $                        | 74,401   |   |                                       | $ | 82,516  |  
|Cash paid for income taxes (net of refunds)                                       |  |                          | 9,686    |   |                                       |   | 7,491   |  
|Non-cash investing and financing activities:                                      |  |                          |          |   |                                       |   |         |  
|Accruals for purchases of property, plant and equipment                           |  |                          | 6,051    |   |                                       |   | 19,035  |  
|Accruals for debt issuance fees                                                   |  |                          | 136      |   |                                       |   | 5,443   |  
|Accruals for fees related to GPCs initial public offering                        |  |                          | 250      |   |                                       |   |        |  

See accompanying notes
to condensed consolidated financial statements.



5



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1. Basis of Presentation

The accompanying Condensed Consolidated Financial Statements (Unaudited) of Graham Packaging Holdings Company (Holdings), a
Pennsylvania limited partnership, have been prepared in accordance with accounting principles generally accepted in the United States of America (generally accepted accounting principles or GAAP) for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation S-X and therefore do not include all of the information and footnotes required by generally accepted accounting principles for complete annual financial statements. All
entities and assets owned by Holdings are referred to collectively with Holdings as the Company. Graham Packaging Company, L.P., Holdings wholly-owned subsidiary, is referred to as the Operating Company. In the opinion
of the management of the Company, all adjustments (consisting only of usual recurring adjustments considered necessary for a fair presentation) are reflected in the Condensed Consolidated Financial Statements (Unaudited). The Condensed Consolidated
Balance Sheet (Unaudited) as of December 31, 2009, is derived from audited financial statements. The Condensed Consolidated Financial Statements (Unaudited) and notes included in this report should be read in conjunction with the audited
consolidated financial statements and notes for the year ended December 31, 2009. The results of operations for the six months ended June 30, 2010, are not necessarily indicative of the results to be expected for the full year ending
December 31, 2010.

Recent Accounting Pronouncements

In June 2009, the Financial Accounting Standards Board (FASB) issued guidance under FASB Accounting Standards Codification
(ASC) 860, Transfers and Servicing (formerly Statement of Financial Accounting Standards (SFAS) 166, Accounting for Transfers of Financial Assets, an amendment of SFAS 140). This guidance enhances the
relevance, representational faithfulness and comparability of the information that a reporting entity provides in its financial reports about a transfer of financial assets, the effects a transfer will have on its financial performance and cash
flows and any transferors continuing involvement in transferred financial assets. The Company adopted this guidance effective January 1, 2010, and the adoption had no impact on its financial statements.

In October 2009, the FASB issued Accounting Standards Update (ASU) 2009-13, Multiple Deliverable Revenue
Arrangements, a consensus of the FASB Emerging Issues Task Force. This update provides amendments to the guidance provided under ASC 605, Revenue Recognition, for separating consideration in multiple-deliverable arrangements and
establishes a hierarchy for determining the selling price of a deliverable. ASU 2009-13 is effective prospectively for financial statements issued for years beginning on or after June 15, 2010. The Company is evaluating the impact that the
adoption of ASU 2009-13 will have on its financial statements, but does not expect that the adoption will have a material impact.

Management has determined that all other recently issued accounting pronouncements will not have a material impact on the Companys
financial statements, or do not apply to the Companys operations.

Push-Down Accounting

In connection with the initial public offering of Graham Packaging Company Inc. (GPC), the Companys majority owner,
(IPO) GPC entered into an Exchange Agreement with the Graham Family (defined as Graham Capital Company, GPC Investments LLC and Graham Alternative Investment Partners I or affiliates thereof or other entities controlled by Donald C.
Graham and his family) and certain permitted transferees allowing for the exchange of limited partnership units in Holdings for shares of GPCs common stock. Under this exchange agreement all of the general partnership interests of the Graham
Family have been converted into limited partnership interests on an equivalent basis. As a result of these transactions, all general partnership interests of Holdings are now controlled by GPC, and Holdings is now considered substantially
wholly-owned by GPC under the guidance provided by the Securities and Exchange Commission (SEC) Regulation S-X, Rule 1-02(aa) as all voting interests are now controlled by GPC. Additionally, under the guidance provided by SEC Staff
Accounting Bulletin Topic 5J, New Basis of Accounting Required in Certain Circumstances, push-down accounting is required when such transactions result in an entity becoming substantially wholly-owned. Under the push-down basis of
accounting certain transactions incurred by the parent company, which would otherwise be accounted for in the accounts of the parent, are pushed down and recorded on the financial statements of the subsidiary.



6



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



Accordingly, items resulting from the accounting for GPCs purchase of Holdings,
such as property, plant and equipment, goodwill and related partners capital (deficit), have been retrospectively reflected in the financial statements and accompanying notes to the financial statements of Holdings for the prior periods
presented. The accounts affected and related amounts are as follows:



|                                   |  |                  |        
|---------------------------------- |  | ---------------- | -------
|                                   |  | December 31,2009
|                                   |  | (In thousands)  
|Increase to:                       |  |                  |        
|Property, plant and equipment, net |  | $                | 1,362  
|Goodwill                           |  | $                | 141,285
|Partners capital (deficit)        |  | $                | 142,647

In addition, depreciation expense
was increased by $0.1 million for each of the three months ended June 30, 2010 and 2009, respectively, and $0.1 million and $0.2 million for the six months ended June 30, 2010 and 2009, respectively.

Subsequent Events

The Company has evaluated subsequent events that have occurred after the balance sheet date but before the financial statements were
available to be issued, which the Company considers to be the date of filing with the Securities and Exchange Commission.

Reclassification

A reclassification has been made to the 2009 Condensed Consolidated Statement of Cash Flows to reflect the deferred tax provision as a
separate component of cash provided by operating activities. Amounts for this line item were previously included in changes in prepaid expenses and other current assets, changes in other non-current assets, changes in accounts payable and accrued
expenses and changes in other non-current liabilities.

2. Discontinued Operations

On November 12, 2009, the Company sold its wholly-owned subsidiary Graham Emballages Plastiques S.A.S., located in Meaux, France, to
an independent third party. The Company determined that the results of operations for this location, which had previously been reported in the Europe segment, would be reported as discontinued operations, in accordance with the guidance under ASC
205-20, Discontinued Operations. The accompanying condensed consolidated statements of operations and related notes to condensed consolidated financial statements have been adjusted to reflect these discontinued operations. The following
table summarizes the operating results for this location for the periods presented:



|                                             |  |                                 |        |   |                               |   |        |  
|-------------------------------------------- |  | ------------------------------- | ------ | - | ----------------------------- | - | ------ | -
|                                             |  | Three Months EndedJune 30, 2009 |        |   | Six Months EndedJune 30, 2009 |  
|                                             |  | (In thousands)                  |       
|Net sales                                    |  | $                               | 3,839  |   |                               | $ | 8,392  |  
|Cost of goods sold                           |  |                                 | 5,295  |   |                               |   | 10,176 |  
|Selling, general and administrative expenses |  |                                 | 11     |   |                               |   | (9     | )
|Interest expense                             |  |                                 | 12     |   |                               |   | 31     |  
|                                             |  |                                 |        |   |                               |   |        |  
|Loss from discontinued operations            |  | $                               | (1,479 | ) |                               | $ | (1,806 | )
|                                             |  |                                 |        |   |                               |   |        |  

3. Accounts Receivable, Net

Accounts receivable, net are presented net of an allowance for doubtful accounts of $1.7 million and $2.4 million at June 30, 2010,
and December 31, 2009, respectively. Management performs ongoing credit evaluations of its customers and generally does not require collateral.



7



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



4. Concentration of Credit Risk

For the six months ended June 30, 2010 and 2009, 72.2% and 71.7% of the Companys net sales, respectively, were generated by its
top twenty customers. The Companys sales to PepsiCo, Inc., the Companys largest customer, were 10.2% and 11.9% of total sales for the six months ended June 30, 2010 and 2009, respectively. All of these sales were made in North
America.

The Company had $144.0 million and $113.7 million of accounts receivable from its top twenty customers as of
June 30, 2010, and December 31, 2009, respectively. The Company had $28.5 million and $17.5 million of accounts receivable from PepsiCo, Inc. as of June 30, 2010, and December 31, 2009, respectively.

5. Inventories

Inventories, stated at the lower of cost or market, consisted of the following:



|               |  |                |         |                  |   |        
|-------------- |  | -------------- | ------- | ---------------- | - | -------
|               |  | June 30,2010   |         | December 31,2009
|               |  | (In thousands)
|Finished goods |  | $              | 127,413 |                  | $ | 130,989
|Raw materials  |  |                | 61,080  |                  |   | 63,713 
|               |  |                |         |                  |   |        
|Total          |  | $              | 188,493 |                  | $ | 194,702
|               |  |                |         |                  |   |        

6. Property, Plant and Equipment, Net

A summary of property, plant and equipment, net is presented in the following table:



|                                                |  |                     |  |                |           |                  |   |          
|----------------------------------------------- |  | ------------------- |  | -------------- | --------- | ---------------- | - | ---------
|                                                |  | ExpectedUsefulLives |  | June 30,2010   |           | December 31,2009
|                                                |  | (in years)          |  | (In thousands)
|Land                                            |  |                     |  | $              | 42,662    |                  | $ | 39,063   
|Buildings and improvements                      |  | 7-31.5              |  |                | 229,705   |                  |   | 236,446  
|Machinery and equipment (1)                     |  | 2-15                |  |                | 1,290,231 |                  |   | 1,303,241
|Molds and tooling                               |  | 3-5                 |  |                | 284,791   |                  |   | 282,243  
|Furniture and fixtures                          |  | 7                   |  |                | 5,495     |                  |   | 5,359    
|Computer hardware and software                  |  | 3-7                 |  |                | 41,309    |                  |   | 40,930   
|Construction in progress                        |  |                     |  |                | 70,622    |                  |   | 66,870   
|                                                |  |                     |  |                |           |                  |   |          
|Property, plant and equipment                   |  |                     |  |                | 1,964,815 |                  |   | 1,974,152
|Less: accumulated depreciation and amortization |  |                     |  |                | 972,626   |                  |   | 956,374  
|                                                |  |                     |  |                |           |                  |   |          
|Property, plant and equipment, net              |  |                     |  | $              | 992,189   |                  | $ | 1,017,778
|                                                |  |                     |  |                |           |                  |   |          



|(1) | Includes longer-lived machinery and equipment of approximately $1,228.1 million and $1,230.5 million as of June 30, 2010, and December 31, 2009, respectively,
having estimated useful lives, when purchased new, ranging from 8 to 15 years; and shorter-lived machinery and equipment of approximately $62.1 million and $72.7 million as of June 30, 2010, and December 31, 2009, respectively, having
estimated useful lives, when purchased new, ranging from 2 to 8 years.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Depreciation expense, including
depreciation expense on assets recorded under capital leases, for the three months ended June 30, 2010 and 2009, was $37.1 million and $38.8 million, respectively, and for the six months ended June 30, 2010 and 2009, was $73.8 million and
$75.3 million, respectively.

The Company capitalizes interest on borrowings during the active construction period of major
capital projects. Capitalized interest is added to the cost of the underlying assets and is amortized over the useful lives of these assets. Interest capitalized for the six months ended June 30, 2010 and 2009, was $2.1 million and $1.7
million, respectively.



8



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



The Company closed its plant located in Edison, New Jersey in 2008. The land and
building at this location, having a carrying value of $6.6 million, are deemed to be held for sale, and as such are reflected in prepaid expenses and other current assets on the Condensed Consolidated Balance Sheets (Unaudited) as of June 30,
2010, and December 31, 2009.

7. Intangible Assets, Net

The gross carrying amount and accumulated amortization of the Companys intangible assets subject to amortization as of June 30,
2010, were as follows:



|                       |  |                     |        |                         |   |         |     |  |                                   |        |  |         
|---------------------- |  | ------------------- | ------ | ----------------------- | - | ------- | --- |  | --------------------------------- | ------ |  | --------
|                       |  | GrossCarryingAmount |        | AccumulatedAmortization |   |         | Net |  | WeightedAverageAmortizationPeriod
|                       |  | (In thousands)      |        |                        
|Patented technology    |  | $                   | 25,389 |                         | $ | (9,715  | )   |  | $                                 | 15,674 |  | 10 years
|Customer relationships |  |                     | 33,290 |                         |   | (7,783  | )   |  |                                   | 25,507 |  | 16 years
|                       |  |                     |        |                         |   |         |     |  |                                   |        |  |         
|Total                  |  | $                   | 58,679 |                         | $ | (17,498 | )   |  | $                                 | 41,181 |  |         
|                       |  |                     |        |                         |   |         |     |  |                                   |        |  |         

The gross carrying amount and accumulated amortization of the Companys intangible assets
subject to amortization as of December 31, 2009, were as follows:



|                       |  |                     |        |                         |   |         |     |  |                                   |        |  |         
|---------------------- |  | ------------------- | ------ | ----------------------- | - | ------- | --- |  | --------------------------------- | ------ |  | --------
|                       |  | GrossCarryingAmount |        | AccumulatedAmortization |   |         | Net |  | WeightedAverageAmortizationPeriod
|                       |  | (In thousands)      |        |                        
|Patented technology    |  | $                   | 24,545 |                         | $ | (8,399  | )   |  | $                                 | 16,146 |  | 10 years
|Customer relationships |  |                     | 33,863 |                         |   | (6,997  | )   |  |                                   | 26,866 |  | 16 years
|                       |  |                     |        |                         |   |         |     |  |                                   |        |  |         
|Total                  |  | $                   | 58,408 |                         | $ | (15,396 | )   |  | $                                 | 43,012 |  |         
|                       |  |                     |        |                         |   |         |     |  |                                   |        |  |         

Amortization expense for each of the three months ended June 30, 2010 and 2009, was $1.2
million, and for the six months ended June 30, 2010 and 2009, was $2.4 million and $2.5 million, respectively. Remaining estimated aggregate amortization expense for 2010 is $2.4 million. The estimated aggregate amortization expense for each of
the next five years ending December 31 is as follows (in thousands):



|     |  |   |      
|---- |  | - | -----
|2011 |  | $ | 4,700
|2012 |  |   | 4,700
|2013 |  |   | 4,600
|2014 |  |   | 4,200
|2015 |  |   | 4,000

8. Goodwill

The changes in the carrying amount of goodwill were as follows:



|                                         |  |                     |         |               |   |        |                     |  |       |   |  |   |         |  
|---------------------------------------- |  | ------------------- | ------- | ------------- | - | ------ | ------------------- |  | ----- | - |  | - | ------- | -
|                                         |  | NorthAmericaSegment |         | EuropeSegment |   |        | SouthAmericaSegment |  | Total |  
|                                         |  | (In thousands)      |        
|Balance at January 1, 2010               |  | $                   | 420,765 |               | $ | 16,286 |                     |  | $     | 7 |  | $ | 437,058 |  
|Foreign currency translation adjustments |  |                     | 563     |               |   | (2,548 | )                   |  |       |  |  |   | (1,985  | )
|                                         |  |                     |         |               |   |        |                     |  |       |   |  |   |         |  
|Balance at June 30, 2010                 |  | $                   | 421,328 |               | $ | 13,738 |                     |  | $     | 7 |  | $ | 435,073 |  
|                                         |  |                     |         |               |   |        |                     |  |       |   |  |   |         |  



9



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



9. Asset Impairment Charges

The Company identified an indicator of possible impairment of certain assets in Brazil, Mexico, the United Kingdom and the United States
for the six months ended June 30, 2010, and in Mexico and the United States for the six months ended June 30, 2009. As a result, the Company evaluated the recoverability of these assets and determined that the undiscounted future cash
flows were below the carrying value of these long-lived assets. Additionally, management had no plans to redeploy the majority of these assets. Accordingly, the Company adjusted the carrying value of these long-lived assets to their estimated fair
value in accordance with the guidance under ASC 360-10-35-15, Subsequent MeasurementImpairment or Disposal of Long-lived Assets, resulting in impairment charges being recorded in continuing operations of $0.6 million and $2.8
million for the three and six months ended June 30, 2010, respectively, and $6.5 million and $8.0 million for the three and six months ended June 30, 2009, respectively.

10. Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following:



|                                           |  |                |         |                  |   |        
|------------------------------------------ |  | -------------- | ------- | ---------------- | - | -------
|                                           |  | June 30,2010   |         | December 31,2009
|                                           |  | (In thousands)
|Accrued employee compensation and benefits |  | $              | 57,929  |                  | $ | 64,536 
|Accrued interest                           |  |                | 29,488  |                  |   | 20,395 
|Accrued sales allowance                    |  |                | 20,921  |                  |   | 22,917 
|Other                                      |  |                | 64,315  |                  |   | 78,255 
|                                           |  |                |         |                  |   |        
|                                           |  | $              | 172,653 |                  | $ | 186,103
|                                           |  |                |         |                  |   |        

11. Debt Arrangements

Long-term debt consisted of the following:



|                                                                                                                                                        |  |                |           |                  |   |          
|------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | --------- | ---------------- | - | ---------
|                                                                                                                                                        |  | June 30,2010   |           | December 31,2009
|                                                                                                                                                        |  | (In thousands)
|Term loans (net of $15.3 million and $19.9 million unamortized discount as of June 30, 2010, and December 31, 2009,
respectively)                       |  | $              | 1,585,932 |                  | $ | 1,781,108
|Revolver                                                                                                                                                |  |                |          |                  |   |         
|Foreign and other revolving credit facilities                                                                                                           |  |                | 5,037     |                  |   | 3,381    
|Senior notes (net of $3.1 million and $3.3 million unamortized discount as of June 30, 2010, and December 31, 2009,
respectively)                       |  |                | 250,283   |                  |   | 250,047  
|Senior subordinated notes                                                                                                                               |  |                | 375,000   |                  |   | 375,000  
|Capital leases                                                                                                                                          |  |                | 13,793    |                  |   | 17,039   
|Other                                                                                                                                                   |  |                | 10,753    |                  |   | 10,288   
|                                                                                                                                                        |  |                |           |                  |   |          
|                                                                                                                                                        |  |                | 2,240,798 |                  |   | 2,436,863
|Less amounts classified as current (net of $4.6 million and $5.8 million unamortized discount as of June 30, 2010, and
December 31, 2009, respectively) |  |                | 34,638    |                  |   | 100,657  
|                                                                                                                                                        |  |                |           |                  |   |          
|Total                                                                                                                                                   |  | $              | 2,206,160 |                  | $ | 2,336,206
|                                                                                                                                                        |  |                |           |                  |   |          



10



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



The Companys credit agreement consists of a senior secured term loan of $563.1
million due October 7, 2011 (Term Loan B), and a senior secured term loan of $1,022.8 million ($1,038.1 million aggregate outstanding principal amount less $15.3 million unamortized discount) due April 5, 2014 (Term Loan
C and, together with the Term Loan B, the Term Loans), to the Operating Company as of June 30, 2010, and a $260.0 million senior secured revolving credit facility (the Revolver and, together with the Term Loans,
the Credit Agreement). Availability under the Revolver as of June 30, 2010, was $249.8 million (as reduced by $10.2 million of outstanding letters of credit). The obligations of the Operating Company and GPC Capital Corp. I
(CapCo I) under the Credit Agreement are guaranteed by Holdings and certain domestic subsidiaries of the Operating Company. The Term Loans are payable in quarterly installments and require payments of $8.1 million in the remainder of
2010, $570.7 million in 2011, $10.5 million in 2012, $10.5 million in 2013 and $1,001.4 million in 2014 (disregarding any further mandatory or voluntary prepayments that may reduce such scheduled amortization payments). The payments of $8.1 million
in the remainder of 2010 exclude the paydowns of debt in the first half of 2010 of $114.2 million with the contributions received from GPC in exchange for limited partnership units in connection with the IPO and of $14.7 million with the
contributions received from GPC in exchange for limited partnership units in connection with the sale of additional shares following the IPO and for an excess cash flow payment of $62.5 million due for the year ended December 31, 2009, paid in
March 2010.

On May 28, 2009, certain of the lenders under the Term Loans agreed to extend the final maturity of $1,200.0
million of the Term Loans, conditioned on the refinancing in full of the senior notes due 2012. As a result of such refinancing in November 2009, $563.1 million of the Term Loans will mature on October 7, 2011, and the remaining $1,038.1
million will mature on April 5, 2014.

On May 28, 2009, certain of the Revolver lenders agreed to extend their
commitments, with respect to $112.8 million of the total commitment (Extending Revolver), conditioned on the refinancing in full of the senior notes due 2012. As a result of such refinancing in November 2009, $135.2 million of
commitments under the Revolver will expire on October 7, 2010 (Non-Extending Revolver), and the remainder of the commitments will expire on October 1, 2013. In conjunction with the extension of these revolving commitments, the
Company also voluntarily reduced the amount of total revolving commitments available to it under the Credit Agreement from $250.0 million to $248.0 million. Subsequent to the IPO, the Company received a $12.0 million increase to its Extending
Revolver.

Interest under the Term Loan B and the Non-Extending Revolver is payable at (a) the Alternate Base
Rate (ABR) (the higher of the Prime Rate or the Federal Funds Rate plus 0.50%) plus a margin ranging from 1.00% to 1.75%; or (b) the Eurodollar Rate (the applicable interest rate offered to banks in the London
interbank eurocurrency market) plus a margin ranging from 2.00% to 2.75%. Interest under the Term Loan C and the Extending Revolver is payable at (a) the Adjusted Alternate Base Rate (the higher of (x) the Prime Rate plus a
margin of 3.25%; (y) the Federal Funds Rate plus a margin of 3.75%; or (z) the one-month Eurodollar Rate, subject to a floor of 2.50%, plus a margin of 4.25%); or (b) the Eurodollar Rate, subject to a floor of 2.50%, plus a margin of
4.25%. A commitment fee of 0.50% is due on the unused portion of the Non-Extending Revolver. A commitment fee of 0.75% is due on the unused portion of the Extending Revolver.

The Credit Agreement contains certain affirmative and negative covenants as to the operations and financial condition of the Company, as
well as certain restrictions on the payment of dividends and other distributions to Holdings. As of June 30, 2010, the Company was in compliance with all covenants.

Substantially all domestic tangible and intangible assets of the Company are pledged as collateral pursuant to the terms of the Credit
Agreement.

As of June 30, 2010, and December 31, 2009, the Company had outstanding $253.4 million aggregate
principal amount of 8.25% senior unsecured notes due 2017 (Senior Notes) and $375.0 million in senior subordinated notes due 2014 (Senior Subordinated Notes) co-issued by the Operating Company and CapCo I (collectively with
the Senior Notes, the Notes). The Notes are unconditionally guaranteed, jointly and severally, by Holdings and certain domestic subsidiaries of the Operating Company and mature on October 7, 2014 (Senior Subordinated Notes), and
January 1, 2017 (Senior Notes). Interest on the Senior Subordinated Notes is payable semi-annually at 9.875% per annum and interest on the Senior Notes is payable semi-annually at 8.25% per annum.



11



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



12. Fair Value Measurement

The following methods and assumptions were used to estimate the fair values of each class of financial instruments:

Cash and Cash Equivalents, Accounts Receivable and Accounts Payable

The fair values of these financial instruments approximate their carrying amounts.

Long-Term Debt

The Companys long-term debt consists of both variable-rate and fixed-rate debt. The fair values of the Companys long-term debt
were based on market price information. The Companys variable-rate debt, including the Companys Credit Agreement, totaled $1,598.2 million (net of $15.3 million unamortized discount) and $1,790.1 million (net of $19.9 million unamortized
discount) at June 30, 2010, and December 31, 2009, respectively. The fair value of this long-term debt, including the current portion, was approximately $1,612.4 million and $1,809.8 million at June 30, 2010, and December 31,
2009, respectively. The Companys fixed-rate debt, including $253.4 million of Senior Notes and $375.0 million of Senior Subordinated Notes, totaled $642.6 million (net of $3.1 million unamortized discount) and $646.8 million (net of $3.3
million unamortized discount) at June 30, 2010, and December 31, 2009, respectively. The fair value of this long-term debt, including the current portion, was approximately $650.4 million and $652.8 million at June 30, 2010, and
December 31, 2009, respectively.

Derivatives

The Company established the following fair value hierarchy that prioritizes the inputs used to measure fair value, in accordance with the
guidance under ASC 820-10, Fair Value Measurements and Disclosures:



| | Level 1: | Inputs are quoted prices in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or
liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
| | -------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Level 2: | Inputs include the following:
| | -------- | -----------------------------



| |  | a) Quoted prices in active markets for similar assets or liabilities.
| |  | ---------------------------------------------------------------------

| |  | b) Quoted prices in markets that are not active for identical or similar assets or liabilities.
| |  | -----------------------------------------------------------------------------------------------

| |  | c) Inputs other than quoted prices that are observable for the asset or liability.
| |  | ----------------------------------------------------------------------------------

| |  | d) Inputs that are derived primarily from or corroborated by observable market data by correlation or other means.
| |  | ------------------------------------------------------------------------------------------------------------------



| | Level 3: | Inputs are unobservable inputs for the asset or liability.
| | -------- | ----------------------------------------------------------

Recurring Fair Value Measurements

The following table presents the Companys financial assets and liabilities that were accounted for at fair value on a recurring
basis as of June 30, 2010, by level within the fair value hierarchy:



|                                   |  |                               |   |         |   |         |  |   |  
|---------------------------------- |  | ----------------------------- | - | ------- | - | ------- |  | - | -
|                                   |  | Fair Value Measurements Using
|                                   |  | Level 1                       |   | Level 2 |   | Level 3
|                                   |  | (In thousands)               
|Liabilities:                       |  |                               |   |         |   |         |  |   |  
|Foreign currency exchange contract |  | $                             |  |         | $ | 7       |  | $ | 
|Interest rate swap agreements      |  |                               |  |         |   | 13,008  |  |   | 



12



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



The following table presents the Companys financial assets and liabilities that
were accounted for at fair value on a recurring basis as of December 31, 2009, by level within the fair value hierarchy:



|                                   |  |                               |   |         |   |         |  |   |  
|---------------------------------- |  | ----------------------------- | - | ------- | - | ------- |  | - | -
|                                   |  | Fair Value Measurements Using
|                                   |  | Level 1                       |   | Level 2 |   | Level 3
|                                   |  | (In thousands)               
|Liabilities:                       |  |                               |   |         |   |         |  |   |  
|Interest rate collar agreements    |  | $                             |  |         | $ | 68      |  | $ | 
|Interest rate swap agreements      |  |                               |  |         |   | 16,688  |  |   | 
|Foreign currency exchange contract |  |                               |  |         |   | 27      |  |   | 

The fair
values of the Companys derivative financial instruments are observable at commonly quoted intervals for the full term of the derivatives and therefore considered level 2 inputs.

Non-recurring Fair Value Measurements

The Company has real estate located in Edison, New Jersey that is held for sale. The aggregate carrying value of these assets at
June 30, 2010, was $6.6 million, which is less than the fair value of these assets and therefore resulted in no impairment charge for these assets. The determination of fair value included certain unobservable inputs, which reflect the
Companys assumptions regarding how market participants would price these assets in the marketplace, and therefore are considered level 3 inputs. The fair value of this real estate was based on offers received from potential buyers.

The Company recorded impairment charges in continuing operations of $0.6 million and $2.8 million for the three and six months ended
June 30, 2010, respectively, for long-lived assets in Brazil, Mexico, the United Kingdom and the United States whose carrying values exceeded fair values. The Company recorded impairment charges in continuing operations of $6.5 million and $8.0
million for the three and six months ended June 30, 2009, respectively, for long-lived assets in Mexico and the United States whose carrying values exceeded fair values. Fair values for these assets were based on projected future cash flows,
discounted using either a risk-free rate or a risk-adjusted rate, which the Company considers level 3 inputs.

13. Derivative Financial
Instruments

The Companys business and activities expose it to a variety of market risks, including risks related to
changes in interest rates, foreign currency exchange rates and commodity prices. These financial exposures are monitored and managed by the Company as an integral part of its market risk management program. This program recognizes the
unpredictability of financial markets and seeks to reduce the potentially adverse effects that market volatility could have on operating results. As part of its market risk management strategy, the Company uses derivative instruments to protect cash
flows from fluctuations caused by volatility in interest rates, foreign currency exchange rates and commodity prices.

Cash Flow Hedges

For derivative instruments that are designated and qualify as cash flow hedges, the effective portion of the gain or loss on the
derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on derivatives representing hedge
ineffectiveness, if any, are recognized in current earnings.

During 2009, the Company entered into a $1.2 million foreign
currency exchange contract to hedge the exchange rate exposure on a transaction that is denominated in pound sterling. The contract was renewed in the third quarter of 2009 for another six months and increased to $1.5 million. The contract was
renewed again in the first quarter of 2010 for another six months. This foreign currency exchange contract is accounted for as a cash flow hedge and is highly effective as defined by ASC 815, Derivatives and Hedging.

The maximum term over which the Company is hedging exposures to the variability of cash flows (for all forecasted transactions, excluding
interest payments on variable-rate debt) is 12 months.



13



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



Derivatives Not Designated as Hedging Instruments

During the first quarter of 2009, the Company elected to roll over its senior secured term loan in one-month increments to reduce its cash
interest, as opposed to continuing to roll over its senior secured term loan in three-month increments to match the terms of its interest rate collar agreements. The Company has therefore discontinued hedge accounting for its interest rate collar
and swap agreements. As a result, no change in fair value was recorded in other comprehensive income for the six months ended June 30, 2010 and 2009. Of the amount recorded within accumulated other comprehensive income (loss) as of
June 30, 2010, 91% is expected to be recognized in interest expense in the next twelve months.

In 2009, the Company
entered into foreign currency exchange contracts to hedge the effects of fluctuations in exchange rates on an anticipated euro-denominated purchase of equipment. The gains or losses on the derivatives were recognized in current earnings.

Financial instruments are not held by the Company for trading purposes.

The notional amounts of the Companys derivative instruments outstanding were as follows:



|                                           |  |                |         |                  |   |        
|------------------------------------------ |  | -------------- | ------- | ---------------- | - | -------
|                                           |  | June 30,2010   |         | December 31,2009
|                                           |  | (In thousands)
|Derivatives designated as hedges:          |  |                |        
|Foreign currency exchange contract         |  | $              | 1,414   |                  | $ | 1,544  
|                                           |  |                |         |                  |   |        
|Total derivatives designated as hedges     |  | $              | 1,414   |                  | $ | 1,544  
|                                           |  |                |         |                  |   |        
|Derivatives not designated as hedges:      |  |                |         |                  |   |        
|Interest rate collar agreements            |  | $              |        |                  | $ | 385,000
|Interest rate swap agreements              |  |                | 350,000 |                  |   | 350,000
|                                           |  |                |         |                  |   |        
|Total derivatives not designated as hedges |  | $              | 350,000 |                  | $ | 735,000
|                                           |  |                |         |                  |   |        

The fair values of the Companys derivative
instruments outstanding were as follows:



|                                           |  |                                                |  |                |        |                  |   |       
|------------------------------------------ |  | ---------------------------------------------- |  | -------------- | ------ | ---------------- | - | ------
|                                           |  | Balance Sheet Location                         |  | June 30,2010   |        | December 31,2009
|                                           |  |                                                |  | (In thousands)
|Liability derivatives:                     |  |                                                |  |                |        |                  |   |       
|Derivatives designated as hedges:          |  |                                                |  |                |        |                  |   |       
|Foreign currency exchange contract         |  | Accrued expenses and other current liabilities |  | $              | 7      |                  | $ | 27    
|                                           |  |                                                |  |                |        |                  |   |       
|Total derivatives designated as hedges     |  |                                                |  |                | 7      |                  |   | 27    
|                                           |  |                                                |  |                |        |                  |   |       
|Derivatives not designated as hedges:      |  |                                                |  |                |        |                  |   |       
|Interest rate collar agreements            |  | Accrued expenses and other current liabilities |  |                |       |                  |   | 68    
|Interest rate swap agreements              |  | Accrued expenses and other current liabilities |  |                | 11,840 |                  |   | 10,466
|Interest rate swap agreements              |  | Other non-current liabilities                  |  |                | 1,168  |                  |   | 6,222 
|                                           |  |                                                |  |                |        |                  |   |       
|Total derivatives not designated as hedges |  |                                                |  |                | 13,008 |                  |   | 16,756
|                                           |  |                                                |  |                |        |                  |   |       
|Total liability derivatives                |  |                                                |  | $              | 13,015 |                  | $ | 16,783
|                                           |  |                                                |  |                |        |                  |   |       



14



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



The gains and losses on the Companys derivative instruments during the three and
six months ended June 30, 2010, were as follows:



|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|------------------------------------------ |  | ------------------------------------------------------------------------------------------------ | --- | - | ------------------------------ | - | ------------------------------------------------------------------------------------------------------------ | - |  | ---------------------------------------------------------------------------- |  | - | --------- | - |  | - | ------ | -
|                                           |  | Amount of Gain or(Loss) Recognizedin AOCI (a)(Effective Portion)for
thePeriod EndedJune 30, 2010 |     |   | Income
StatementClassification |   | Amount of Gain or(Loss) Reclassified fromAOCI into
Income(Effective Portion)for thePeriod EndedJune 30, 2010 |  
|                                           |  | ThreeMonths                                                                                      |     |   | SixMonths                      |   |                                                                                                              |   |  | ThreeMonths                                                                  |  |   | SixMonths |  
|                                           |  | (In thousands)                                                                                   |     |   |                                |   | (In thousands)                                                                                               |  
|Derivatives designated as hedges:          |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|Cash flow hedges:                          |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|Foreign currency exchange contract         |  | $                                                                                                | (21 | ) |                                | $ | (110                                                                                                         | ) |  | Other expense (income), net                                                  |  | $ | (21       | ) |  | $ | (110   | )
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|Total derivatives designated as hedges     |  | $                                                                                                | (21 | ) |                                | $ | (110                                                                                                         | ) |  |                                                                              |  | $ | (21       | ) |  | $ | (110   | )
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|                                           |  |                                                                                                  |     |  
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  | Amount of Gain or(Loss) Recognized inIncome for thePeriod EndedJune 30,
2010 | 
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  | ThreeMonths                                                                  |  |   | SixMonths |  
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  | (In thousands)                                                               | 
|Derivatives not designated as hedges:      |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|Interest rate collar agreements            |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  | Interest expense                                                             |  | $ |          |   |  | $ | (86    | )
|Interest rate swap agreements              |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  | Interest expense                                                             |  |   | (2,499    | ) |  |   | (7,027 | )
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  
|Total derivatives not designated as hedges |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  | $ | (2,499    | ) |  | $ | (7,113 | )
|                                           |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                                                                              |  |   |           |   |  |   |        |  



|(a) | Accumulated other comprehensive income (loss) (AOCI).
|--- | -------------------------------------------------------

The gains and losses on the Companys derivative instruments during the three and six months ended June 30, 2009, were as
follows:



|                                       |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                             |  |   |           |   |  |   |      |  
|-------------------------------------- |  | ------------------------------------------------------------------------------------------------ | --- | - | ------------------------------ | - | ------------------------------------------------------------------------------------------------------------ | - |  | --------------------------- |  | - | --------- | - |  | - | ---- | -
|                                       |  | Amount of Gain or(Loss) Recognizedin AOCI (a)(Effective Portion)for
thePeriod EndedJune 30, 2009 |     |   | Income StatementClassification |   | Amount of Gain or(Loss) Reclassified fromAOCI into
Income(Effective Portion)for thePeriod EndedJune 30, 2009 |  
|                                       |  | ThreeMonths                                                                                      |     |   | SixMonths                      |   |                                                                                                              |   |  | ThreeMonths                 |  |   | SixMonths |  
|                                       |  | (In thousands)                                                                                   |     |   |                                |   | (In thousands)                                                                                               |  
|Derivatives designated as hedges:      |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                             |  |   |           |   |  |   |      |  
|Cash flow hedges:                      |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                             |  |   |           |   |  |   |      |  
|Foreign currency exchange contract     |  | $                                                                                                | 174 |   |                                | $ | 151                                                                                                          |   |  | Other expense (income), net |  | $ | 174       |   |  | $ | 151  |  
|Natural gas swap agreements            |  |                                                                                                  | (11 | ) |                                |   | (161                                                                                                         | ) |  | Cost of goods sold          |  |   | (108      | ) |  |   | (273 | )
|                                       |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                             |  |   |           |   |  |   |      |  
|Total derivatives designated as hedges |  | $                                                                                                | 163 |   |                                | $ | (10                                                                                                          | ) |  |                             |  | $ | 66        |   |  | $ | (122 | )
|                                       |  |                                                                                                  |     |   |                                |   |                                                                                                              |   |  |                             |  |   |           |   |  |   |      |  



15



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



|                                           |  |                             |  |                                                                              |        |   |           |   |        |  
|------------------------------------------ |  | --------------------------- |  | ---------------------------------------------------------------------------- | ------ | - | --------- | - | ------ | -
|                                           |  |                             |  | Amount of Gain or(Loss) Recognized inIncome for thePeriod EndedJune 30, 2009 |       
|                                           |  |                             |  | ThreeMonths                                                                  |        |   | SixMonths |  
|                                           |  |                             |  | (In thousands)                                                               |       
|Derivatives not designated as hedges:      |  |                             |  |                                                                              |        |   |           |   |        |  
|Interest rate collar agreements            |  | Interest expense            |  | $                                                                            | (2,554 | ) |           | $ | (4,203 | )
|Interest rate swap agreements              |  | Interest expense            |  |                                                                              | 666    |   |           |   | (1,069 | )
|Foreign currency exchange contracts        |  | Other expense (income), net |  |                                                                              | 27     |   |           |   | 84     |  
|                                           |  |                             |  |                                                                              |        |   |           |   |        |  
|Total derivatives not designated as hedges |  |                             |  | $                                                                            | (1,861 | ) |           | $ | (5,188 | )
|                                           |  |                             |  |                                                                              |        |   |           |   |        |  

14. Income Taxes

The Company accounts for income taxes in accordance with ASC 740, Accounting for Income Taxes. Holdings and the Operating
Company, as limited partnerships, do not pay U.S. federal income taxes under the provisions of the Internal Revenue Code, as the applicable income or loss is included in the tax returns of the partners. However, certain U.S. subsidiaries are
corporations and are subject to U.S. federal and state income taxes. The Companys foreign operations are subject to tax in their local jurisdictions. In recording the income tax provision for the six months ended June 30, 2010, the
Company separately considered one-time contract termination fees paid to affiliates, bonuses paid and other costs incurred in connection with the IPO, and a foreign exchange loss related to the application of hyper-inflationary accounting for our
Venezuelan subsidiary and the devaluation of the Venezuelan bolivar.

Deferred income tax assets and liabilities are
recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and are measured using enacted tax rates. The Company
previously established a valuation allowance with respect to certain deferred income tax assets. During the six months ended June 30, 2010, the valuation allowance decreased by $27.1 million, primarily as a result of changes in deferred income
tax assets associated with current year utilization of net operating losses.

The Company had $20.3 million of Unrecognized
Tax Benefits (UTB), exclusive of interest and penalties, as of June 30, 2010. For the six months ended June 30, 2010, the Company recorded a net increase in UTB of $1.9 million, exclusive of interest and penalties. Offsetting
long-term deferred income tax assets at June 30, 2010, were $9.9 million. As of June 30, 2010, the Company had recorded additional UTB of $4.9 million related to interest and penalties. The Company does not expect a significant change in
the UTB balance in the next twelve months. Approximately $7.3 million of UTB at June 30, 2010, if recognized, would impact the Companys effective tax rate.

15. Commitments

The
Company is a party to various capital and operating leases involving real property and equipment. Total rent expense for operating leases was $11.8 million and $24.9 million for the three and six months ended June 30, 2010, respectively, and
$12.6 million and $24.7 million for the three and six months ended June 30, 2009, respectively.

Under the Fifth Amended
and Restated Limited Partnership Agreement and the Amended and Restated Monitoring Agreement (the Monitoring Agreement), the Company was obligated to make annual payments of $2.0 million and $3.0 million to affiliates of the Graham
Family and Blackstone (defined as Blackstone Capital Partners III Merchant Banking Fund L.P., Blackstone Offshore Capital Partners III L.P. and Blackstone Family Investment Partnership III L.P. or affiliates thereof), respectively. The Company has
terminated the Monitoring Agreement and is no longer obligated to make payments. As a result, as of February 10, 2010, the Company is only obligated to make annual payments of $1.0 million to affiliates of the Graham Family for ongoing
management and advisory services. See Note 21 for further discussion of the Companys obligations under these agreements.



16



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



16. Contingencies and Legal Proceedings

On November 3, 2006, the Company filed a complaint with the Supreme Court of the State of New York, New York County, against
Owens-Illinois, Inc. and OI Plastic Products FTS, Inc. (collectively, OI). The complaint alleges certain misrepresentations by OI in connection with the Companys 2004 purchase of the blow molded plastic container business of
Owens-Illinois, Inc. and seeks damages in excess of $30 million. In December 2006, OI filed an Answer and Counterclaim, seeking to rescind a Settlement Agreement entered into between OI and the Company in April 2005, and disgorgement of more than
$39 million paid by OI to the Company in compliance with that Settlement Agreement. The Company filed a Motion to Dismiss the Counterclaim in July 2007, which was granted by the Court in October 2007. On August 1, 2007, the Company filed an
Amended Complaint to add additional claims seeking indemnification from OI for claims made against the Company by former OI employees pertaining to their pension benefits. These claims arise from an arbitration between the Company and Glass,
Molders, Pottery, Plastic & Allied Workers, Local #171 (the Union) that resulted in an award on April 23, 2007, in favor of the Union. The Arbitrator ruled that the Company had failed to honor certain pension
obligations for past years of service to former employees of OI, whose seven Union-represented plants were acquired by the Company in October 2004. In the Amended Complaint, the Company maintains that under Section 8.2 of the Stock
Purchase Agreement between the Company and OI, OI is obligated to indemnify the Company for any losses associated with differences in the two companies pension plans including any losses incurred in connection with the Arbitration
award. The litigation is proceeding.

On April 10, 2009, OnTech Operations, Inc. (OnTech) initiated an
arbitration proceeding against the Company, in which OnTech alleges that the Company breached a bottle purchase agreement dated April 28, 2008, and an equipment lease dated June 1, 2008. In its statement of claims, OnTech alleges, among
other things, that the Companys failure to produce bottles as required by the bottle purchase agreement resulted in the failure of OnTechs business. As a result, OnTech is seeking to recover the value of its business, which it alleges is
between $80 million and $150 million, which is in excess of 10% of the Companys current assets. The arbitration is currently scheduled to be heard by a three arbitrator panel from August 2, 2010, to August 6, 2010. The Company
believes that OnTechs claims are without legal, contractual or factual merit. The Company is vigorously defending against these claims and feels that the likelihood of it not prevailing is remote. Accordingly, the Company has not accrued a
loss on this claim.

The Company is a party to various other litigation matters arising in the ordinary course of business.
The ultimate legal and financial liability of the Company with respect to such litigation cannot be estimated with certainty, but management believes, based on its examination of these matters, experience to date and discussions with counsel, that
ultimate liability from the Companys various litigation matters will not be material to the business, financial condition, results of operations or cash flows of the Company.

17. Condensed Guarantor Data

As of June 30, 2010, the Operating Company and CapCo I had outstanding $253.4 million aggregate principal amount of 8.25% Senior
Notes due 2017 and $375.0 million aggregate principal amount of 9.875% Senior Subordinated Notes due 2014. Holdings and the domestic subsidiaries of the Operating Company have fully and unconditionally guaranteed these notes. These guarantees are
both joint and several. The Operating Company, the guarantor subsidiaries and CapCo I are 100%-owned subsidiaries of Holdings.

The following unaudited condensed consolidating information presents, in separate columns, the condensed consolidating balance sheets as
of June 30, 2010, and December 31, 2009, and the related condensed consolidating statements of operations for the three and six months ended June 30, 2010 and 2009, and condensed consolidating statements of cash flows for the six
months ended June 30, 2010 and 2009, for (i) Holdings on a parent only basis with its investments in the Operating Company and CapCo I recorded under the equity method, (ii) the Operating Company, a wholly-owned subsidiary of
Holdings, on a parent only basis with its investments in subsidiaries recorded under the equity method, (iii) the guarantor domestic subsidiaries of the Operating Company, (iv) the non-guarantor subsidiaries of the Company, (v) CapCo
I, a co-issuer of the Notes, and (vi) the Company on a consolidated basis.



17



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF JUNE 30, 2010

(In thousands)



|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|------------------------------------------------- |  | ------------------------------ | -------- | - | --------------------------- | - | --------- | ---------- |  | -------------- | ------- | ------- | - | ------------ |  | - | ------------ |  | - | ---------- | - |  | - | --------- | -
|                                                  |  | GrahamPackagingHoldingsCompany |          |   | GrahamPackagingCompany,L.P. |   |           | Guarantors |  | Non-Guarantors |         | CapCo I |   | Eliminations |  |   | Consolidated | 
|ASSETS                                            |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Current assets:                                   |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Cash and cash equivalents                         |  | $                              |         |   |                             | $ | 107,301   |            |  | $              |        |         | $ | 28,811       |  | $ |             |  | $ |           |   |  | $ | 136,112   |  
|Accounts receivable, net                          |  |                                |         |   |                             |   | 84,057    |            |  |                | 74,646  |         |   | 75,507       |  |   |             |  |   |           |   |  |   | 234,210   |  
|Inventories                                       |  |                                |         |   |                             |   | 74,412    |            |  |                | 75,120  |         |   | 38,961       |  |   |             |  |   |           |   |  |   | 188,493   |  
|Deferred income taxes                             |  |                                |         |   |                             |   |          |            |  |                |        |         |   | 3,573        |  |   |             |  |   |           |   |  |   | 3,573     |  
|Prepaid expenses and other current assets         |  |                                |         |   |                             |   | 6,346     |            |  |                | 12,380  |         |   | 15,361       |  |   |             |  |   |           |   |  |   | 34,087    |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total current assets                              |  |                                |         |   |                             |   | 272,116   |            |  |                | 162,146 |         |   | 162,213      |  |   |             |  |   |           |   |  |   | 596,475   |  
|Property, plant and equipment, net                |  |                                |         |   |                             |   | 401,264   |            |  |                | 342,569 |         |   | 248,356      |  |   |             |  |   |           |   |  |   | 992,189   |  
|Intangible assets, net                            |  |                                |         |   |                             |   | 7,612     |            |  |                | 29,628  |         |   | 3,941        |  |   |             |  |   |           |   |  |   | 41,181    |  
|Goodwill                                          |  |                                |         |   |                             |   | 150,106   |            |  |                | 235,924 |         |   | 49,043       |  |   |             |  |   |           |   |  |   | 435,073   |  
|Net intercompany                                  |  |                                |         |   |                             |   | 1,012,427 |            |  |                |        |         |   |             |  |   |             |  |   | (1,012,427 | ) |  |   |          |  
|Investment in subsidiaries                        |  |                                |         |   |                             |   | 157,198   |            |  |                | 216,974 |         |   |             |  |   |             |  |   | (374,172   | ) |  |   |          |  
|Other non-current assets                          |  |                                |         |   |                             |   | 25,440    |            |  |                | 114     |         |   | 6,442        |  |   |             |  |   |           |   |  |   | 31,996    |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total assets                                      |  | $                              |         |   |                             | $ | 2,026,163 |            |  | $              | 987,355 |         | $ | 469,995      |  | $ |             |  | $ | (1,386,599 | ) |  | $ | 2,096,914 |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|LIABILITIES AND PARTNERS CAPITAL (DEFICIT)       |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Current liabilities:                              |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Current portion of long-term debt                 |  | $                              |         |   |                             | $ | 19,647    |            |  | $              | 682     |         | $ | 14,309       |  | $ |             |  | $ |           |   |  | $ | 34,638    |  
|Accounts payable                                  |  |                                |         |   |                             |   | 52,684    |            |  |                | 41,958  |         |   | 41,447       |  |   |             |  |   |           |   |  |   | 136,089   |  
|Accrued expenses and other current liabilities    |  |                                |         |   |                             |   | 91,262    |            |  |                | 40,461  |         |   | 40,930       |  |   |             |  |   |           |   |  |   | 172,653   |  
|Deferred revenue                                  |  |                                |         |   |                             |   | 10,627    |            |  |                | 9,185   |         |   | 5,071        |  |   |             |  |   |           |   |  |   | 24,883    |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total current liabilities                         |  |                                |         |   |                             |   | 174,220   |            |  |                | 92,286  |         |   | 101,757      |  |   |             |  |   |           |   |  |   | 368,263   |  
|Long-term debt                                    |  |                                |         |   |                             |   | 2,203,839 |            |  |                | 799     |         |   | 1,522        |  |   |             |  |   |           |   |  |   | 2,206,160 |  
|Deferred income taxes                             |  |                                |         |   |                             |   | 436       |            |  |                | 6,243   |         |   | 10,898       |  |   |             |  |   |           |   |  |   | 17,577    |  
|Other non-current liabilities                     |  |                                |         |   |                             |   | 47,403    |            |  |                | 19,031  |         |   | 25,304       |  |   |             |  |   |           |   |  |   | 91,738    |  
|Investment in subsidiaries                        |  |                                | 399,735  |   |                             |   |          |            |  |                |        |         |   |             |  |   |             |  |   | (399,735   | ) |  |   |          |  
|Net intercompany                                  |  |                                | 187,089  |   |                             |   |          |            |  |                | 759,139 |         |   | 66,199       |  |   |             |  |   | (1,012,427 | ) |  |   |          |  
|Commitments and contingent liabilities            |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Partners capital (deficit)                       |  |                                | (586,824 | ) |                             |   | (399,735  | )          |  |                | 109,857 |         |   | 264,315      |  |   |             |  |   | 25,563     |   |  |   | (586,824  | )
|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total liabilities and partners capital (deficit) |  | $                              |         |   |                             | $ | 2,026,163 |            |  | $              | 987,355 |         | $ | 469,995      |  | $ |             |  | $ | (1,386,599 | ) |  | $ | 2,096,914 |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |         |         |   |              |  |   |              |  |   |            |   |  |   |           |  



18



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2009

(In thousands)



|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|------------------------------------------------- |  | ------------------------------ | -------- | - | --------------------------- | - | --------- | ---------- |  | -------------- | --------- | ------- | - | ------------ |  | - | ------------ |  | - | ---------- | - |  | - | --------- | -
|                                                  |  | GrahamPackagingHoldingsCompany |          |   | GrahamPackagingCompany,L.P. |   |           | Guarantors |  | Non-Guarantors |           | CapCo I |   | Eliminations |  |   | Consolidated | 
|ASSETS                                            |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Current assets:                                   |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Cash and cash equivalents                         |  | $                              |         |   |                             | $ | 124,262   |            |  | $              | 3         |         | $ | 23,543       |  | $ |             |  | $ |           |   |  | $ | 147,808   |  
|Accounts receivable, net                          |  |                                |         |   |                             |   | 58,877    |            |  |                | 66,929    |         |   | 65,879       |  |   |             |  |   |           |   |  |   | 191,685   |  
|Inventories                                       |  |                                |         |   |                             |   | 72,257    |            |  |                | 76,017    |         |   | 46,428       |  |   |             |  |   |           |   |  |   | 194,702   |  
|Deferred income taxes                             |  |                                |         |   |                             |   |          |            |  |                |          |         |   | 3,446        |  |   |             |  |   |           |   |  |   | 3,446     |  
|Prepaid expenses and other current assets         |  |                                |         |   |                             |   | 12,105    |            |  |                | 28,772    |         |   | 18,214       |  |   |             |  |   |           |   |  |   | 59,091    |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total current assets                              |  |                                |         |   |                             |   | 267,501   |            |  |                | 171,721   |         |   | 157,510      |  |   |             |  |   |           |   |  |   | 596,732   |  
|Property, plant and equipment, net                |  |                                |         |   |                             |   | 416,471   |            |  |                | 353,011   |         |   | 248,296      |  |   |             |  |   |           |   |  |   | 1,017,778 |  
|Intangible assets, net                            |  |                                |         |   |                             |   | 7,298     |            |  |                | 31,198    |         |   | 4,516        |  |   |             |  |   |           |   |  |   | 43,012    |  
|Goodwill                                          |  |                                |         |   |                             |   | 150,106   |            |  |                | 235,924   |         |   | 51,028       |  |   |             |  |   |           |   |  |   | 437,058   |  
|Net intercompany                                  |  |                                |         |   |                             |   | 1,050,696 |            |  |                |          |         |   |             |  |   |             |  |   | (1,050,696 | ) |  |   |          |  
|Investment in subsidiaries                        |  |                                |         |   |                             |   | 149,868   |            |  |                | 221,054   |         |   |             |  |   |             |  |   | (370,922   | ) |  |   |          |  
|Other non-current assets                          |  |                                |         |   |                             |   | 28,291    |            |  |                | 142       |         |   | 4,073        |  |   |             |  |   |           |   |  |   | 32,506    |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total assets                                      |  | $                              |         |   |                             | $ | 2,070,231 |            |  | $              | 1,013,050 |         | $ | 465,423      |  | $ |             |  | $ | (1,421,618 | ) |  | $ | 2,127,086 |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|LIABILITIES AND PARTNERS CAPITAL (DEFICIT)       |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Current liabilities:                              |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Current portion of long-term debt                 |  | $                              |         |   |                             | $ | 87,142    |            |  | $              | 728       |         | $ | 12,787       |  | $ |             |  | $ |           |   |  | $ | 100,657   |  
|Accounts payable                                  |  |                                |         |   |                             |   | 47,281    |            |  |                | 31,454    |         |   | 32,278       |  |   |             |  |   |           |   |  |   | 111,013   |  
|Accrued expenses and other current liabilities    |  |                                |         |   |                             |   | 97,411    |            |  |                | 41,543    |         |   | 47,149       |  |   |             |  |   |           |   |  |   | 186,103   |  
|Deferred revenue                                  |  |                                |         |   |                             |   | 16,558    |            |  |                | 8,877     |         |   | 4,810        |  |   |             |  |   |           |   |  |   | 30,245    |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total current liabilities                         |  |                                |         |   |                             |   | 248,392   |            |  |                | 82,602    |         |   | 97,024       |  |   |             |  |   |           |   |  |   | 428,018   |  
|Long-term debt                                    |  |                                |         |   |                             |   | 2,334,119 |            |  |                | 1,129     |         |   | 958          |  |   |             |  |   |           |   |  |   | 2,336,206 |  
|Deferred income taxes                             |  |                                |         |   |                             |   | 168       |            |  |                | 5,284     |         |   | 12,194       |  |   |             |  |   |           |   |  |   | 17,646    |  
|Other non-current liabilities                     |  |                                |         |   |                             |   | 55,101    |            |  |                | 18,542    |         |   | 26,211       |  |   |             |  |   |           |   |  |   | 99,854    |  
|Investment in subsidiaries                        |  |                                | 567,549  |   |                             |   |          |            |  |                |          |         |   |             |  |   |             |  |   | (567,549   | ) |  |   |          |  
|Net intercompany                                  |  |                                | 187,089  |   |                             |   |          |            |  |                | 809,933   |         |   | 53,674       |  |   |             |  |   | (1,050,696 | ) |  |   |          |  
|Commitments and contingent liabilities            |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Partners capital (deficit)                       |  |                                | (754,638 | ) |                             |   | (567,549  | )          |  |                | 95,560    |         |   | 275,362      |  |   |             |  |   | 196,627    |   |  |   | (754,638  | )
|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  
|Total liabilities and partners capital (deficit) |  | $                              |         |   |                             | $ | 2,070,231 |            |  | $              | 1,013,050 |         | $ | 465,423      |  | $ |             |  | $ | (1,421,618 | ) |  | $ | 2,127,086 |  
|                                                  |  |                                |          |   |                             |   |           |            |  |                |           |         |   |              |  |   |              |  |   |            |   |  |   |           |  



19



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED JUNE 30, 2010

(In thousands)



|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |        
|----------------------------------------------------- |  | ------------------------------ | ------- | - | --------------------------- | - | ------- | ---------- |  | - | -------------- | - | ------- | - | ------------ |  | - | ------------ |  | - | ------- | - |  | - | -------
|                                                      |  | GrahamPackagingHoldingsCompany |         |   | GrahamPackagingCompany,L.P. |   |         | Guarantors |  |   | Non-Guarantors |   | CapCo I |   | Eliminations |  |   | Consolidated
|Net sales                                             |  | $                              |        |   |                             | $ | 299,941 |            |  | $ | 250,022        |   |         | $ | 132,838      |  | $ |             |  | $ | (29,969 | ) |  | $ | 652,832
|Cost of goods sold                                    |  |                                |        |   |                             |   | 241,325 |            |  |   | 208,625        |   |         |   | 112,253      |  |   |             |  |   | (29,969 | ) |  |   | 532,234
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |        
|Gross profit                                          |  |                                |        |   |                             |   | 58,616  |            |  |   | 41,397         |   |         |   | 20,585       |  |   |             |  |   |        |   |  |   | 120,598
|Selling, general and administrative expenses          |  |                                |        |   |                             |   | 8,720   |            |  |   | 12,735         |   |         |   | 6,477        |  |   |             |  |   |        |   |  |   | 27,932 
|Asset impairment charges                              |  |                                |        |   |                             |   | 232     |            |  |   | 100            |   |         |   | 222          |  |   |             |  |   |        |   |  |   | 554    
|Net loss on disposal of property, plant and equipment |  |                                |        |   |                             |   | 406     |            |  |   | 53             |   |         |   | 367          |  |   |             |  |   |        |   |  |   | 826    
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |        
|Operating income                                      |  |                                |        |   |                             |   | 49,258  |            |  |   | 28,509         |   |         |   | 13,519       |  |   |             |  |   |        |   |  |   | 91,286 
|Interest expense, net                                 |  |                                |        |   |                             |   | 31,234  |            |  |   | 8,969          |   |         |   | 1,510        |  |   |             |  |   |        |   |  |   | 41,713 
|Other (income) expense, net                           |  |                                |        |   |                             |   | (1,884  | )          |  |   | (277           | ) |         |   | 2,510        |  |   |             |  |   |        |   |  |   | 349    
|Equity in earnings of subsidiaries                    |  |                                | (46,510 | ) |                             |   | (25,847 | )          |  |   | (6,369         | ) |         |   |             |  |   |             |  |   | 78,726  |   |  |   |       
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |        
|Income (loss) before income taxes                     |  |                                | 46,510  |   |                             |   | 45,755  |            |  |   | 26,186         |   |         |   | 9,499        |  |   |             |  |   | (78,726 | ) |  |   | 49,224 
|Income tax (benefit) provision                        |  |                                |        |   |                             |   | (755    | )          |  |   | 382            |   |         |   | 3,087        |  |   |             |  |   |        |   |  |   | 2,714  
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |        
|Net income (loss)                                     |  | $                              | 46,510  |   |                             | $ | 46,510  |            |  | $ | 25,804         |   |         | $ | 6,412        |  | $ |             |  | $ | (78,726 | ) |  | $ | 46,510 
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |        



20



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2010

(In thousands)



|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |          
|----------------------------------------------------- |  | ------------------------------ | ------- | - | --------------------------- | - | ------- | ---------- |  | - | -------------- | - | ------- | - | ------------ |  | - | ------------ |  | - | ------- | - |  | - | ---------
|                                                      |  | GrahamPackagingHoldingsCompany |         |   | GrahamPackagingCompany,L.P. |   |         | Guarantors |  |   | Non-Guarantors |   | CapCo I |   | Eliminations |  |   | Consolidated
|Net sales                                             |  | $                              |        |   |                             | $ | 564,402 |            |  | $ | 470,406        |   |         | $ | 258,197      |  | $ |             |  | $ | (54,597 | ) |  | $ | 1,238,408
|Cost of goods sold                                    |  |                                |        |   |                             |   | 457,531 |            |  |   | 393,846        |   |         |   | 218,712      |  |   |             |  |   | (54,597 | ) |  |   | 1,015,492
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |          
|Gross profit                                          |  |                                |        |   |                             |   | 106,871 |            |  |   | 76,560         |   |         |   | 39,485       |  |   |             |  |   |        |   |  |   | 222,916  
|Selling, general and administrative expenses          |  |                                |        |   |                             |   | 45,306  |            |  |   | 36,851         |   |         |   | 13,238       |  |   |             |  |   |        |   |  |   | 95,395   
|Asset impairment charges                              |  |                                |        |   |                             |   | 1,686   |            |  |   | 430            |   |         |   | 676          |  |   |             |  |   |        |   |  |   | 2,792    
|Net loss on disposal of property, plant and equipment |  |                                |        |   |                             |   | 605     |            |  |   | 99             |   |         |   | 349          |  |   |             |  |   |        |   |  |   | 1,053    
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |          
|Operating income                                      |  |                                |        |   |                             |   | 59,274  |            |  |   | 39,180         |   |         |   | 25,222       |  |   |             |  |   |        |   |  |   | 123,676  
|Interest expense, net                                 |  |                                |        |   |                             |   | 66,404  |            |  |   | 17,966         |   |         |   | 2,607        |  |   |             |  |   |        |   |  |   | 86,977   
|Net loss on debt extinguishment                       |  |                                |        |   |                             |   | 2,664   |            |  |   |               |   |         |   |             |  |   |             |  |   |        |   |  |   | 2,664    
|Other (income) expense, net                           |  |                                |        |   |                             |   | (3,705  | )          |  |   | (285           | ) |         |   | 7,202        |  |   |             |  |   |        |   |  |   | 3,212    
|Equity in earnings of subsidiaries                    |  |                                | (25,725 | ) |                             |   | (31,272 | )          |  |   | (9,153         | ) |         |   |             |  |   |             |  |   | 66,150  |   |  |   |         
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |          
|Income (loss) before income taxes                     |  |                                | 25,725  |   |                             |   | 25,183  |            |  |   | 30,652         |   |         |   | 15,413       |  |   |             |  |   | (66,150 | ) |  |   | 30,823   
|Income tax (benefit) provision                        |  |                                |        |   |                             |   | (542    | )          |  |   | 539            |   |         |   | 5,101        |  |   |             |  |   |        |   |  |   | 5,098    
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |          
|Net income (loss)                                     |  | $                              | 25,725  |   |                             | $ | 25,725  |            |  | $ | 30,113         |   |         | $ | 10,312       |  | $ |             |  | $ | (66,150 | ) |  | $ | 25,725   
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |         |   |              |  |   |              |  |   |         |   |  |   |          



21



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED JUNE 30, 2009

(In thousands)



|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  
|------------------------------------------------------------ |  | ------------------------------ | ------- | - | --------------------------- | - | ------- | ---------- |  | - | -------------- | - |  | ------- | ------- | ------------ |  | - | ------------ |  | - | ------- | - |  | - | ------- | -
|                                                             |  | GrahamPackagingHoldingsCompany |         |   | GrahamPackagingCompany,L.P. |   |         | Guarantors |  |   | Non-Guarantors |   |  | CapCo I |         | Eliminations |  |   | Consolidated | 
|Net sales                                                    |  | $                              |        |   |                             | $ | 262,043 |            |  | $ | 223,933        |   |  | $       | 119,319 |              |  | $ |             |  | $ | (19,581 | ) |  | $ | 585,714 |  
|Cost of goods sold                                           |  |                                |        |   |                             |   | 212,271 |            |  |   | 181,600        |   |  |         | 98,731  |              |  |   |             |  |   | (19,581 | ) |  |   | 473,021 |  
|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  
|Gross profit                                                 |  |                                |        |   |                             |   | 49,772  |            |  |   | 42,333         |   |  |         | 20,588  |              |  |   |             |  |   |        |   |  |   | 112,693 |  
|Selling, general and administrative expenses                 |  |                                |        |   |                             |   | 11,856  |            |  |   | 10,817         |   |  |         | 6,304   |              |  |   |             |  |   |        |   |  |   | 28,977  |  
|Asset impairment charges                                     |  |                                |        |   |                             |   | 5,423   |            |  |   | 946            |   |  |         | 90      |              |  |   |             |  |   |        |   |  |   | 6,459   |  
|Net loss (gain) on disposal of property, plant and equipment |  |                                |        |   |                             |   | 419     |            |  |   | (193           | ) |  |         | 577     |              |  |   |             |  |   |        |   |  |   | 803     |  
|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  
|Operating income                                             |  |                                |        |   |                             |   | 32,074  |            |  |   | 30,763         |   |  |         | 13,617  |              |  |   |             |  |   |        |   |  |   | 76,454  |  
|Interest expense, net                                        |  |                                |        |   |                             |   | 28,924  |            |  |   | 6,958          |   |  |         | 1,054   |              |  |   |             |  |   |        |   |  |   | 36,936  |  
|Net gain on debt extinguishment                              |  |                                |        |   |                             |   | (756    | )          |  |   |               |   |  |         |        |              |  |   |             |  |   |        |   |  |   | (756    | )
|Other (income) expense, net                                  |  |                                |        |   |                             |   | (1,150  | )          |  |   | (3,021         | ) |  |         | 194     |              |  |   |             |  |   | 3,000   |   |  |   | (977    | )
|Equity in earnings of subsidiaries                           |  |                                | (34,865 | ) |                             |   | (30,160 | )          |  |   | (5,546         | ) |  |         |        |              |  |   |             |  |   | 70,571  |   |  |   |        |  
|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  
|Income (loss) before income taxes                            |  |                                | 34,865  |   |                             |   | 35,216  |            |  |   | 32,372         |   |  |         | 12,369  |              |  |   |             |  |   | (73,571 | ) |  |   | 41,251  |  
|Income tax provision                                         |  |                                |        |   |                             |   | 351     |            |  |   | 1,230          |   |  |         | 3,326   |              |  |   |             |  |   |        |   |  |   | 4,907   |  
|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  
|Income (loss) from continuing operations                     |  |                                | 34,865  |   |                             |   | 34,865  |            |  |   | 31,142         |   |  |         | 9,043   |              |  |   |             |  |   | (73,571 | ) |  |   | 36,344  |  
|Loss from discontinued operations                            |  |                                |        |   |                             |   |        |            |  |   |               |   |  |         | (1,479  | )            |  |   |             |  |   |        |   |  |   | (1,479  | )
|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  
|Net income (loss)                                            |  | $                              | 34,865  |   |                             | $ | 34,865  |            |  | $ | 31,142         |   |  | $       | 7,564   |              |  | $ |             |  | $ | (73,571 | ) |  | $ | 34,865  |  
|                                                             |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |         |  



22



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2009

(In thousands)



|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  
|----------------------------------------------------- |  | ------------------------------ | ------- | - | --------------------------- | - | ------- | ---------- |  | - | -------------- | - |  | ------- | ------- | ------------ |  | - | ------------ |  | - | -------- | - |  | - | --------- | -
|                                                      |  | GrahamPackagingHoldingsCompany |         |   | GrahamPackagingCompany,L.P. |   |         | Guarantors |  |   | Non-Guarantors |   |  | CapCo I |         | Eliminations |  |   | Consolidated | 
|Net sales                                             |  | $                              |        |   |                             | $ | 505,995 |            |  | $ | 452,031        |   |  | $       | 226,528 |              |  | $ |             |  | $ | (36,989  | ) |  | $ | 1,147,565 |  
|Cost of goods sold                                    |  |                                |        |   |                             |   | 419,960 |            |  |   | 373,349        |   |  |         | 184,976 |              |  |   |             |  |   | (36,989  | ) |  |   | 941,296   |  
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  
|Gross profit                                          |  |                                |        |   |                             |   | 86,035  |            |  |   | 78,682         |   |  |         | 41,552  |              |  |   |             |  |   |         |   |  |   | 206,269   |  
|Selling, general and administrative expenses          |  |                                |        |   |                             |   | 23,692  |            |  |   | 21,316         |   |  |         | 12,396  |              |  |   |             |  |   |         |   |  |   | 57,404    |  
|Asset impairment charges                              |  |                                |        |   |                             |   | 6,276   |            |  |   | 1,669          |   |  |         | 90      |              |  |   |             |  |   |         |   |  |   | 8,035     |  
|Net loss on disposal of property, plant and equipment |  |                                |        |   |                             |   | 1,051   |            |  |   | 650            |   |  |         | 597     |              |  |   |             |  |   |         |   |  |   | 2,298     |  
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  
|Operating income                                      |  |                                |        |   |                             |   | 55,016  |            |  |   | 55,047         |   |  |         | 28,469  |              |  |   |             |  |   |         |   |  |   | 138,532   |  
|Interest expense, net                                 |  |                                |        |   |                             |   | 51,941  |            |  |   | 22,522         |   |  |         | 1,947   |              |  |   |             |  |   |         |   |  |   | 76,410    |  
|Net gain on debt extinguishment                       |  |                                |        |   |                             |   | (756    | )          |  |   |               |   |  |         |        |              |  |   |             |  |   |         |   |  |   | (756      | )
|Other (income) expense, net                           |  |                                |        |   |                             |   | (13,037 | )          |  |   | (5,946         | ) |  |         | (416    | )            |  |   |             |  |   | 17,854   |   |  |   | (1,545    | )
|Equity in earnings of subsidiaries                    |  |                                | (53,550 | ) |                             |   | (37,602 | )          |  |   | (10,505        | ) |  |         |        |              |  |   |             |  |   | 101,657  |   |  |   |          |  
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  
|Income (loss) before income taxes                     |  |                                | 53,550  |   |                             |   | 54,470  |            |  |   | 48,976         |   |  |         | 26,938  |              |  |   |             |  |   | (119,511 | ) |  |   | 64,423    |  
|Income tax provision                                  |  |                                |        |   |                             |   | 920     |            |  |   | 1,408          |   |  |         | 6,739   |              |  |   |             |  |   |         |   |  |   | 9,067     |  
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  
|Income (loss) from continuing operations              |  |                                | 53,550  |   |                             |   | 53,550  |            |  |   | 47,568         |   |  |         | 20,199  |              |  |   |             |  |   | (119,511 | ) |  |   | 55,356    |  
|Loss from discontinued operations                     |  |                                |        |   |                             |   |        |            |  |   |               |   |  |         | (1,806  | )            |  |   |             |  |   |         |   |  |   | (1,806    | )
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  
|Net income (loss)                                     |  | $                              | 53,550  |   |                             | $ | 53,550  |            |  | $ | 47,568         |   |  | $       | 18,393  |              |  | $ |             |  | $ | (119,511 | ) |  | $ | 53,550    |  
|                                                      |  |                                |         |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |           |  



23



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2010

(In thousands)



|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|------------------------------------------------------------ |  | ------------------------------ | - | --------------------------- | - | -------- | ---------- |  | - | -------------- | - |  | ------- | ------- | ------------ |  | - | ------------ |  | - | ------- | - |  | - | -------- | -
|                                                             |  | GrahamPackagingHoldingsCompany |   | GrahamPackagingCompany,L.P. |   |          | Guarantors |  |   | Non-Guarantors |   |  | CapCo I |         | Eliminations |  |   | Consolidated | 
|Operating activities:                                        |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Net cash (used in) provided by operating activities          |  | $                              |  |                             | $ | (2,589   | )          |  | $ | 72,131         |   |  | $       | 30,684  |              |  | $ |             |  | $ | (30     | ) |  | $ | 100,196  |  
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Investing activities:                                        |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Net cash paid for property, plant and equipment              |  |                                |  |                             |   | (21,445  | )          |  |   | (18,541        | ) |  |         | (35,696 | )            |  |   |             |  |   |        |   |  |   | (75,682  | )
|Intercompany investing activities                            |  |                                |  |                             |   | 2,403    |            |  |   | (50,815        | ) |  |         |        |              |  |   |             |  |   | 48,412  |   |  |   |         |  
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Net cash (used in) provided by investing activities          |  |                                |  |                             |   | (19,042  | )          |  |   | (69,356        | ) |  |         | (35,696 | )            |  |   |             |  |   | 48,412  |   |  |   | (75,682  | )
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Financing activities:                                        |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Proceeds from issuance of long-term debt                     |  |                                |  |                             |   | 245      |            |  |   |               |   |  |         | 42,273  |              |  |   |             |  |   |        |   |  |   | 42,518   |  
|Payment of long-term debt                                    |  |                                |  |                             |   | (200,620 | )          |  |   | (375           | ) |  |         | (39,483 | )            |  |   |             |  |   |        |   |  |   | (240,478 | )
|Intercompany financing activities                            |  |                                |  |                             |   | 41,051   |            |  |   | (2,403         | ) |  |         | 9,764   |              |  |   |             |  |   | (48,412 | ) |  |   |         |  
|Debt issuance fees                                           |  |                                |  |                             |   | (648     | )          |  |   |               |   |  |         |        |              |  |   |             |  |   |        |   |  |   | (648     | )
|Net proceeds from sale of additional units to GPC            |  |                                |  |                             |   | 165,636  |            |  |   |               |   |  |         |        |              |  |   |             |  |   |        |   |  |   | 165,636  |  
|Fees paid on behalf of GPC                                   |  |                                |  |                             |   | (994     | )          |  |   |               |   |  |         |        |              |  |   |             |  |   |        |   |  |   | (994     | )
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Net cash provided by (used in) financing activities          |  |                                |  |                             |   | 4,670    |            |  |   | (2,778         | ) |  |         | 12,554  |              |  |   |             |  |   | (48,412 | ) |  |   | (33,966  | )
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents |  |                                |  |                             |   |         |            |  |   |               |   |  |         | (2,274  | )            |  |   |             |  |   | 30      |   |  |   | (2,244   | )
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|(Decrease) increase in cash and cash equivalents             |  |                                |  |                             |   | (16,961  | )          |  |   | (3             | ) |  |         | 5,268   |              |  |   |             |  |   |        |   |  |   | (11,696  | )
|Cash and cash equivalents at beginning of period             |  |                                |  |                             |   | 124,262  |            |  |   | 3              |   |  |         | 23,543  |              |  |   |             |  |   |        |   |  |   | 147,808  |  
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  
|Cash and cash equivalents at end of period                   |  | $                              |  |                             | $ | 107,301  |            |  | $ |               |   |  | $       | 28,811  |              |  | $ |             |  | $ |        |   |  | $ | 136,112  |  
|                                                             |  |                                |   |                             |   |          |            |  |   |                |   |  |         |         |              |  |   |              |  |   |         |   |  |   |          |  



24



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



GRAHAM PACKAGING HOLDINGS COMPANY

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2009

(In thousands)



|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|------------------------------------------------------------- |  | ------------------------------ | - | --------------------------- | - | ------- | ---------- |  | - | -------------- | - |  | ------- | ------- | ------------ |  | - | ------------ |  | - | -------- | - |  | - | ------- | -
|                                                              |  | GrahamPackagingHoldingsCompany |   | GrahamPackagingCompany,L.P. |   |         | Guarantors |  |   | Non-Guarantors |   |  | CapCo I |         | Eliminations |  |   | Consolidated | 
|Operating activities:                                         |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Net cash provided by (used in) operating activities           |  | $                              |  |                             | $ | 57,926  |            |  | $ | 121,606        |   |  | $       | 56,450  |              |  | $ |             |  | $ | (17,854  | ) |  | $ | 218,128 |  
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Investing activities:                                         |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Net cash paid for property, plant and equipment               |  |                                |  |                             |   | (29,910 | )          |  |   | (25,347        | ) |  |         | (15,963 | )            |  |   |             |  |   |         |   |  |   | (71,220 | )
|Acquisition of/investment in a business, net of cash acquired |  |                                |  |                             |   | (365    | )          |  |   | (1,925         | ) |  |         | (15,194 | )            |  |   |             |  |   | 17,484   |   |  |   |        |  
|Intercompany investing activities                             |  |                                |  |                             |   | (28,278 | )          |  |   | (122,469       | ) |  |         |        |              |  |   |             |  |   | 150,747  |   |  |   |        |  
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Net cash (used in) provided by investing activities           |  |                                |  |                             |   | (58,553 | )          |  |   | (149,741       | ) |  |         | (31,157 | )            |  |   |             |  |   | 168,231  |   |  |   | (71,220 | )
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Financing activities:                                         |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Proceeds from issuance of long-term debt                      |  |                                |  |                             |   | 6,092   |            |  |   |               |   |  |         | 16,416  |              |  |   |             |  |   |         |   |  |   | 22,508  |  
|Payment of long-term debt                                     |  |                                |  |                             |   | (40,610 | )          |  |   | (143           | ) |  |         | (14,915 | )            |  |   |             |  |   |         |   |  |   | (55,668 | )
|Intercompany financing activities                             |  |                                |  |                             |   | 116,215 |            |  |   | 28,278         |   |  |         | 6,254   |              |  |   |             |  |   | (150,747 | ) |  |   |        |  
|Debt issuance fees                                            |  |                                |  |                             |   | (9,570  | )          |  |   |               |   |  |         |        |              |  |   |             |  |   |         |   |  |   | (9,570  | )
|Purchase of partnership units                                 |  |                                |  |                             |   | (89     | )          |  |   |               |   |  |         |        |              |  |   |             |  |   |         |   |  |   | (89     | )
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Net cash provided by (used in) financing activities           |  |                                |  |                             |   | 72,038  |            |  |   | 28,135         |   |  |         | 7,755   |              |  |   |             |  |   | (150,747 | ) |  |   | (42,819 | )
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Effect of exchange rate changes on cash and cash equivalents  |  |                                |  |                             |   |        |            |  |   |               |   |  |         | 599     |              |  |   |             |  |   | 370      |   |  |   | 969     |  
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Increase in cash and cash equivalents                         |  |                                |  |                             |   | 71,411  |            |  |   |               |   |  |         | 33,647  |              |  |   |             |  |   |         |   |  |   | 105,058 |  
|Cash and cash equivalents at beginning of period              |  |                                |  |                             |   | 35,297  |            |  |   | 1              |   |  |         | 8,581   |              |  |   |             |  |   |         |   |  |   | 43,879  |  
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  
|Cash and cash equivalents at end of period                    |  | $                              |  |                             | $ | 106,708 |            |  | $ | 1              |   |  | $       | 42,228  |              |  | $ |             |  | $ |         |   |  | $ | 148,937 |  
|                                                              |  |                                |   |                             |   |         |            |  |   |                |   |  |         |         |              |  |   |              |  |   |          |   |  |   |         |  



25



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



18. Comprehensive Income

Comprehensive income for the three and six months ended June 30, 2010 and 2009, was as follows:



|                                                                                                                                                                                                                                                                                                                                       |  |                            |         |                          |      |   |        |  |   |         |   |  |   |       
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------- | ------------------------ | ---- | - | ------ |  | - | ------- | - |  | - | ------
|                                                                                                                                                                                                                                                                                                                                       |  | Three Months EndedJune 30, |         | Six Months
EndedJune 30,
|                                                                                                                                                                                                                                                                                                                                       |  | 2010                       |         |                          | 2009 |   | 2010   |  |   | 2009   
|                                                                                                                                                                                                                                                                                                                                       |  | (In thousands)            
|Net income                                                                                                                                                                                                                                                                                                                             |  | $                          | 46,510  |                          |      | $ | 34,865 |  | $ | 25,725  |   |  | $ | 53,550
|Changes in fair value of derivatives designated and accounted for as cash flow hedges (net of tax of $0 for all periods
presented)                                                                                                                                                                                                     |  |                            |        |                          |      |   | 81     |  |   |        |   |  |   | 347   
|Amortization of amounts in accumulated other comprehensive income (loss) as of the date the Company discontinued hedge accounting
for its interest rate collar and swap agreements (net of tax of $0 for all periods presented)                                                                                                        |  |                            | 2,018   |                          |      |   | 1,609  |  |   | 4,107   |   |  |   | 3,217 
|Amortization of prior service costs and unrealized actuarial losses included in net periodic benefit costs for pension and
post-retirement plans (net of a tax provision of $9 and $19 for the three and six months ended June 30, 2010, respectively, and $10 and $20 for the three and six months ended June 30, 2009, respectively) |  |                            | 516     |                          |      |   | 671    |  |   | 859     |   |  |   | 1,302 
|Foreign currency translation adjustments (net of a tax provision of $77 for each of the three and six months ended June 30,
2010, and a tax provision of $370 and a tax benefit of $6 for the three and six months ended June 30, 2009, respectively)                                                                                  |  |                            | (22,850 | )                        |      |   | 28,062 |  |   | (24,537 | ) |  |   | 4,860 
|                                                                                                                                                                                                                                                                                                                                       |  |                            |         |                          |      |   |        |  |   |         |   |  |   |       
|Comprehensive income                                                                                                                                                                                                                                                                                                                   |  | $                          | 26,194  |                          |      | $ | 65,288 |  | $ | 6,154   |   |  | $ | 63,276
|                                                                                                                                                                                                                                                                                                                                       |  |                            |         |                          |      |   |        |  |   |         |   |  |   |       



26



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



19. Segment Information

The Company is organized and managed on a geographical basis in three operating segments: North America, Europe and South America. Segment
information for the three and six months ended June 30, 2010 and 2009, and as of June 30, 2010, and December 31, 2009, representing the reportable segments currently utilized by the chief operating decision makers, was as follows:



|                                |  |                                  |  |                |           |   |        |   |              |  |   |                 |      |  |       |       |   |  |   |           |  
|------------------------------- |  | -------------------------------- |  | -------------- | --------- | - | ------ | - | ------------ |  | - | --------------- | ---- |  | ----- | ----- | - |  | - | --------- | -
|                                |  |                                  |  | NorthAmerica   |           |   | Europe |   | SouthAmerica |  |   | Eliminations(a) |      |  | Total |      
|                                |  |                                  |  | (In thousands) |          
|Net sales (b) (c)               |  | Three months ended June 30, 2010 |  | $              | 574,136   |   |        | $ | 54,527       |  | $ | 24,413          |      |  | $     | (244  | ) |  | $ | 652,832   |  
|                                |  | Three months ended June 30, 2009 |  |                | 509,263   |   |        |   | 53,984       |  |   | 22,484          |      |  |       | (17   | ) |  |   | 585,714   |  
|                                |  | Six months ended June 30, 2010   |  |                | 1,079,290 |   |        |   | 112,791      |  |   | 46,861          |      |  |       | (534  | ) |  |   | 1,238,408 |  
|                                |  | Six months ended June 30, 2009   |  |                | 997,760   |   |        |   | 110,364      |  |   | 39,633          |      |  |       | (192  | ) |  |   | 1,147,565 |  
|Operating income (loss)         |  | Three months ended June 30, 2010 |  | $              | 84,326    |   |        | $ | 5,693        |  | $ | 1,267           |      |  | $     |      |   |  | $ | 91,286    |  
|                                |  | Three months ended June 30, 2009 |  |                | 71,746    |   |        |   | 5,762        |  |   | (1,054          | )    |  |       |      |   |  |   | 76,454    |  
|                                |  | Six months ended June 30, 2010   |  |                | 107,053   |   |        |   | 13,043       |  |   | 3,580           |      |  |       |      |   |  |   | 123,676   |  
|                                |  | Six months ended June 30, 2009   |  |                | 125,616   |   |        |   | 15,745       |  |   | (2,829          | )    |  |       |      |   |  |   | 138,532   |  
|Depreciation and                |  | Three months ended June 30, 2010 |  | $              | 33,555    |   |        | $ | 4,109        |  | $ | 1,408           |      |  | $     |      |   |  | $ | 39,072    |  
|amortization                    |  | Three months ended June 30, 2009 |  |                | 34,676    |   |        |   | 4,984        |  |   | 1,007           |      |  |       |      |   |  |   | 40,667    |  
|                                |  | Six months ended June 30, 2010   |  |                | 66,669    |   |        |   | 8,440        |  |   | 2,536           |      |  |       |      |   |  |   | 77,645    |  
|                                |  | Six months ended June 30, 2009   |  |                | 67,512    |   |        |   | 9,441        |  |   | 2,133           |      |  |       |      |   |  |   | 79,086    |  
|Asset impairment charges        |  | Three months ended June 30, 2010 |  | $              | 515       |   |        | $ |             |  | $ | 39              |      |  | $     |      |   |  | $ | 554       |  
|                                |  | Three months ended June 30, 2009 |  |                | 6,459     |   |        |   |             |  |   |                |      |  |       |      |   |  |   | 6,459     |  
|                                |  | Six months ended June 30, 2010   |  |                | 2,414     |   |        |   | 322          |  |   | 56              |      |  |       |      |   |  |   | 2,792     |  
|                                |  | Six months ended June 30, 2009   |  |                | 8,035     |   |        |   |             |  |   |                |      |  |       |      |   |  |   | 8,035     |  
|Interest expense, net           |  | Three months ended June 30, 2010 |  | $              | 40,654    |   |        | $ | 307          |  | $ | 752             |      |  | $     |      |   |  | $ | 41,713    |  
|                                |  | Three months ended June 30, 2009 |  |                | 35,989    |   |        |   | 187          |  |   | 760             |      |  |       |      |   |  |   | 36,936    |  
|                                |  | Six months ended June 30, 2010   |  |                | 85,123    |   |        |   | 638          |  |   | 1,216           |      |  |       |      |   |  |   | 86,977    |  
|                                |  | Six months ended June 30, 2009   |  |                | 74,577    |   |        |   | 558          |  |   | 1,275           |      |  |       |      |   |  |   | 76,410    |  
|Other (income) expense, net     |  | Three months ended June 30, 2010 |  | $              | (1,309    | ) |        | $ | 1,829        |  | $ | (171            | )(d) |  | $     |      |   |  | $ | 349       |  
|                                |  | Three months ended June 30, 2009 |  |                | (3,181    | ) |        |   | 960          |  |   | (1,636          | )    |  |       | 2,880 |   |  |   | (977      | )
|                                |  | Six months ended June 30, 2010   |  |                | (2,651    | ) |        |   | 3,352        |  |   | 2,511           | (d)  |  |       |      |   |  |   | 3,212     |  
|                                |  | Six months ended June 30, 2009   |  |                | (1,951    | ) |        |   | 785          |  |   | (3,259          | )    |  |       | 2,880 |   |  |   | (1,545    | )
|Income tax provision (benefit)  |  | Three months ended June 30, 2010 |  | $              | 978       |   |        | $ | 1,764        |  | $ | (28             | )    |  | $     |      |   |  | $ | 2,714     |  
|                                |  | Three months ended June 30, 2009 |  |                | 1,947     |   |        |   | 1,264        |  |   | 1,696           |      |  |       |      |   |  |   | 4,907     |  
|                                |  | Six months ended June 30, 2010   |  |                | 1,794     |   |        |   | 3,098        |  |   | 206             |      |  |       |      |   |  |   | 5,098     |  
|                                |  | Six months ended June 30, 2009   |  |                | 3,543     |   |        |   | 4,399        |  |   | 1,125           |      |  |       |      |   |  |   | 9,067     |  
|Identifiable assets (b) (c) (e) |  | As of June 30, 2010              |  | $              | 811,149   |   |        | $ | 117,978      |  | $ | 63,062          |      |  | $     |      |   |  | $ | 992,189   |  
|                                |  | As of December 31, 2009          |  |                | 830,897   |   |        |   | 138,053      |  |   | 48,828          |      |  |       |      |   |  |   | 1,017,778 |  
|Goodwill                        |  | As of June 30, 2010              |  | $              | 421,328   |   |        | $ | 13,738       |  | $ | 7               |      |  | $     |      |   |  | $ | 435,073   |  
|                                |  | As of December 31, 2009          |  |                | 420,765   |   |        |   | 16,286       |  |   | 7               |      |  |       |      |   |  |   | 437,058   |  
|Cash paid for property,         |  | Six months ended June 30, 2010   |  | $              | 50,269    |   |        | $ | 8,323        |  | $ | 17,345          |      |  | $     |      |   |  | $ | 75,937    |  
|plant and equipment             |  | Six months ended June 30, 2009   |  |                | 58,335    |   |        |   | 5,688        |  |   | 7,777           |      |  |       |      |   |  |   | 71,800    |  



|(a) | To eliminate intercompany transactions.
|--- | ---------------------------------------



27



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



|(b) | The Companys net sales for Europe include countries having significant sales as follows:
|--- | -----------------------------------------------------------------------------------------



|        |  |                            |      |                          |   |      |  |      |      |  |   |     
|------- |  | -------------------------- | ---- | ------------------------ | - | ---- |  | ---- | ---- |  | - | ----
|        |  | Three Months EndedJune 30, |      | Six Months EndedJune 30,
|        |  | 2010                       |      | 2009                     |   | 2010 |  | 2009
|        |  | (In millions)             
|Poland  |  | $                          | 12.6 |                          | $ | 10.5 |  | $    | 26.5 |  | $ | 22.7
|Belgium |  |                            | 12.6 |                          |   | 12.7 |  |      | 26.8 |  |   | 26.7
|Spain   |  |                            | 6.9  |                          |   | 8.3  |  |      | 14.2 |  |   | 17.5
|France  |  |                            | 7.0  |                          |   | 5.4  |  |      | 14.7 |  |   | 11.0

The Companys
identifiable assets for Europe include countries having significant identifiable assets as follows:



|        |  |               |      |                  |   |     
|------- |  | ------------- | ---- | ---------------- | - | ----
|        |  | June 30,2010  |      | December 31,2009
|        |  | (In millions)
|Poland  |  | $             | 31.0 |                  | $ | 36.6
|Belgium |  |               | 27.9 |                  |   | 31.9
|Spain   |  |               | 19.6 |                  |   | 23.6
|France  |  |               | 14.3 |                  |   | 15.1



|(c) | The Companys net sales for North America include sales in Mexico which totaled $47.0 million and $39.2 million for the three months ended June 30, 2010 and
2009, respectively, and $86.6 million and $69.5 million for the six months ended June 30, 2010 and 2009, respectively. Identifiable assets in Mexico totaled $64.4 million and $58.8 million as of June 30, 2010, and December 31, 2009,
respectively. Substantially all of the North America reportable segments remaining net sales and identifiable assets are in the United States.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Beginning January 1, 2010, Venezuelas economy is considered to be highly inflationary for accounting purposes. Accordingly, the Company has adopted the U.S.
dollar as the functional currency for its Venezuelan operations. All bolivar-denominated transactions, as well as monetary assets and liabilities, are remeasured into U.S. dollars. As a result of the application of hyper-inflationary accounting
requiring the revaluation of monetary assets and liabilities, the Company recorded a $0.3 million gain and a $2.5 million loss in other expense for the three and six months ended June 30, 2010, respectively. Net sales for Venezuela were $1.5
million and $3.0 million for the three and six months ended June 30, 2010, respectively, and net assets for Venezuela were less than 1.0% of the Companys total net assets as of June 30, 2010, and December 31, 2009. As the
Venezuelan operations are not significant to the overall operations of the Company, future rate changes in the bolivar would not have a significant impact on the Companys financial statements.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(e) | Represents property, plant and equipment, net.
|--- | ----------------------------------------------

Product Net Sales Information

The following is supplemental information on net sales by product category:



|                        |  |                            |         |                          |   |         |  |      |           |  |   |          
|----------------------- |  | -------------------------- | ------- | ------------------------ | - | ------- |  | ---- | --------- |  | - | ---------
|                        |  | Three Months EndedJune 30, |         | Six Months
EndedJune 30,
|                        |  | 2010                       |         | 2009                     |   | 2010    |  | 2009
|                        |  | (In thousands)            
|Food and Beverage       |  | $                          | 407,819 |                          | $ | 360,844 |  | $    | 769,752   |  | $ | 713,582  
|Household               |  |                            | 111,084 |                          |   | 105,626 |  |      | 218,008   |  |   | 207,153  
|Personal Care/Specialty |  |                            | 40,935  |                          |   | 42,066  |  |      | 82,505    |  |   | 85,818   
|Automotive Lubricants   |  |                            | 92,994  |                          |   | 77,178  |  |      | 168,143   |  |   | 141,012  
|                        |  |                            |         |                          |   |         |  |      |           |  |   |          
|Total Net Sales         |  | $                          | 652,832 |                          | $ | 585,714 |  | $    | 1,238,408 |  | $ | 1,147,565
|                        |  |                            |         |                          |   |         |  |      |           |  |   |          



28



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



20. Pension Plans

The components of net periodic pension cost for the Companys defined benefit pension plans consisted of the following:



|                                                     |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                     |  | Three Months EndedJune 30, |        |   | Six Months
EndedJune 30, |  
|                                                     |  | 2010                       |        |   | 2009                     |   |        | 2010 |  |   | 2009   |  
|                                                     |  | (In thousands)             |       
|Components of net periodic pension cost:             |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Service cost                                         |  | $                          | 546    |   |                          | $ | 564    |      |  | $ | 1,094  |   |  | $ | 1,136  |  
|Interest cost                                        |  |                            | 1,585  |   |                          |   | 1,505  |      |  |   | 3,176  |   |  |   | 2,996  |  
|Expected return on plan assets                       |  |                            | (1,740 | ) |                          |   | (1,433 | )    |  |   | (3,483 | ) |  |   | (2,852 | )
|Net amortization and deferral of prior service costs |  |                            | 396    |   |                          |   | 582    |      |  |   | 790    |   |  |   | 1,173  |  
|Curtailment/special charges                          |  |                            |       |   |                          |   | 104    |      |  |   |       |   |  |   | 104    |  
|Employee contributions                               |  |                            |       |   |                          |   | (19    | )    |  |   |       |   |  |   | (37    | )
|                                                     |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Net periodic pension cost                            |  | $                          | 787    |   |                          | $ | 1,303  |      |  | $ | 1,577  |   |  | $ | 2,520  |  
|                                                     |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  

The Company previously disclosed in its financial statements for the year ended December 31, 2009, that
it expected to contribute $7.3 million to its pension plans in 2010. As of June 30, 2010, $2.9 million of required contributions to its pension plans has been made and the Company expects to make an additional $4.4 million of contributions in
the remainder of 2010.

The Company closed its plants located in Bristol, PA and Vicksburg, MS during the fourth quarter of
2009. As a result of these closings, in January 2010, the Company made an additional $0.5 million contribution to the Bristol, PA plan, and in June 2010, an additional $0.1 million contribution to the Vicksburg, MS plan, to fully fund both plans.

The Company recognized $1.9 million of expense for its 401(k) plans in each of the second quarters of 2010 and 2009, and $3.7
million of expense for its 401(k) plans in each of the first halves of 2010 and 2009.

21. Transactions with Related Parties

The Company had transactions with entities affiliated through common ownership. The Company made payments to Graham
Engineering Company for equipment and related services of $0.4 million and $0.5 million for the three months ended June 30, 2010 and 2009, respectively, and $1.4 million and $0.8 million for the six months ended June 30, 2010 and 2009,
respectively.

Affiliates of both of the Graham Family and Blackstone have supplied management and advisory services to the
Company since 1998. The Company has recorded $0.3 million and $1.2 million of expense for these services for the three months ended June 30, 2010 and 2009, respectively, and $1.0 million and $2.5 million for the six months ended June 30,
2010 and 2009, respectively. Under the Fifth Amended and Restated Limited Partnership Agreement and the Monitoring Agreement, the Company was obligated to make annual payments of $2.0 million and $3.0 million to affiliates of the Graham Family and
Blackstone, respectively. In exchange for a one-time payment of $26.3 million to Blackstone Management Partners III L.L.C. and $8.8 million to Graham Alternative Investment Partners I, the parties of the Monitoring Agreement agreed to terminate such
agreement. These amounts paid to terminate the Monitoring Agreement are reflected in selling, general and administrative expenses on the Condensed Consolidated Statement of Operations (Unaudited) for the six months ended June 30, 2010. As a
result of the termination, Blackstone, the Graham Family and their affiliates have no further obligation to provide monitoring services to the Company, and the Company has no further obligation to make annual payments of $4.0 million, under the
Monitoring Agreement. As a result, as of February 10, 2010, the Company is only obligated to make annual payments of $1.0 million to affiliates of the Graham Family for ongoing management and advisory services under the Fifth Amended and
Restated Limited Partnership Agreement, until such time that the Graham Family sells more than two thirds of its original investment, and such services would then cease.

At June 30, 2010, the Company had loans outstanding to certain former management employees of the Company for the purchase of shares
of GPC, which owns, directly and indirectly, approximately 91% of the Company as of June 30, 2010. These loans were made in connection with the capital call payments made on



29



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



September 29, 2000, and March 29, 2001, pursuant to a capital call agreement dated as of August 13, 1998. The proceeds from the loans were used to fund managements share of
the capital call payments. The loans mature on September 28, 2012, and March 30, 2013, respectively, and accrue interest at a rate of 6.22%. The loans are secured by a pledge of the stock purchased by the loans. The loans and related
interest, totaling $1.9 million and $1.8 million as of June 30, 2010, and December 31, 2009, respectively, are reflected in partners capital (deficit) on the Condensed Consolidated Balance Sheets (Unaudited).

The Company has provided funding to GPC to cover its expenses, primarily in connection with the IPO, resulting in a receivable from GPC
of $2.0 million, which is reflected in partners capital (deficit) on the Condensed Consolidated Balance Sheet (Unaudited) as of June 30, 2010.

In connection with the IPO, on February 10, 2010, GPC entered into separate Income Tax Receivable Agreements (ITRs) with
its pre-IPO stockholders (e.g. Blackstone, management and other stockholders) and with GPC Holdings, L.P., an affiliate of the Graham Family. The agreements provide for the payment by GPC of 85% of the amount of cash savings, if any, in U.S.
federal, state and local income tax that GPC actually realizes (or is deemed to realize in the case of an early termination or change in control as further described in the ITRs) as a result of the utilization of net operating losses attributable to
periods prior to the IPO, and any increase to the tax basis of the assets of the Company related to (1) GPCs 1998 acquisition of the Company and (2) current and future exchanges by the Graham Family of their limited partnership units
for common stock of GPC pursuant to the Exchange Agreement, and of certain tax benefits related to GPCs entering into the ITRs, including tax benefits attributable to payments under the ITRs. Payments under the ITRs are not conditioned upon
these parties continued ownership of the Company or GPC.

GPC expects that future payments under the ITRs will aggregate
to between $200.0 million and $230.0 million with potential additional payments for tax basis step-ups relating to future exchanges by the Graham Family of their limited partnership units in the Company for GPC common stock depending on the timing
and value of such exchanges. This range is based on GPCs assumptions using various items, including valuation analysis and historical tax basis amounts. This range also includes step-ups related to the Graham Familys exchange of
1,324,900 limited partnership units through February 18, 2010. GPC will recognize obligations based on the amount of recorded net deferred income tax assets recognized, and subject to the ITRs. Changes in the recorded net deferred income tax
assets will result in changes in the ITRs obligations, and such changes will be recorded as other income or expense. As of June 30, 2010, the value of the ITRs obligations was $11.4 million. Because GPC is a holding company with no operations
of its own, its ability to make payments under the ITRs is dependent on the Companys ability to make distributions. Upon the effective date of the respective ITRs, GPC recorded an initial obligation of $6.5 million, which was recognized as a
reduction of additional paid-in capital. Additionally, GPC recorded $3.6 million and $4.9 million in expense related to the increase in the ITRs obligations for the three and six months ended June 30, 2010, respectively. For the six months
ended June 30, 2010, no payments have been made under the ITRs.

22. Environmental Matters

As a result of the Company closing its plant located in Edison, New Jersey, the Company is subject to New Jerseys Industrial Site
Recovery Act (ISRA). The Company acquired this facility from Owens-Illinois, Inc. in 2004. ISRA is an environmental law that specifies a process of reporting to the New Jersey Department of Environmental Protection (NJDEP)
and, in some situations, investigating, cleaning up and/or taking other measures with respect to environmental conditions that may exist at an industrial establishment that has been shut down or is being transferred. The Company is in the process of
evaluating and implementing its obligations under ISRA regarding this facility. The Company has recorded a preliminary reserve of $0.4 million for this obligation. This amount may change based on results of additional investigation expected to be
undertaken for NJDEP.

23. Partners Capital (Deficit)

On February 10, 2010, the Companys majority owner, GPC, completed its IPO. In connection with the IPO, the Company effected a
3,781.4427-for-one unit split and its limited partnership agreement has been amended and restated as the Sixth Amended and Restated Limited Partnership Agreement (the Partnership Agreement). Accordingly, any unit/share information
reflects such splits. Pursuant to the Partnership Agreement, the Companys



30



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



partnership interests have been denominated as limited partnership units and general partnership units with no change in relative economic ownership percentages prior to the IPO. Additionally,
general partnership interests of the Graham Family have been converted into limited partnership interests on an equivalent basis.

On February 17, 2010, and in connection with the IPO, GPC purchased 16,666,667 newly-issued, unregistered limited partnership units
of the Company for net proceeds of $165.6 million. On February 17, 2010, $114.2 million of these net proceeds was used to pay a portion of the Term Loan B and Term Loan C. Additionally, as part of the IPO, the Graham Family entered into an
Exchange Agreement. Under the Exchange Agreement, the Graham Family and certain permitted transferees may, subject to specific terms, exchange their limited partnership units in the Company for shares of GPCs common stock at any time and from
time to time on a one-for-one basis, subject to customary conversion rate adjustments for splits, stock dividends and reclassifications. Under this Exchange Agreement, entities controlled by the Graham Family and certain of their permitted
transferees exercised their rights to exchange 1,324,900 limited partnership units of the Company for 1,324,900 shares of GPCs common stock. In addition, a member of former management exchanged nine partnership units of the Company for nine
shares of GPCs common stock. The Company has also entered into Management Exchange Agreements which provide for similar rights to management to exchange limited partnership units of the Company obtained on exercise of outstanding options for
shares of GPC common stock.

On March 11, 2010, the underwriters of the IPO partially exercised their option to purchase
additional shares of GPCs common stock, par value $0.01, from GPC and purchased 1,565,600 additional shares at the initial public offering price of $10.00 per share (the Underwriters Allotment). The Underwriters
Allotment closed on March 16, 2010. GPC received net proceeds of $14.7 million (after underwriting discount and before expenses) (the Net Proceeds) and contributed the Net Proceeds to the Company in exchange for 1,565,600
newly-issued limited partnership units of the Company. The Company used the Net Proceeds and cash on hand to repay a portion of the Term Loans under the Credit Agreement.

As of June 30, 2010:



| |  |  | GPC owns 60,532,490 limited partnership units, representing an 87.9% limited partnership interest, and its wholly-owned subsidiary, BCP/Graham Holdings
L.L.C., is the sole general partner and owns 2,023,472 general partnership units, representing a 2.9% ownership in the Company;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the Graham Family owns an aggregate of 6,263,121 limited partnership units, representing a 9.1% ownership in the Company; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | a former employee owns 35,158 limited partnership units.
| | - |  | --------------------------------------------------------

The Partnership Agreement also provides that for so long as the Graham Family retains at least one-third of their partnership interests
held as of February 2, 1998 (or equivalent common stock of GPC for which such partnership interests have been or are eligible to be exchanged), they are entitled to an advisory fee of $1.0 million annually for ongoing management and advisory
services.

24. Stock-based Compensation

The Company, from time to time, has granted options to purchase partnership units of Holdings, which may be exchanged for shares of
GPCs common stock, and options to purchase shares of GPCs common stock. On February 4, 2010, GPC effected a 1,465.4874-for-one stock split and Holdings effected a 3,781.4427-for-one unit split. Accordingly, any unit/share
information reflects such splits. As a result of these splits, each share of GPCs common stock corresponds to one unit of Holdings partnership interest.



31



---

##### Table of Contents

GRAHAM PACKAGING HOLDINGS COMPANY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)continued



A summary of the changes in the unit options outstanding under the option plans for the
six months ended June 30, 2010, is as follows:



|                               |  |                   |   |  |                                     |      |                                         |     |                         |   |     
|------------------------------ |  | ----------------- | - |  | ----------------------------------- | ---- | --------------------------------------- | --- | ----------------------- | - | ----
|                               |  | UnitsUnderOptions |   |  | WeightedAverageExercisePrice/Option |      | WeightedAverageRemainingContractualTerm |     | AggregateIntrinsicValue
|                               |  |                   |   |  |                                     |      | (in years)                              |     | (in millions)          
|Outstanding at January 1, 2010 |  | 4,813,115         |   |  | $                                   | 8.35 |                                         |     |                         |   |     
|Granted                        |  |                  |   |  |                                     |     |                                         |     |                         |   |     
|Exercised                      |  |                  |   |  |                                     |     |                                         |     |                         |   |     
|Forfeited                      |  | (199,916          | ) |  |                                     | 7.61 |                                         |     |                         |   |     
|                               |  |                   |   |  |                                     |      |                                         |     |                         |   |     
|Outstanding at June 30, 2010   |  | 4,613,199         |   |  | $                                   | 8.39 |                                         | 6.7 |                         | $ | 15.4
|                               |  |                   |   |  |                                     |      |                                         |     |                         |   |     
|Vested or expected to vest     |  | 3,836,259         |   |  | $                                   | 8.60 |                                         | 6.4 |                         | $ | 12.0
|Exercisable at June 30, 2010   |  | 3,178,807         |   |  | $                                   | 8.68 |                                         | 6.3 |                         | $ | 9.6 

A summary of the
changes in the stock options outstanding under the option plans for the six months ended June 30, 2010, is as follows:



|                               |  |                         |   |  |                                     |       |                                         |     |                         |   |    
|------------------------------ |  | ----------------------- | - |  | ----------------------------------- | ----- | --------------------------------------- | --- | ----------------------- | - | ---
|                               |  | CommonStockUnderOptions |   |  | WeightedAverageExercisePrice/Option |       | WeightedAverageRemainingContractualTerm |     | AggregateIntrinsicValue
|                               |  |                         |   |  |                                     |       | (in years)                              |     | (in millions)          
|Outstanding at January 1, 2010 |  |                        |   |  | $                                   |      |                                         |     |                         |   |    
|Granted (1)                    |  | 881,363                 |   |  |                                     | 10.09 |                                         |     |                         |   |    
|Exercised                      |  |                        |   |  |                                     |      |                                         |     |                         |   |    
|Forfeited                      |  | (78,275                 | ) |  |                                     | 10.00 |                                         |     |                         |   |    
|                               |  |                         |   |  |                                     |       |                                         |     |                         |   |    
|Outstanding at June 30, 2010   |  | 803,088                 |   |  | $                                   | 10.10 |                                         | 9.6 |                         | $ | 1.4
|                               |  |                         |   |  |                                     |       |                                         |     |                         |   |    
|Vested or expected to vest     |  | 803,088                 |   |  | $                                   | 10.10 |                                         | 9.6 |                         | $ | 1.4
|Exercisable at June 30, 2010   |  |                        |   |  | $                                   |      |                                         |    |                         | $ |   



|(1) | In the first six months of 2010, in conjunction with the IPO, the Company granted options to certain management members to purchase 841,363 shares of common stock.
Subsequently, the Company granted options to a certain management member to purchase 40,000 shares of common stock. As a result, the Company will incur incremental compensation expense of approximately $2.2 million over the four-year vesting period
of the options. The incremental expense recorded during the six months ended June 30, 2010, was $0.2 million.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

25.
Subsequent Event

On July 1, 2010, the Company acquired China Roots Packaging PTE Ltd. (China Roots), a
plastic container manufacturing company located in Guangzhou, China, for approximately $25 million. China Roots manufactures plastic containers and closures for food, health care, personal care and petrochemical products. Its customers include
several global consumer product marketers. In 2009, China Roots sales were approximately $16.3 million.



32



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

All statements other than statements of historical facts included in this Report on Form 10-Q, including statements regarding our
future financial position, economic performance and results of operations, as well as our business strategy, budgets and projected costs and plans and objectives of management for future operations, and the information referred to under
Quantitative and Qualitative Disclosures About Market Risk (Part I, Item 3), are forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology, such as
may, will, expect, intend, estimate, anticipate, believe or continue or similar terminology. These forward-looking statements are not historical facts,
and are based on current expectations, estimates and projections about our industry, managements beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly,
readers are cautioned that any such forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Although we believe that the expectations
reflected in such forward-looking statements are reasonable as of the date made, expectations may prove to have been materially different from the results expressed or implied by such forward-looking statements. Unless otherwise required by law, we
also disclaim any obligation to update our view of any such risks or uncertainties or to announce publicly the result of any revisions to the forward-looking statements made in this report. Readers should carefully review the risks and uncertainties
under Risk Factors (Part I, Item 1A) in the Annual Report on Form 10-K of Graham Packaging Holdings Company (Holdings) for the fiscal year ended December 31, 2009. All written and oral forward-looking statements
attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by these cautionary statements. You should evaluate all forward-looking statements made in this Report on Form 10-Q in the context of these risks and
uncertainties.

Overview

Unless the context otherwise requires, all references herein to the Company, we, our or
us refer to Holdings and its subsidiaries.

We are a worldwide leader in the design, manufacture and sale
of value-added, custom blow molded plastic containers for branded consumer products. We operate in product categories where customers and end users value the technology and innovation that our custom plastic containers offer as an alternative to
traditional packaging materials such as glass, metal and paperboard. We selectively pursue opportunities where we can leverage our technology portfolio to continue to drive the trend of conversion to plastic containers from other packaging
materials. Our customers include leading multi-national and regional blue-chip consumer product companies that seek customized, sustainable plastic container solutions for diverse and stable end markets, such as the food and beverage and the
household consumer products markets. We believe we are well-positioned to meet the evolving needs of our customers who often use our technology to differentiate their products with value-added design and performance characteristics such as
smooth-wall panel-less bottles, unique pouring and dispensing features, multilayer bottles incorporating barrier technologies to extend shelf life, and ultra lightweight bottles with hot-fill capabilities that allow containers to be
filled at high temperatures.

As of June 30, 2010, we operated a network of 82 manufacturing facilities throughout North
America, Europe and South America. We are organized and managed on a geographical basis in three operating segments: North America, Europe and South America. Each operating segment includes four major categories: Food and Beverage, Household,
Personal Care/Specialty and Automotive Lubricants. Our primary strategies are to manage our business for stable growth and strong cash flow from operations, leverage our technology portfolio to meet the needs of our customers, target organic growth
in attractive markets utilizing our proven business model, continue to focus on operational excellence, and supplement our organic growth with opportunistic strategic investments.



33



---

##### Table of Contents

We believe that the critical success factors to our business are our ability to:



| |  |  | maintain relationships with, and serve the complex packaging demands of, our customers, which include some of the worlds largest branded consumer
products companies;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | participate in growth opportunities associated with the conversion of packaging products from glass, metal and paper to plastic;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | develop proprietary technologies that provide a meaningful competitive advantage in product design, product performance, process technology and
sustainability features;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | focus on operational excellence, cost reductions and overall efficiencies;
| | - |  | --------------------------------------------------------------------------



| |  |  | make investments in plant and technology necessary to satisfy the factors mentioned above; and
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | reduce our financial leverage.
| | - |  | ------------------------------

We intend to capitalize on our leadership positions in value-added custom plastic containers to increase our EBITDA (as defined herein)
and cash flow in order to reduce our financial leverage and increase stockholder return.

We believe that the area with the
greatest opportunity for growth continues to be in producing containers for the food and beverage product category because of the industrys continued conversion to plastic packaging, including the demand for containers for juices and juice
drinks, nutritional beverages, beer, yogurt drinks, liquor, teas, sports drinks/isotonics, vitamin enhanced waters, snacks, sauces, jellies and jams. Much of the growth in this area in recent years has been in the sale of smaller sized containers.
We believe we are a leader in providing value-added hot-fill polyethylene terephthalate (PET) juice containers. We also believe we are a leading participant in the growing markets for yogurt drinks and nutritional beverages where we
manufacture containers using polyolefin resins.

Growth in our household container product category was fueled in prior years
by conversions from powders to liquids for such products as detergents, household cleaners and automatic dishwashing detergent. Our strongest position is in fabric care, where management believes we are a leader in plastic container design and
manufacture. It should be noted the fabric care industry now offers most of its brands in a concentrated formula which has reduced sales in this product category.

Our personal care/specialty product category is driven by new product launch and re-launch cycles of our customers. Based on the volume
of our sales to many major suppliers of personal care/specialty products, management believes we are among the leading suppliers in this product category, which includes products for the hair care, skin care, oral care and specialty markets.
Management believes that our supply position results from our commitment to, and reputation in, new product development and flexible manufacturing processes and operations.

Our North American one-quart/liter motor oil container product category is in a mature industry. Unit volume in the one-quart/liter motor
oil industry decreased approximately 10% per year from 2006 through 2009 as the product category migrated towards the quick-lube market and larger multi-quart/liter packages. Even though we believe we have the largest market share of
multi-quart/liter containers, these sales only partially offset the loss in sales of one-quart/liter containers.

As of
June 30, 2010, we operated 29 manufacturing facilities outside of the United States in Argentina, Belgium, Brazil, Canada, Finland, France, Mexico, the Netherlands, Poland, Spain, Turkey, the United Kingdom and Venezuela. Over the past few
years, we have expanded our international operations with the addition of three new plants in Brazil and one new plant in Mexico.

For the six months ended June 30, 2010, 72.2% of our net sales were generated by our top twenty customers. All of the top twenty
customers were under long-term contracts with terms up to ten years and have been doing business with us for over 20 years on average. Prices under these arrangements are typically tied to plastic resin market standards and, therefore, vary with
market conditions. In general, the contracts have annually set minimum purchase requirements but do not obligate the customer to purchase any given amount of product from us beyond one year. Our sales to PepsiCo, Inc., our largest customer, were
10.2% and 11.9% of total sales for the six months ended June 30, 2010 and 2009, respectively. All of these sales were made in North America.



34



---

##### Table of Contents

The largest component of our cost of goods sold is resin costs. Based on certain resin
industry indices, the following table summarizes average market prices per pound of PET and high-density polyethylene (HDPE) resins in the United States during the periods indicated:



|     |  |                            |      |                          |   |      |  |      |      |  |       |  | 
|---- |  | -------------------------- | ---- | ------------------------ | - | ---- |  | ---- | ---- |  | ----- |  | 
|     |  | Three Months EndedJune 30, |      | Six Months EndedJune 30,
|     |  | 2010                       |      | 2009                     |   | 2010 |  | 2009
|PET  |  | $                          | 0.81 |                          | $ | 0.73 |  | $    | 0.81 |  | $0.70
|HDPE |  | $                          | 0.84 |                          | $ | 0.65 |  | $    | 0.84 |  | $0.62

Resin and
colorants make up a significant part of our cost of goods sold. Colorants are pigments added to the resin to formulate different colors of blow molded plastic bottles. Changes in the cost of colorants are typically passed through to customers,
similarly to resin. On a percentage basis, resin and colorant costs generally make up between 40% and 50% of cost of goods sold, depending on the price of resin and colorants and bottle features. As a percentage of net sales, resin and colorant
costs make up between 35% and 40%, in general. The percentage depends not only on the price of the resin and colorants, but also the physical characteristics of the bottle, such as size, weight, design features, labels and decorations, color and the
technology platform and equipment used to make the bottle.

Changes in the cost of resin are passed through to customers by
means of corresponding changes in product pricing, in accordance with our agreements with these customers and industry practice. A sustained increase in resin prices relative to other packaging materials, to the extent that those costs are not
passed on to the end-consumer, would make plastic containers less economical for our customers and could result in a slower pace of conversions to, or reductions in the use of, plastic containers.

Holdings and Graham Packaging Company, L.P., Holdings wholly-owned subsidiary (the Operating Company), as limited
partnerships, do not pay U.S. federal income taxes under the provisions of the Internal Revenue Code, as the applicable income or loss is included in the tax returns of the partners. However, certain U.S. subsidiaries are corporations and are
subject to U.S. federal and state income taxes. Our foreign operations are subject to tax in their local jurisdictions.

On
November 12, 2009, we sold our wholly-owned subsidiary Graham Emballages Plastiques S.A.S., located in Meaux, France, to an independent third party. We determined that the results of operations for this location, which had previously been
reported in the Europe segment, would be reported as discontinued operations, in accordance with the guidance under Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 205-20,
Discontinued Operations. Our condensed consolidated statements of operations have been adjusted to reflect these discontinued operations. Accordingly, our discussion on results of operations below, unless otherwise indicated, is based on
results from continuing operations.

Results of Operations

The following tables set forth the major components of our net sales and such net sales expressed as a percentage of total net sales:



|                |  |                            |       |  |                          |   |  |      |       |  |       |   |  |   |         |  |       |   |  |   |         |  |       |  
|--------------- |  | -------------------------- | ----- |  | ------------------------ | - |  | ---- | ----- |  | ----- | - |  | - | ------- |  | ----- | - |  | - | ------- |  | ----- | -
|                |  | Three Months EndedJune 30, |       |  | Six Months EndedJune 30, |  
|                |  | 2010                       |       |  | 2009                     |   |  | 2010 |       |  | 2009  |  
|                |  | (Dollars in millions)      |      
|North America   |  | $                          | 573.9 |  | 87.9                     | % |  | $    | 509.2 |  | 86.9  | % |  | $ | 1,078.8 |  | 87.1  | % |  | $ | 997.6   |  | 86.9  | %
|Europe          |  |                            | 54.5  |  | 8.4                      |   |  |      | 54.0  |  | 9.2   |   |  |   | 112.8   |  | 9.1   |   |  |   | 110.4   |  | 9.6   |  
|South America   |  |                            | 24.4  |  | 3.7                      |   |  |      | 22.5  |  | 3.9   |   |  |   | 46.8    |  | 3.8   |   |  |   | 39.6    |  | 3.5   |  
|                |  |                            |       |  |                          |   |  |      |       |  |       |   |  |   |         |  |       |   |  |   |         |  |       |  
|Total Net Sales |  | $                          | 652.8 |  | 100.0                    | % |  | $    | 585.7 |  | 100.0 | % |  | $ | 1,238.4 |  | 100.0 | % |  | $ | 1,147.6 |  | 100.0 | %
|                |  |                            |       |  |                          |   |  |      |       |  |       |   |  |   |         |  |       |   |  |   |         |  |       |  



35



---

##### Table of Contents

|                        |  |                            |       |  |                          |   |  |      |       |  |       |   |  |   |         |  |       |   |  |   |         |  |       |  
|----------------------- |  | -------------------------- | ----- |  | ------------------------ | - |  | ---- | ----- |  | ----- | - |  | - | ------- |  | ----- | - |  | - | ------- |  | ----- | -
|                        |  | Three Months EndedJune 30, |       |  | Six Months EndedJune 30, |  
|                        |  | 2010                       |       |  | 2009                     |   |  | 2010 |       |  | 2009  |  
|                        |  | (Dollars in millions)      |      
|Food and Beverage       |  | $                          | 407.8 |  | 62.5                     | % |  | $    | 360.8 |  | 61.6  | % |  | $ | 769.8   |  | 62.1  | % |  | $ | 713.6   |  | 62.2  | %
|Household               |  |                            | 111.1 |  | 17.0                     |   |  |      | 105.6 |  | 18.0  |   |  |   | 218.0   |  | 17.6  |   |  |   | 207.2   |  | 18.0  |  
|Personal Care/Specialty |  |                            | 40.9  |  | 6.3                      |   |  |      | 42.1  |  | 7.2   |   |  |   | 82.5    |  | 6.7   |   |  |   | 85.8    |  | 7.5   |  
|Automotive Lubricants   |  |                            | 93.0  |  | 14.2                     |   |  |      | 77.2  |  | 13.2  |   |  |   | 168.1   |  | 13.6  |   |  |   | 141.0   |  | 12.3  |  
|                        |  |                            |       |  |                          |   |  |      |       |  |       |   |  |   |         |  |       |   |  |   |         |  |       |  
|Total Net Sales         |  | $                          | 652.8 |  | 100.0                    | % |  | $    | 585.7 |  | 100.0 | % |  | $ | 1,238.4 |  | 100.0 | % |  | $ | 1,147.6 |  | 100.0 | %
|                        |  |                            |       |  |                          |   |  |      |       |  |       |   |  |   |         |  |       |   |  |   |         |  |       |  

Three Months Ended June 30, 2010, Compared to Three Months Ended June 30, 2009

The following table sets forth the summary of the condensed consolidated statements of income and related percentage changes for the
periods indicated:



|                                                      |  |                            |       |   |                     |   |       |                      |  |   |      |   |  |        |  
|----------------------------------------------------- |  | -------------------------- | ----- | - | ------------------- | - | ----- | -------------------- |  | - | ---- | - |  | ------ | -
|                                                      |  | Three Months EndedJune 30, |       |   | Increase/(Decrease) |   |       | %Increase/(Decrease) | 
|                                                      |  | 2010                       |       |   | 2009                |   |       |                     
|                                                      |  | (Dollars in millions)      |      
|Net sales                                             |  | $                          | 652.8 |   |                     | $ | 585.7 |                      |  | $ | 67.1 |   |  | 11.5   | %
|Cost of goods sold                                    |  |                            | 532.2 |   |                     |   | 473.0 |                      |  |   | 59.2 |   |  | 12.5   |  
|                                                      |  |                            |       |   |                     |   |       |                      |  |   |      |   |  |        |  
|Gross profit (1)                                      |  |                            | 120.6 |   |                     |   | 112.7 |                      |  |   | 7.9  |   |  | 7.0    |  
|% of net sales (2)                                    |  |                            | 18.5  | % |                     |   | 19.2  | %                    |  |   |      |   |  |        |  
|Selling, general and administrative expenses (1)      |  |                            | 27.9  |   |                     |   | 29.0  |                      |  |   | (1.1 | ) |  | (3.8   | )
|% of net sales (2)                                    |  |                            | 4.3   | % |                     |   | 5.0   | %                    |  |   |      |   |  |        |  
|Asset impairment charges                              |  |                            | 0.6   |   |                     |   | 6.4   |                      |  |   | (5.8 | ) |  | (90.6  | )
|Net loss on disposal of property, plant and equipment |  |                            | 0.8   |   |                     |   | 0.8   |                      |  |   |     |   |  |       |  
|                                                      |  |                            |       |   |                     |   |       |                      |  |   |      |   |  |        |  
|Operating income                                      |  |                            | 91.3  |   |                     |   | 76.5  |                      |  |   | 14.8 |   |  | 19.3   |  
|% of net sales (2)                                    |  |                            | 14.0  | % |                     |   | 13.1  | %                    |  |   |      |   |  |        |  
|Interest expense                                      |  |                            | 41.9  |   |                     |   | 37.2  |                      |  |   | 4.7  |   |  | 12.6   |  
|Interest income                                       |  |                            | (0.2  | ) |                     |   | (0.2  | )                    |  |   |     |   |  |       |  
|Net gain on debt extinguishment                       |  |                            |      |   |                     |   | (0.8  | )                    |  |   | 0.8  |   |  | 100.0  |  
|Other expense (income), net                           |  |                            | 0.4   |   |                     |   | (1.0  | )                    |  |   | 1.4  |   |  | >100.0 |  
|Income tax provision                                  |  |                            | 2.7   |   |                     |   | 4.9   |                      |  |   | (2.2 | ) |  | (44.9  | )
|                                                      |  |                            |       |   |                     |   |       |                      |  |   |      |   |  |        |  
|Income from continuing operations                     |  |                            | 46.5  |   |                     |   | 36.4  |                      |  |   | 10.1 |   |  | 27.7   |  
|Loss from discontinued operations                     |  |                            |      |   |                     |   | (1.5  | )                    |  |   | 1.5  |   |  | 100.0  |  
|                                                      |  |                            |       |   |                     |   |       |                      |  |   |      |   |  |        |  
|Net income                                            |  | $                          | 46.5  |   |                     | $ | 34.9  |                      |  | $ | 11.6 |   |  | 33.2   | %
|                                                      |  |                            |       |   |                     |   |       |                      |  |   |      |   |  |        |  



|(1) | Amounts for gross profit and selling, general and administrative expenses may not be comparable to those of other companies, as the costs that we include in
these line items may differ from the costs that other companies include. For a discussion of the types of costs included in each line item, see Note 1, Significant Accounting Policies, of the Notes to Consolidated Financial Statements in
the Annual Report on Form 10-K for the year ended December 31, 2009.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | As resin prices can fluctuate significantly, we believe that our gross profit, as well as certain expense items, should not be analyzed solely on a percentage of net
sales basis. Fluctuations in crude oil and natural gas prices can cause significant fluctuations in resin prices, as can refining capacity and the demand for other petroleum-based products.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net Sales.The increase in sales was partially due to an increase in resin costs, which are passed through to customers. The
average market price per pound of PET in the U.S. increased from $0.73 to $0.81 and the average market price per pound of HDPE in the U.S. increased from $0.65 to $0.84.



36



---

##### Table of Contents

Higher unit volume increased sales by approximately $35.1 million and the favorable impact
of exchange rates increased sales by $0.3 million. The remaining $31.7 million increase was driven primarily by higher resin costs as described above, partially offset by net price reductions both from operational cost savings shared with our
customers and in response to competitive pressure. Container units sold increased 7.5%.

On an operating segment basis, sales
for the three months ended June 30, 2010, in North America increased $64.7 million, or 12.7%, from the three months ended June 30, 2009. Higher unit volume increased sales by approximately $31.8 million and the favorable impact of exchange
rates increased sales by $3.3 million. The remaining $29.6 million increase was largely driven by higher resin costs mentioned above, partially offset by net price reductions. North American sales in the food and beverage, household and automotive
lubricants product categories contributed $46.2 million, $4.8 million and $13.8 million, respectively, to the increase, while the personal care/specialty product category decreased by $0.1 million. Container units sold in North America increased in
the food and beverage, household and personal care/specialty product categories by 14.2%, 4.1% and 3.2%, respectively, and decreased in the automotive lubricants product category by 3.9%.

Sales for the three months ended June 30, 2010, in Europe increased $0.5 million, or 0.9%, from the three months ended June 30,
2009. The increase in sales was primarily due to higher resin costs, partially offset by the unfavorable impact of exchange rates of $2.1 million.

Sales for the three months ended June 30, 2010, in South America increased $1.9 million, or 8.4%, from the three months ended
June 30, 2009. The increase in sales was primarily due to an increase in unit volume of approximately $1.6 million and price increases.

Gross Profit. Gross profit for the three months ended June 30, 2010, increased in North America by $5.3 million, decreased in
Europe by $0.2 million and increased in South America by $2.8 million, when compared to the three months ended June 30, 2009. Higher unit volume contributed $8.1 million to the increase. The remaining decrease of $0.2 million resulted from net
price reductions referred to above, partially offset by ongoing productivity initiatives.

Selling, General and
Administrative Expenses.The decrease was primarily due to a decrease in advisory service fees of $1.0 million.

Asset
Impairment Charges.We identified an indicator of possible impairment of certain assets in Brazil, Mexico and the United States for the three months ended June 30, 2010, and in Mexico and the United States for the three months ended
June 30, 2009. As a result, we evaluated the recoverability of these assets and determined that the undiscounted future cash flows were below the carrying value of these long-lived assets. Additionally, management had no plans to redeploy the
majority of these assets. Accordingly, we adjusted the carrying value of these long-lived assets to their estimated fair value in accordance with the guidance under ASC 360-10-35-15, Subsequent MeasurementImpairment or Disposal of
Long-Lived Assets, resulting in impairment charges of $0.6 million and $6.4 million for the three months ended June 30, 2010 and 2009, respectively.

Interest Expense. The increase was primarily due to the extension, in May 2009, of $1,200.0 million of our term loan at a minimum
LIBOR and increased LIBOR margin, partially offset by lower debt levels in 2010. See Liquidity and Capital Resources for a more detailed description of our term loan extension.

Net Gain on Debt Extinguishment.On May 28, 2009, we amended our senior secured credit agreement (the Credit
Agreement) and determined the amendment should be recorded as an extinguishment of debt in accordance with ASC 470-50-40, Modifications and Extinguishments. As a result, we recorded a net gain on debt extinguishment of $0.8 million
for the three months ended June 30, 2009.

Other Expense (Income), Net.Other expense (income), net predominantly
included net foreign exchange gains and losses for the three months ended June 30, 2010 and 2009.

Income Tax
Provision.The decrease primarily resulted from a prior year valuation allowance adjustment in our Brazilian subsidiary and a refund of income taxes withheld on prior year dividends from our Spanish subsidiary.



37



---

##### Table of Contents

Six Months Ended June 30, 2010, Compared to Six Months Ended June 30, 2009

The following table sets forth the summary of the condensed consolidated statements of income and related percentage changes
for the periods indicated:



|                                                      |  |                          |         |   |                     |   |         |                      |  |   |       |   |  |        |   
|----------------------------------------------------- |  | ------------------------ | ------- | - | ------------------- | - | ------- | -------------------- |  | - | ----- | - |  | ------ | --
|                                                      |  | Six Months EndedJune 30, |         |   | Increase/(Decrease) |   |         | %Increase/(Decrease) | 
|                                                      |  | 2010                     |         |   | 2009                |   |         |                     
|                                                      |  | (Dollars in millions)    |        
|Net sales                                             |  | $                        | 1,238.4 |   |                     | $ | 1,147.6 |                      |  | $ | 90.8  |   |  | 7.9    | % 
|Cost of goods sold                                    |  |                          | 1,015.5 |   |                     |   | 941.3   |                      |  |   | 74.2  |   |  | 7.9    |   
|                                                      |  |                          |         |   |                     |   |         |                      |  |   |       |   |  |        |   
|Gross profit (1)                                      |  |                          | 222.9   |   |                     |   | 206.3   |                      |  |   | 16.6  |   |  | 8.0    |   
|% of net sales (2)                                    |  |                          | 18.0    | % |                     |   | 18.0    | %                    |  |   |       |   |  |        |   
|Selling, general and administrative expenses (1)      |  |                          | 95.4    |   |                     |   | 57.4    |                      |  |   | 38.0  |   |  | 66.2   |   
|% of net sales (2)                                    |  |                          | 7.7     | % |                     |   | 5.0     | %                    |  |   |       |   |  |        |   
|Asset impairment charges                              |  |                          | 2.8     |   |                     |   | 8.0     |                      |  |   | (5.2  | ) |  | (65.0  | ) 
|Net loss on disposal of property, plant and equipment |  |                          | 1.0     |   |                     |   | 2.3     |                      |  |   | (1.3  | ) |  | (56.5  | ) 
|                                                      |  |                          |         |   |                     |   |         |                      |  |   |       |   |  |        |   
|Operating income                                      |  |                          | 123.7   |   |                     |   | 138.6   |                      |  |   | (14.9 | ) |  | (10.8  | ) 
|% of net sales (2)                                    |  |                          | 10.0    | % |                     |   | 12.1    | %                    |  |   |       |   |  |        |   
|Interest expense                                      |  |                          | 87.3    |   |                     |   | 76.9    |                      |  |   | 10.4  |   |  | 13.5   |   
|Interest income                                       |  |                          | (0.3    | ) |                     |   | (0.5    | )                    |  |   | 0.2   |   |  | 40.0   |   
|Net loss (gain) on debt extinguishment                |  |                          | 2.7     |   |                     |   | (0.8    | )                    |  |   | 3.5   |   |  | >100.0 |   
|Other expense (income), net                           |  |                          | 3.2     |   |                     |   | (1.5    | )                    |  |   | 4.7   |   |  | >100.0 |   
|Income tax provision                                  |  |                          | 5.1     |   |                     |   | 9.1     |                      |  |   | (4.0  | ) |  | (44.0  | ) 
|                                                      |  |                          |         |   |                     |   |         |                      |  |   |       |   |  |        |   
|Income from continuing operations                     |  |                          | 25.7    |   |                     |   | 55.4    |                      |  |   | (29.7 | ) |  | (53.6  | ) 
|Loss from discontinued operations                     |  |                          |        |   |                     |   | (1.8    | )                    |  |   | 1.8   |   |  | 100.0  |   
|                                                      |  |                          |         |   |                     |   |         |                      |  |   |       |   |  |        |   
|Net income                                            |  | $                        | 25.7    |   |                     | $ | 53.6    |                      |  | $ | (27.9 | ) |  | (52.1  | )%
|                                                      |  |                          |         |   |                     |   |         |                      |  |   |       |   |  |        |   



|(1) | Amounts for gross profit and selling, general and administrative expenses may not be comparable to those of other companies, as the costs that we include in
these line items may differ from the costs that other companies include. For a discussion of the types of costs included in each line item, see Note 1, Significant Accounting Policies, of the Notes to Consolidated Financial Statements in
the Annual Report on Form 10-K for the year ended December 31, 2009.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | As resin prices can fluctuate significantly, we believe that our gross profit, as well as certain expense items, should not be analyzed solely on a percentage of net
sales basis. Fluctuations in crude oil and natural gas prices can cause significant fluctuations in resin prices, as can refining capacity and the demand for other petroleum-based products.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net Sales.The increase in sales was partially due to an increase in resin costs, which are passed through to customers. The
average market price per pound of PET in the U.S. increased from $0.70 to $0.81 and the average market price per pound of HDPE in the U.S. increased from $0.62 to $0.84.

Higher unit volume increased sales by approximately $42.1 million and the favorable impact of exchange rates increased sales by $10.7
million. The remaining $38.0 million increase was driven primarily by higher resin costs as described above, partially offset by net price reductions both from operational cost savings shared with our customers and in response to competitive
pressure. Container units sold increased 5.1%.

On an operating segment basis, sales for the six months ended June 30,
2010, in North America increased $81.2 million, or 8.1%, from the six months ended June 30, 2009. Higher unit volume increased sales by approximately $38.3 million and the favorable impact of exchange rates increased sales by $8.3 million. The
remaining $34.6 million increase was largely driven by higher resin costs mentioned above, partially offset by net price reductions. North American sales in the food and beverage, household and automotive lubricants product categories contributed
$52.4 million, $8.7 million and $21.4 million, respectively, to the increase, while the personal care/specialty product category decreased by $1.3 million. Container units sold in North America increased in the food and beverage, household and
personal care/specialty product categories by 10.7%, 4.6% and 1.3%, respectively, and decreased in the automotive lubricants product category by 2.7%.



38



---

##### Table of Contents

Sales for the six months ended June 30, 2010, in Europe increased $2.4 million, or
2.2%, from the six months ended June 30, 2009. The favorable impact of exchange rates increased sales by $2.9 million and was partially offset by lower resin costs and net price reductions.

Sales for the six months ended June 30, 2010, in South America increased $7.2 million, or 18.2%, from the six months ended
June 30, 2009. The increase in sales was primarily due to an increase in unit volume of approximately $3.5 million and price increases.

Gross Profit. Gross profit for the six months ended June 30, 2010, increased in North America by $12.2 million, decreased in
Europe by $2.8 million and increased in South America by $7.2 million, when compared to the six months ended June 30, 2009. An increase in unit volume contributed $11.5 million to the increase. The remaining increase of $5.1 million resulted
from ongoing productivity initiatives, slightly offset by net price reductions referred to above.

Selling, General and
Administrative Expenses.The increase was primarily due to a one-time fee of $35.0 million to affiliates of the Graham Family and Blackstone to terminate the Amended and Restated Monitoring Agreement (the Monitoring Agreement),
bonuses paid in connection with the initial public offering of Graham Packaging Company Inc. (GPC), the Companys majority owner, (IPO) of $3.5 million and other costs incurred in connection with the IPO of $0.9 million,
partially offset by a decrease in compensation-related expenses of $1.6 million, a decrease in advisory service fees of $1.6 million and ongoing expense reduction efforts.

Asset Impairment Charges. We identified an indicator of possible impairment of certain assets in Brazil, Mexico, the United
Kingdom and the United States for the six months ended June 30, 2010, and in Mexico and the United States for the six months ended June 30, 2009. As a result, we evaluated the recoverability of these assets and determined that the
undiscounted future cash flows were below the carrying value of these long-lived assets. Additionally, management had no plans to redeploy the majority of these assets. Accordingly, we adjusted the carrying value of these long-lived assets to their
estimated fair value in accordance with the guidance under ASC 360-10-35-15, Subsequent MeasurementImpairment or Disposal of Long-Lived Assets, resulting in impairment charges of $2.8 million and $8.0 million for the six months
ended June 30, 2010 and 2009, respectively.

Interest Expense. The increase was primarily due to the extension, in
May 2009, of $1,200.0 million of our term loan at a minimum LIBOR and increased LIBOR margin, partially offset by lower debt levels in 2010. See Liquidity and Capital Resources for a more detailed description of our term loan
extension.

Net Loss (Gain) on Debt Extinguishment.We made principal payments against the Credit Agreement of $114.2
million in February 2010 using the contributions we received from GPC in exchange for limited partnership units in connection with the IPO and of $14.7 million in March 2010 using the contributions we received from GPC in exchange for limited
partnership units in connection with the sale of additional shares following the IPO and for an excess cash flow payment of $62.5 million due for the year ended December 31, 2009, paid in March 2010, resulting in a net loss on debt
extinguishment of $2.7 million for the six months ended June 30, 2010. On May 28, 2009, we amended the Credit Agreement and determined the amendment should be recorded as an extinguishment of debt in accordance with ASC 470-50-40,
Modifications and Extinguishments. As a result, we recorded a net gain on debt extinguishment of $0.8 million for the six months ended June 30, 2009.

Other Expense (Income), Net.Other expense (income), net predominantly included net foreign exchange gains and losses for the six
months ended June 30, 2010 and 2009. Other expense, net for the six months ended June 30, 2010, included a loss of $2.5 million related to the application of hyper-inflationary accounting for our Venezuelan subsidiary and the devaluation
of the Venezuelan bolivar.

Income Tax Provision.The decrease primarily resulted from decreased profitability in our
major foreign taxpaying subsidiaries, a prior year valuation allowance adjustment in our Brazilian subsidiary and changes in income taxes withheld on foreign dividends, partially offset by changes in unrecognized tax benefits of foreign
subsidiaries.

Effect of Changes in Exchange Rates

We generally conduct business in our foreign operations in local currencies. Accordingly, our results of operations are affected by
changes in foreign exchange rates. Income and expense accounts and cash flow items are translated at average monthly exchange rates during the period. As a result, a decline in the value of the U.S. dollar relative to the local currencies of
profitable foreign subsidiaries can have a favorable effect on our profitability, and an increase in the value of the U.S. dollar relative to the local currencies of profitable foreign subsidiaries can have a negative effect on our profitability.



39



---

##### Table of Contents

We manage foreign currency exposures (primarily to the euro, Canadian dollar, Polish zloty,
Brazilian real, pound sterling and certain non-U.S. subsidiaries purchases of raw materials and/or sales of products in U.S. dollars) at the operating unit level. Exposures that cannot be naturally offset within an operating unit are hedged
with derivative financial instruments where possible and cost effective in our judgment. Foreign currency exchange contracts which hedge defined exposures generally mature within twelve months. We do not generally hedge our exposure to translation
gains or losses on our non-U.S. net assets. There were foreign currency exchange contracts of $1.4 million and $1.5 million outstanding as of June 30, 2010, and December 31, 2009, respectively. Included in other expense (income), net were
foreign exchange losses of $0.3 million and foreign exchange gains of $1.1 million for the three months ended June 30, 2010 and 2009, respectively, and foreign exchange losses of $3.2 million, including a loss of $2.5 million related to the
application of hyper-inflationary accounting for our Venezuelan subsidiary and the devaluation of the Venezuelan bolivar, and foreign exchange gains of $1.7 million for the six months ended June 30, 2010 and 2009, respectively. Net sales for
our Venezuelan subsidiary were $3.0 million for the six months ended June 30, 2010.

Assets and liabilities are
translated at exchange rates in effect at the balance sheet date. Net exchange gains or losses resulting from the translation of foreign financial statements are recorded as a separate component of partners capital (deficit) under the caption
accumulated other comprehensive income. Exchange rate fluctuations decreased comprehensive income by $22.8 million and increased comprehensive income by $28.1 million for the three months ended June 30, 2010 and 2009, respectively,
and decreased comprehensive income by $24.5 million and increased comprehensive income by $4.9 million for the six months ended June 30, 2010 and 2009, respectively.

Derivatives

During the first quarter of 2009, we elected to roll over our senior secured term loan in one-month increments to reduce our cash
interest, as opposed to continuing to roll over our senior secured term loan in three-month increments to match the terms of our interest rate collar agreements. We have therefore discontinued hedge accounting for our interest rate collar and swap
agreements. As a result, no change in fair value was recorded in other comprehensive income for the six months ended June 30, 2010 and 2009. Of the amount recorded within accumulated other comprehensive income (loss) as of June 30, 2010,
91% is expected to be recognized in interest expense in the next twelve months.

During 2009, we entered into a $1.2 million
foreign currency exchange contract to hedge the exchange rate exposure on a transaction that is denominated in pound sterling. The contract was renewed in the third quarter of 2009 for another six months and increased to $1.5 million. The contract
was renewed again in the first quarter of 2010 for another six months. This foreign currency exchange contract is accounted for as a cash flow hedge and is highly effective as defined by ASC 815, Derivatives and Hedging.

Liquidity and Capital Resources

In the six months ended June 30, 2010, we generated $100.2 million of cash flow from operations and $165.6 million of net proceeds
from the IPO, and funded $75.7 million of investing activities and $199.6 million of other financing activities, resulting in a net use of cash of $11.7 million. The cash generated from operating activities came primarily from our net income
adjusted for non-cash items, partially offset by an increase in working capital.

The increase in working capital was due to
an increase in accounts receivable resulting from higher resin costs and higher sales in June 2010 compared to December 2009, partially offset by an increase in accounts payable also resulting from the higher resin costs.

Cash paid for property, plant and equipment for the six months ended June 30, 2010, was $75.9 million. Our largest capital spending
in the first six months of 2010 included the installation of a new bottle line for a large beverage customer at our new on-site facility in Mexico, additional machinery and equipment at our new on-site facility for a large household customer in
Missouri, and increasing production capacity through plant infrastructure improvements and machine upgrades in South America to better service a large automotive customer.



40



---

##### Table of Contents

Cash used in financing activities included the paydown of the Term Loans (as defined herein)
using the net proceeds from the sale of additional units to GPC of $165.6 million. In addition, $62.5 million was repaid on the Term Loans as an excess cash flow payment required by the Credit Agreement and $8.3 million was repaid on the Term Loans
for regular amortization.

Our Credit Agreement consists of a senior secured term loan of $563.1 million due October 7,
2011 (Term Loan B), and a senior secured term loan of $1,022.8 million ($1,038.1 million aggregate outstanding principal amount less $15.3 million unamortized discount) due April 5, 2014 (Term Loan C and, together with
the Term Loan B, the Term Loans), to the Operating Company as of June 30, 2010, and a $260.0 million senior secured revolving credit facility (the Revolver). Availability under the Revolver as of June 30, 2010, was
$249.8 million (as reduced by $10.2 million of outstanding letters of credit). The obligations of the Operating Company and GPC Capital Corp. I (CapCo I) under the Credit Agreement are guaranteed by Holdings and certain domestic
subsidiaries of the Operating Company. The Term Loans are payable in quarterly installments and require payments of $8.1 million in the remainder of 2010, $570.7 million in 2011, $10.5 million in 2012, $10.5 million in 2013 and $1,001.4 million in
2014 (disregarding any further mandatory or voluntary prepayments that may reduce such scheduled amortization payments). The payments of $8.1 million in the remainder of 2010 exclude the paydowns of debt in the first half of 2010 of $114.2 million
with the contributions received from GPC in exchange for limited partnership units in connection with the IPO and of $14.7 million with the contributions received from GPC in exchange for limited partnership units in connection with the sale of
additional shares following the IPO and for an excess cash flow payment of $62.5 million due for the year ended December 31, 2009, paid in March 2010.

On May 28, 2009, certain of the lenders under our Term Loans agreed to extend the final maturity of $1,200.0 million of the Term
Loans, conditioned on the refinancing in full of our senior notes due 2012. As a result of such refinancing in November 2009, $563.1 million of the Term Loans will mature on October 7, 2011, and the remaining $1,038.1 million will mature on
April 5, 2014.

On May 28, 2009, certain of our Revolver lenders agreed to extend their commitments, with respect to
$112.8 million of the total commitment, conditioned on the refinancing in full of our senior notes due 2012. As a result of such refinancing in November 2009, $135.2 million of commitments under the Revolver will expire on October 7, 2010, and
the remainder of the commitments will expire on October 1, 2013. In conjunction with the extension of these revolving commitments, we also voluntarily reduced the amount of total revolving commitments available to us under the Credit Agreement
from $250.0 million to $248.0 million. Subsequent to the IPO, we received a $12.0 million increase to our revolving commitments.

On May 28, 2009, the Credit Agreement was also amended such that we may not permit our senior secured debt to covenant compliance
EBITDA (as defined below) ratio to exceed (a) 5.50x on the last day of any fiscal quarter ending on or before December 31, 2011; (b) 5.25x on the last day of any fiscal quarter ending on or after January 1, 2012, and ending on or
before December 31, 2012; and (c) 5.00x on the last day of any fiscal quarter thereafter. As of June 30, 2010, we were in compliance with all covenants in the Credit Agreement.

We expect to fund scheduled debt repayments in 2010 from cash flow from operations. It is our intention to refinance in 2010, or 2011,
the Term Loan B maturing in 2011. Substantially all unused lines of credit have no major restrictions and are provided under notes between us and the respective lending institutions.

As of June 30, 2010, we had outstanding $253.4 million aggregate principal amount of 8.25% senior unsecured notes due 2017
(Senior Notes) and $375.0 million in senior subordinated notes due 2014 (Senior Subordinated Notes) co-issued by the Operating Company and CapCo I (collectively with the Senior Notes, the Notes). The Notes are
unconditionally guaranteed, jointly and severally, by Holdings and certain domestic subsidiaries of the Operating Company and mature on October 7, 2014 (Senior Subordinated Notes), and January 1, 2017 (Senior Notes). Interest on the Senior
Subordinated Notes is payable semi-annually at 9.875% per annum and interest on the Senior Notes is payable semi-annually at 8.25% per annum. In connection with the issuance of the Senior Notes, we entered into a registration rights
agreement, under which we agreed to register with the Securities and Exchange Commission (SEC) notes having substantially identical terms as part of an offer to exchange freely tradable exchange notes for the Senior Notes. In addition,
we agreed to use our reasonable best efforts to cause each



41



---

##### Table of Contents

exchange offer to be completed or, if required, to have one or more shelf registration statements declared effective, before November 24, 2010. If we fail to meet this target (a
registration default), the annual interest rate on the notes will increase by 0.25%. The annual interest rate on the notes will increase by an additional 0.25% for each subsequent 90-day period during which the registration default
continues, up to a maximum additional interest rate of 1.0% per year. If the registration default is corrected, the applicable interest rate on the Senior Notes will revert to the original level. Accordingly, on July 2, 2010, we filed a
registration statement on Form S-4 to register the Senior Notes with the SEC.

As of June 30, 2010, our total
indebtedness was $2,240.8 million, net of $18.4 million unamortized discount, and our indebtedness net of cash was $2,104.7 million.

The Credit Agreement and the indentures governing the Notes contain a number of significant covenants. We believe that these covenants
are material terms of these agreements and that information about the covenants is material to an investors understanding of our financial condition and liquidity. Covenant compliance EBITDA (as defined below) is used to determine our
compliance with certain of these covenants. Any breach of covenants in the Credit Agreement (including those that are tied to financial ratios based on covenant compliance EBITDA) could result in a default under the Credit Agreement and the lenders
could elect to declare all amounts borrowed to be immediately due and payable. Any such acceleration would also result in a default under the indentures. Additionally, these covenants restrict our and our subsidiaries ability to dispose of
assets, repay other indebtedness, incur additional indebtedness, pay dividends, prepay subordinated indebtedness, incur liens, make capital expenditures, investments or acquisitions, engage in mergers or consolidations, engage in transactions with
affiliates and otherwise restrict our activities. Under the Credit Agreement, we are required to satisfy specified financial ratios and tests. The Credit Agreement also requires that up to 50% of excess cash flow (as defined in the Credit Agreement)
is applied on an annual basis to pay down the Term Loans. As of June 30, 2010, we were in compliance with the financial ratios and tests specified in the Credit Agreement.

We define covenant compliance EBITDA as EBITDA (i.e., earnings before interest, taxes, depreciation and amortization) further adjusted to
exclude non-recurring items, non-cash items and other adjustments required in calculating covenant compliance under the Credit Agreement and the indentures, as shown in the table below. Covenant compliance EBITDA is not intended to represent cash
flow from operations as defined by generally accepted accounting principles and should not be used as an alternative to net income as an indicator of operating performance or to cash flow as a measure of liquidity. We believe that the inclusion of
covenant compliance EBITDA in this quarterly report on Form 10-Q is appropriate to provide additional information to investors about the calculation of certain financial covenants in the Credit Agreement and the indentures. Because not all companies
use identical calculations, these presentations of covenant compliance EBITDA may not be comparable to other similarly titled measures of other companies. A reconciliation of income from continuing operations to covenant compliance EBITDA is as
follows:

Reconciliation of income from continuing operations to EBITDA



|                                  |  |                            |       |   |                          |   |       |      |  |   |       |   |  |                               |       |   |  |   |       |  
|--------------------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ----- | - |  | ----------------------------- | ----- | - |  | - | ----- | -
|                                  |  |                            |       |   |                          |   |       |      |  |   |       |   |  | FourQuartersEndedJune
30,2010 |      
|                                  |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |   |      
|                                  |  | 2010                       |       |   | 2009                     |   |       | 2010 |  |   | 2009  |   | 
|                                  |  | (In millions)              |      
|Income from continuing operations |  | $                          | 46.5  |   |                          | $ | 36.3  |      |  | $ | 25.7  |   |  | $                             | 55.4  |   |  | $ | 0.6   |  
|Interest income                   |  |                            | (0.2  | ) |                          |   | (0.2  | )    |  |   | (0.3  | ) |  |                               | (0.5  | ) |  |   | (0.9  | )
|Interest expense                  |  |                            | 41.9  |   |                          |   | 37.2  |      |  |   | 87.3  |   |  |                               | 76.9  |   |  |   | 187.2 |  
|Income tax provision              |  |                            | 2.7   |   |                          |   | 4.9   |      |  |   | 5.1   |   |  |                               | 9.1   |   |  |   | 17.4  |  
|Depreciation and amortization     |  |                            | 39.1  |   |                          |   | 40.7  |      |  |   | 77.6  |   |  |                               | 79.0  |   |  |   | 157.2 |  
|                                  |  |                            |       |   |                          |   |       |      |  |   |       |   |  |                               |       |   |  |   |       |  
|EBITDA                            |  | $                          | 130.0 |   |                          | $ | 118.9 |      |  | $ | 195.4 |   |  | $                             | 219.9 |   |  | $ | 361.5 |  
|                                  |  |                            |       |   |                          |   |       |      |  |   |       |   |  |                               |       |   |  |   |       |  



42



---

##### Table of Contents

Reconciliation of EBITDA to covenant compliance EBITDA



|                                                      |  |                            |       |   |                          |   |       |                                |  |      |       |  |   |       |   |  |   |      
|----------------------------------------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ------------------------------ |  | ---- | ----- |  | - | ----- | - |  | - | -----
|                                                      |  |                            |       |   |                          |   |       | FourQuartersEndedJune 
30,2010
|                                                      |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |   |      
|                                                      |  | 2010                       |       |   | 2009                     |   |       | 2010                           |  | 2009 |       | 
|                                                      |  | (In millions)             
|EBITDA                                                |  | $                          | 130.0 |   |                          | $ | 118.9 |                                |  | $    | 195.4 |  | $ | 219.9 |   |  | $ | 361.5
|Asset impairment charges                              |  |                            | 0.6   |   |                          |   | 6.5   |                                |  |      | 2.8   |  |   | 8.0   |   |  |   | 36.6 
|Other non-cash charges (a)                            |  |                            | 1.2   |   |                          |   | 1.0   |                                |  |      | 1.7   |  |   | 2.7   |   |  |   | 6.3  
|Fees related to monitoring agreements (b)             |  |                            | 0.2   |   |                          |   | 1.2   |                                |  |      | 0.9   |  |   | 2.5   |   |  |   | 3.4  
|Net (gain) loss on debt extinguishment                |  |                            |      |   |                          |   | (0.8  | )                              |  |      | 2.7   |  |   | (0.8  | ) |  |   | 12.2 
|Contract termination fee and IPO-related expenses (c) |  |                            | 0.4   |   |                          |   |      |                                |  |      | 39.4  |  |   |      |   |  |   | 39.6 
|Venezuelan hyper-inflationary accounting              |  |                            | (0.3  | ) |                          |   |      |                                |  |      | 2.5   |  |   |      |   |  |   | 2.5  
|Reorganization and other costs (d)                    |  |                            | 1.9   |   |                          |   | 3.4   |                                |  |      | 4.1   |  |   | 5.4   |   |  |   | 13.0 
|Project startup costs (e)                             |  |                            | 3.4   |   |                          |   | 3.4   |                                |  |      | 5.8   |  |   | 7.0   |   |  |   | 10.8 
|                                                      |  |                            |       |   |                          |   |       |                                |  |      |       |  |   |       |   |  |   |      
|Covenant compliance EBITDA                            |  | $                          | 137.4 |   |                          | $ | 133.6 |                                |  | $    | 255.3 |  | $ | 244.7 |   |  | $ | 485.9
|                                                      |  |                            |       |   |                          |   |       |                                |  |      |       |  |   |       |   |  |   |      



|(a) | Represents the net loss on disposal of fixed assets, stock-based compensation expense and equity income from unconsolidated subsidiaries.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------

|(b) | Represents annual fees paid to Blackstone Management Partners III L.L.C. and a limited partner of Holdings pursuant to the Fifth Amended and Restated Limited
Partnership Agreement and the Monitoring Agreement.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | Represents costs related to the termination of the Monitoring Agreement, IPO bonus payments and other IPO-related costs.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(d) | Represents costs related to plant closures, employee severance and other costs defined in the Credit Agreement.
|--- | ---------------------------------------------------------------------------------------------------------------

|(e) | Represents costs associated with startups of manufacturing lines to produce new products.
|--- | -----------------------------------------------------------------------------------------

Under applicable debt agreements, our ability to engage in activities such as incurring additional indebtedness, making investments and
paying dividends is also tied to ratios based on covenant compliance EBITDA. The Credit Agreement requires that we maintain a senior secured debt to covenant compliance EBITDA ratio at a maximum of 5.5x for the most recent four-quarter period. For
the four quarters ended June 30, 2010, the Operating Companys covenant compliance EBITDA was $485.9 million and the senior secured debt to covenant compliance EBITDA ratio was 3.1x. Given the level of senior secured debt as of
June 30, 2010, the Operating Companys covenant compliance EBITDA could have fallen by $214.1 million to $271.8 million for the four quarters ended June 30, 2010, and we still would have been in compliance with the covenants in the
Credit Agreement. The ability of the Operating Company to incur additional debt and make certain restricted payments under its Notes is tied to a minimum covenant compliance EBITDA to fixed charges (primarily cash interest expense) ratio of 2.0x,
except that the Operating Company may incur certain debt and make certain restricted payments without regard to the ratio, including, but not limited to, exceptions permitting $2.2 billion under the Credit Agreement and investments equal to 7.5% of
the Operating Companys total assets. The covenant compliance EBITDA to fixed charges ratio was 2.6x for the four quarters ended June 30, 2010.

Substantially all of the tangible and intangible assets of our domestic subsidiaries that are guarantors under the Credit Agreement are
pledged as collateral pursuant to the terms of the Credit Agreement.

Under the Credit Agreement, as amended, the Operating
Company is subject to restrictions on the payment of dividends or other distributions to Holdings; provided that, subject to certain limitations, the Operating Company may pay dividends or other distributions to Holdings:



| |  |  | with respect to overhead, tax and tax-related liabilities, legal, accounting and other professional fees and expenses; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | to fund purchases and redemptions of equity interests of Holdings or GPC held by then present or former officers or employees of Holdings, the
Operating Company or their Subsidiaries (as defined therein) or by any employee stock ownership plan upon that persons death, disability, retirement or termination of employment or other circumstances with annual dollar limitations.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

We and our subsidiaries, affiliates or significant stockholders (including Blackstone) may,
from time to time, subject to limitations in our debt agreements and in our or their sole discretion, purchase, repay, redeem or retire any of our outstanding debt or equity securities (including any publicly issued debt or equity securities), in
privately negotiated or open market transactions, by tender offer or otherwise.

We believe that capital expenditures to
maintain and upgrade property, plant and equipment are important to remain competitive. We estimate that on average the maintenance capital expenditures are approximately $30 million to $40 million per year. Additional capital expenditures beyond
this amount will be required to expand capacity or improve our cost structure.

For the year 2010, we expect to incur capital
expenditures ranging from $140 million to $160 million. However, total capital expenditures will depend on the size and timing of growth related opportunities. Our principal source of cash to fund ongoing operations and capital requirements has been
and is expected to continue to be cash flow from operations. We believe that cash flow from operations will be sufficient to fund our ongoing operations and foreseeable capital requirements.

Income Tax Receivable Agreements

In connection with the IPO, GPC entered into Income Tax Receivable Agreements (ITRs) which will obligate it to make payments
to its pre-IPO stockholders (including Blackstone) and the Graham Family in an amount equal to 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax that GPC actually realizes (or is deemed to realize in the case of
an early termination or change in control as further described in the ITRs) as a result of (i) the utilization of GPCs net operating losses attributable to periods prior to the IPO, (ii) any increase to the tax basis of the assets of
Holdings relating to GPCs 1998 acquisition of 85% of Holdings and current and future exchanges of limited partnership units by the Graham Family pursuant to the Exchange Agreement, and (iii) other tax benefits related to GPCs
entering into the ITRs, including tax benefits attributable to payments under the ITRs. As of June 30, 2010, the value of the ITRs obligations was $11.4 million. Because GPC is a holding company with no operations of its own, its ability to
make payments under the ITRs is dependent on our ability to make future distributions. For the six months ended June 30, 2010, no payments have been made under these ITRs.

Off-Balance Sheet Arrangements

As of June 30, 2010, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of SEC
Regulation S-K.

We have entered into agreements with an unrelated third-party for the financing of specific accounts
receivable of certain foreign subsidiaries. The financing of accounts receivable under these agreements is accounted for as a sale of receivables in accordance with the guidance under ASC 860-20, Sale of Financial Assets. Under the terms
of the financing agreements, we transfer ownership of eligible accounts receivable without recourse to the third-party purchaser in exchange for cash. Proceeds on the transfer reflect the face value of the accounts receivable less a discount. The
discount is recorded against net sales on the consolidated statement of operations in the period of the sale. The eligible receivables financed pursuant to this factoring agreement are excluded from accounts receivable on the consolidated balance
sheet and are reflected as cash provided by operating activities on the consolidated statement of cash flows, while non-eligible receivables remain on the balance sheet with a corresponding liability established when those receivables are financed.
We do not continue to service, administer and collect the eligible receivables under this program. The third-party purchaser has no recourse to us for failure of debtors constituting eligible receivables to pay when due. We maintain insurance on
behalf of the third-party purchaser to cover any losses due to the failure of debtors constituting eligible receivables to pay when due. At June 30, 2010, and December 31, 2009, we had sold $16.4 million and $15.7 million of eligible
accounts receivable, respectively, which represent the face amounts of total outstanding receivables at those dates.



44



---

##### Table of Contents

Environmental Matters

We are subject to potential loss contingencies resulting from regulation by various federal, state, local and foreign governmental
authorities with respect to the environmental impact of our operating facilities. In the event a known environmental issue is identified, we may incur substantial costs to comply with environmental laws and regulations. See Note 22 of the Notes to
Condensed Consolidated Financial Statements (Unaudited) for further discussion.

Recent Accounting Pronouncements

See Note 1 of the Notes to Condensed Consolidated Financial Statements (Unaudited) for information regarding new
accounting pronouncements.

Subsequent Event

On July 1, 2010, we acquired China Roots Packaging PTE Ltd. (China Roots), a plastic container manufacturing company
located in Guangzhou, China, for approximately $25 million. China Roots manufactures plastic containers and closures for food, health care, personal care and petrochemical products. Its customers include several global consumer product marketers. In
2009, China Roots sales were approximately $16.3 million.



45



---

##### Table of Contents

|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

The quantitative and qualitative disclosures about market risk are discussed in Part II, Item 7A in the Annual Report on Form 10-K
for the fiscal year ended December 31, 2009. Other than as set forth below, there have been no material changes in information reported since the year ended December 31, 2009.

Long-Term Debt

Our long-term debt consists of both variable-rate and fixed-rate debt. Our variable-rate debt, including our Credit Agreement, totaled
$1,598.2 million (net of $15.3 million unamortized discount) and $1,790.1 million (net of $19.9 million unamortized discount) at June 30, 2010, and December 31, 2009, respectively. The fair value of this long-term debt, including the
current portion, was approximately $1,612.4 million and $1,809.8 million at June 30, 2010, and December 31, 2009, respectively. Our fixed-rate debt, including $253.4 million of Senior Notes and $375.0 million of Senior Subordinated Notes,
totaled $642.6 million (net of $3.1 million unamortized discount) and $646.8 million (net of $3.3 million unamortized discount) at June 30, 2010, and December 31, 2009, respectively. The fair value of this long-term debt, including the
current portion, was approximately $650.4 million and $652.8 million at June 30, 2010, and December 31, 2009, respectively.

Based on the outstanding amount of our variable-rate indebtedness at June 30, 2010, a one percentage point change in the interest
rates for our variable-rate indebtedness would impact interest expense by an aggregate of approximately $5.8 million, excluding the impact of our interest rate swap agreements at June 30, 2010.

Derivatives

The following table presents information for our interest rate collar agreements, interest rate swap agreements and foreign currency
exchange contract. The notional amounts do not necessarily represent amounts exchanged by the parties, and therefore are not direct measures of our exposure to credit risk. The fair values approximate the costs to settle the outstanding contracts.



|                                    |  |                |         |   |                  |   |         |  
|----------------------------------- |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                    |  | June 30,2010   |         |   | December 31,2009 |  
|                                    |  | (In thousands) |        
|Interest rate collar agreements:    |  |                |         |   |                  |   |         |  
|Notional amount                     |  | $              |        |   |                  | $ | 385,000 |  
|Fair value  liability              |  |                |        |   |                  |   | (68     | )
|Interest rate swap agreements:      |  |                |         |   |                  |   |         |  
|Notional amount                     |  |                | 350,000 |   |                  |   | 350,000 |  
|Fair value  liability              |  |                | (13,008 | ) |                  |   | (16,688 | )
|Foreign currency exchange contract: |  |                |         |   |                  |   |         |  
|Notional amount                     |  |                | 1,414   |   |                  |   | 1,544   |  
|Fair value  liability              |  |                | (7      | ) |                  |   | (27     | )

See
Managements Discussion and Analysis of Financial Condition and Results of Operations  Liquidity and Capital Resources (Part I, Item 2) for further discussion of our debt commitments.



46



---

##### Table of Contents

|Item 4T. | Controls and Procedures
|-------- | -----------------------



| | (a) | Evaluation of Disclosure Controls and Procedures
| | --- | ------------------------------------------------

As of the end of the period covered by this Quarterly Report on Form 10-Q, management, with the participation of the
Companys Chief Executive Officer and Chief Financial Officer, performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange
Act. Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in
the Securities and Exchange Commissions rules and forms, and that such information is accumulated and communicated to our management, including the Chief Executive Officer and the Chief Financial Officer, to allow timely decisions regarding
required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objective. Based on this evaluation and subject to the foregoing, our Chief Executive
Officer and Chief Financial Officer concluded that, as of June 30, 2010, the design and operation of our disclosure controls and procedures were effective to accomplish their objectives at the reasonable assurance level.



| | (b) | Changes in Internal Control over Financial Reporting
| | --- | ----------------------------------------------------

There were no changes in our internal control over financial reporting (as that term is defined in Rules 13a-15(f) and
15d-15(f) under the Exchange Act) that occurred during the quarter ended June 30, 2010, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



47



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

For a
description of our legal proceedings, see Note 16 of the Notes to Condensed Consolidated Financial Statements (Unaudited) which is incorporated by reference in response to this item.



|Item 1A. | Risk Factors
|-------- | ------------

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part
I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2009, which could materially affect our business, financial condition or future results. The risk factors in our Annual Report on Form 10-K
have not materially changed.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None



|Item 6. | Exhibits
|------- | --------

The agreements
and other documents filed as exhibits to this quarterly report on Form 10-Q are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not
rely on them for that purpose. In particular, any representations and warranties made by the registrant in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe
the actual state of affairs as of the date they were made or at any other time.



|               |  |                                                                                                                                                                                                                                                                                                                                                                    
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit
Number |  | Description of Exhibit                                                                                                                                                                                                                                                                                                                                             
|               | 
|3.1            |  | Certificate of Limited Partnership of Graham Packaging Holdings Company (incorporated herein by reference to Exhibit 3.5 to the Registration Statement on Form S-4/A filed by
the Company on July 13, 1998 (FileNo. 333-53603-03)).                                                                                                                                
|               | 
|3.2            |  | Sixth Amended and Restated Agreement of Limited Partnership of Graham Packaging Holdings Company dated as of February 4, 2010 (incorporated herein by reference to Exhibit 10.36 to
Amendment No. 5 to the Registration Statement of Graham Packaging Company Inc. on Form S-1/A filed by Graham Packaging Company Inc. on February 5, 2010 (File No. 333-163956)).
|               | 
|10.1           |  | Amendment to Employment Agreement, dated as of February 11, 2010, between Graham Packaging Holdings Company, Graham Packaging Company, L.P. and David Bullock (incorporated herein by
reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Graham Packaging Company Inc. on April 1, 2010 (File No. 001-34621)).                                   
|               | 
|10.2           |  | Graham Packaging Company Inc. Amended and Restated 2010 Equity Compensation Plan (incorporated herein by reference to Exhibit 10.1 to the Registration Statement of Graham Packaging
Company Inc. on Form S-8 filed by Graham Packaging Company Inc. on June 22, 2010 (File No. 333-167673)).                                                                      
|               | 
|31.1*          |  | Certification required by Rule 15d-14(a).                                                                                                                                                                                                                                                                                                                          
|               | 
|31.2*          |  | Certification required by Rule 15d-14(a).                                                                                                                                                                                                                                                                                                                          
|               | 
|32.1*          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                            
|               | 
|32.2*          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                            



*  Filed herewith.



48



---

##### Table of Contents

SIGNATURE

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

Dated: August 3, 2010



|                                               |  |                                                                        
|---------------------------------------------- |  | -----------------------------------------------------------------------
|GRAHAM PACKAGING HOLDINGS COMPANY
(Registrant)
|                                               | 
|By:                                            |  | /s/    DAVID W.
BULLOCK                                                
|                                               |  | David W. Bullock
Chief Financial Officer                               
|                                               | 
|By:                                            |  | /s/    WILLIAM E. HENNESSEY                                            
|                                               |  | William E. Hennessey
Vice President, Corporate Controller and
Treasurer



49



---

##### Table of Contents

EXHIBIT LIST

The agreements and other documents filed as exhibits to this quarterly report on Form 10-Q are not intended to provide factual
information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by the registrant in these
agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.



|               |  |                                                                                                                                                                                                                                                                                                                                                                    
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit
Number |  | Description of Exhibit                                                                                                                                                                                                                                                                                                                                             
|               | 
|3.1            |  | Certificate of Limited Partnership of Graham Packaging Holdings Company (incorporated herein by reference to Exhibit 3.5 to the Registration Statement on Form S-4/A filed by
the Company on July 13, 1998 (FileNo. 333-53603-03)).                                                                                                                                
|               | 
|3.2            |  | Sixth Amended and Restated Agreement of Limited Partnership of Graham Packaging Holdings Company dated as of February 4, 2010 (incorporated herein by reference to Exhibit 10.36 to
Amendment No. 5 to the Registration Statement of Graham Packaging Company Inc. on Form S-1/A filed by Graham Packaging Company Inc. on February 5, 2010 (File No. 333-163956)).
|               | 
|10.1           |  | Amendment to Employment Agreement, dated as of February 11, 2010, between Graham Packaging Holdings Company, Graham Packaging Company, L.P. and David Bullock (incorporated herein by
reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Graham Packaging Company Inc. on April 1, 2010 (File No. 001-34621)).                                   
|               | 
|10.2           |  | Graham Packaging Company Inc. Amended and Restated 2010 Equity Compensation Plan (incorporated herein by reference to Exhibit 10.1 to the Registration Statement of Graham Packaging
Company Inc. on Form S-8 filed by Graham Packaging Company Inc. on June 22, 2010 (File No. 333-167673)).                                                                      
|               | 
|31.1*          |  | Certification required by Rule 15d-14(a).                                                                                                                                                                                                                                                                                                                          
|               | 
|31.2*          |  | Certification required by Rule 15d-14(a).                                                                                                                                                                                                                                                                                                                          
|               | 
|32.1*          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                            
|               | 
|32.2*          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                            



*  Filed herewith.



50