##### Table of Contents

As Filed with the Securities and Exchange Commission on August 14, 2007

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

Quarterly Report Pursuant to
Section 13 or 15(d)

of the Securities Exchange Act of 1934

For the quarterly period ended:

July 1, 2007



---



|                       |  |                                                                                                                       |  |                                   
|---------------------- |  | --------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------
|Commission File Number |  | Registrant, State of Incorporation, Address and Telephone
Number                                                      |  | I.R.S. Employer Identification No.
|001-33527              |  | BWAY Holding Company (A Delaware Corporation) 8607 Roberts Drive Suite 250 Atlanta, Georgia 30350-2237 (770) 645-4800 |  | 55-0800054                        
|                       |  |                                                                                                                      
|001-12415              |  | BWAY Corporation                                                                                                      |  | 36-3624491                        
|                       |  | (A Delaware Corporation) 8607 Roberts Drive Suite 250 Atlanta, Georgia 30350-2237 (770) 645-4800                      |  |                                   

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.



|                     |  |              
|-------------------- |  | -------------
|Registrant           |  |              
|BWAY Holding Company |  | Yes ̈No  x    
|                     | 
|BWAY Corporation     |  | Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.



|                     |  |                       |  |                  |  |                     
|-------------------- |  | --------------------- |  | ---------------- |  | --------------------
|Registrant           |  | LargeAcceleratedFiler |  | AcceleratedFiler |  | Non-acceleratedFiler
|BWAY Holding Company |  |                       |  |                  |  | x                   
|BWAY Corporation     |  |                       |  |                  |  | x                   

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

(Response applicable to all registrants).



|                     |  |                             |  |                                      
|-------------------- |  | --------------------------- |  | -------------------------------------
|Registrant           |  | Description of Common Stock |  | Shares Outstanding at August 10, 2007
|BWAY Holding Company |  | Par Value $0.01 per share   |  | 21,593,856                           
|BWAY Corporation     |  | Par Value $0.01 per share   |  | 1,000                                



---



---

##### Table of Contents

BWAY HOLDING COMPANY

BWAY CORPORATION

Quarterly Report on Form 10-Q

For the quarterly period ended July 1,
2007

INDEX



|         |  |                                                                                                                   |  |            
|-------- |  | ----------------------------------------------------------------------------------------------------------------- |  | -----------
|         |  |                                                                                                                   |  | Page Number
|         |  | PART I  FINANCIAL INFORMATION                                                                                    |  |            
|Item 1.  |  | Financial Statements                                                                                              |  |            
|         |  |                                                                                                                  
|         |  | BWAY Holding Company                                                                                              |  |            
|         |  |                                                                                                                  
|         |  | Unaudited Consolidated Balance Sheets at July 1, 2007 and October 1, 2006                                         |  | 1          
|         |  |                                                                                                                  
|         |  | Unaudited Consolidated Statements of Operations for the Three and Nine Months Ended July 1, 2007 and July 2, 2006 |  | 2          
|         |  |                                                                                                                  
|         |  | Unaudited Consolidated Statements of Cash Flows for the Nine Months Ended July 1, 2007 and July 2, 2006           |  | 3          
|         |  |                                                                                                                  
|         |  | BWAY Corporation                                                                                                  |  |            
|         |  |                                                                                                                  
|         |  | Unaudited Consolidated Balance Sheets at July 1, 2007 and October 1, 2006                                         |  | 4          
|         |  |                                                                                                                  
|         |  | Unaudited Consolidated Statements of Operations for the Three and Nine Months Ended July 1, 2007 and July 2, 2006 |  | 5          
|         |  |                                                                                                                  
|         |  | Unaudited Consolidated Statements of Cash Flows for the Nine Months Ended July 1, 2007 and July 2, 2006           |  | 6          
|         |  |                                                                                                                  
|         |  | Notes to Unaudited Consolidated Financial Statements                                                              |  | 7          
|         |  |                                                                                                                  
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 26         
|         |  |                                                                                                                  
|Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                                                        |  | 35         
|         |  |                                                                                                                  
|Item 4.  |  | Controls and Procedures                                                                                           |  | 35         
|         |  |                                                                                                                  
|         |  | PART II  OTHER INFORMATION                                                                                       |  |            
|         |  |                                                                                                                  
|Item 1.  |  | Legal Proceedings                                                                                                 |  | 36         
|         |  |                                                                                                                  
|Item 1A. |  | Risk Factors                                                                                                      |  | 38         
|         |  |                                                                                                                  
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                       |  | 43         
|         |  |                                                                                                                  
|Item 3.  |  | Defaults Upon Senior Securities                                                                                   |  | 43         
|         |  |                                                                                                                  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                               |  | 44         
|         |  |                                                                                                                  
|Item 5.  |  | Other Information                                                                                                 |  | 44         
|         |  |                                                                                                                  
|Item 6.  |  | Exhibits                                                                                                          |  | 44         



---

##### Table of Contents

PART IFINANCIAL INFORMATION



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

BWAY HOLDING COMPANY AND SUBSIDIARIES

UNAUDITED CONSOLIDATED
BALANCE SHEETS



|                                                                                                                                     |  |             |         |                |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------ |  | ----------- | ------- | -------------- | - | ------- | -
|(Dollars in thousands, except share data)                                                                                            |  | July 1,2007 |         | October 1,2006 |  
|Assets                                                                                                                               |  |             |         |                |   |         |  
|CURRENT ASSETS                                                                                                                       |  |             |         |                |   |         |  
|Cash and cash equivalents                                                                                                            |  | $           | 10,048  |                | $ | 50,979  |  
|Accounts receivable, net of allowance for doubtful accounts of $1,906 and $1,702                                                     |  |             | 136,544 |                |   | 115,986 |  
|Inventories, net                                                                                                                     |  |             | 93,349  |                |   | 80,441  |  
|Income taxes receivable                                                                                                              |  |             | 8,969   |                |   | 7,291   |  
|Deferred tax assets                                                                                                                  |  |             | 2,772   |                |   | 4,038   |  
|Other                                                                                                                                |  |             | 7,060   |                |   | 4,842   |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL CURRENT ASSETS                                                                                                                 |  |             | 258,742 |                |   | 263,577 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|PROPERTY, PLANT AND EQUIPMENT,
NET                                                                                                   |  |             | 138,775 |                |   | 142,944 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|                                                                                                                                     |  |            
|OTHER ASSETS                                                                                                                         |  |             |         |                |   |         |  
|Goodwill                                                                                                                             |  |             | 251,585 |                |   | 248,687 |  
|Other intangible assets, net                                                                                                         |  |             | 161,405 |                |   | 166,201 |  
|Deferred financing costs, net of accumulated amortization of $5,611 and $4,029                                                       |  |             | 9,527   |                |   | 10,952  |  
|Other                                                                                                                                |  |             | 2,613   |                |   | 1,384   |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL OTHER ASSETS                                                                                                                   |  |             | 425,130 |                |   | 427,224 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL ASSETS                                                                                                                         |  | $           | 822,647 |                | $ | 833,745 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|                                                                                                                                     |  |            
|Liabilities and Stockholders Equity                                                                                                 |  |             |         |                |   |         |  
|CURRENT LIABILITIES                                                                                                                  |  |             |         |                |   |         |  
|Accounts payable                                                                                                                     |  | $           | 122,558 |                | $ | 118,939 |  
|Accrued salaries and wages                                                                                                           |  |             | 13,645  |                |   | 13,856  |  
|Accrued interest                                                                                                                     |  |             | 5,845   |                |   | 9,837   |  
|Accrued rebates                                                                                                                      |  |             | 10,252  |                |   | 11,091  |  
|Current portion of long-term debt                                                                                                    |  |             | 1,820   |                |   | 20,506  |  
|Other                                                                                                                                |  |             | 18,153  |                |   | 18,360  |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL CURRENT LIABILITIES                                                                                                            |  |             | 172,273 |                |   | 192,589 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|LONG-TERM DEBT                                                                                                                       |  |             | 427,396 |                |   | 419,495 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|                                                                                                                                     |  |            
|OTHER LIABILITIES                                                                                                                    |  |             |         |                |   |         |  
|Deferred tax liabilities                                                                                                             |  |             | 60,350  |                |   | 71,292  |  
|Other                                                                                                                                |  |             | 22,851  |                |   | 22,886  |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL OTHER LIABILITIES                                                                                                              |  |             | 83,201  |                |   | 94,178  |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL LIABILITIES                                                                                                                    |  |             | 682,870 |                |   | 706,262 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|                                                                                                                                     |  |            
|COMMITMENTS AND CONTINGENCIES (NOTE 9)                                                                                               |  |             |         |                |   |         |  
|                                                                                                                                     |  |            
|STOCKHOLDERS EQUITY                                                                                                                 |  |             |         |                |   |         |  
|Preferred stock, $0.01 par value, 20,000,000 shares authorized at July 1, 2007; no shares issued                                     |  |             |        |                |   |        |  
|Common stock, $0.01 par value, 200,000,000 and 23,995,088 shares authorized; 21,589,242 and 20,524,708 shares issued and
outstanding |  |             | 216     |                |   | 205     |  
|Additional paid-in capital                                                                                                           |  |             | 119,000 |                |   | 106,151 |  
|Retained earnings                                                                                                                    |  |             | 19,801  |                |   | 21,624  |  
|Accumulated other comprehensive income (loss)                                                                                        |  |             | 760     |                |   | (497    | )
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                           |  |             | 139,777 |                |   | 127,483 |  
|                                                                                                                                     |  |             |         |                |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS
EQUITY                                                                                           |  | $           | 822,647 |                | $ | 833,745 |  
|                                                                                                                                     |  |             |         |                |   |         |  

The accompanying Notes to Unaudited Consolidated Financial Statements as they relate to BWAY Holding Company
are an integral part of these statements.



1



---

##### Table of Contents

BWAY HOLDING COMPANY AND SUBSIDIARIES

UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS



|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|--------------------------------------------------------------- |  | ------------------ | ------- | ----------------- | ----------- | - | ----------- |  | - | ----------- | - |  | - | -------
|                                                                |  | Three Months Ended |         | Nine Months Ended
|(Dollars in thousands, except per share data)                   |  | July 1,2007        |         |                   | July 2,2006 |   | July 1,2007 |  |   | July 2,2006
|NET SALES                                                       |  | $                  | 269,532 |                   |             | $ | 242,675     |  | $ | 706,179     |   |  | $ | 669,467
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|                                                                |  |                    |         |                  
|COSTS AND EXPENSES                                              |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|Cost of products sold (excluding depreciation and amortization) |  |                    | 236,695 |                   |             |   | 204,889     |  |   | 607,383     |   |  |   | 583,891
|Depreciation and amortization                                   |  |                    | 11,532  |                   |             |   | 10,112      |  |   | 34,107      |   |  |   | 30,449 
|Selling and administrative expense                              |  |                    | 21,448  |                   |             |   | 4,833       |  |   | 31,939      |   |  |   | 14,391 
|Public offering expense (Note 1)                                |  |                    | 9,210   |                   |             |   |            |  |   | 9,527       |   |  |   |       
|Restructuring charge (adjustment)                               |  |                    | 29      |                   |             |   | 338         |  |   | (135        | ) |  |   | 533    
|Interest expense, net                                           |  |                    | 9,630   |                   |             |   | 8,441       |  |   | 28,353      |   |  |   | 24,952 
|Other expense, net                                              |  |                    | 369     |                   |             |   | 188         |  |   | 956         |   |  |   | 909    
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|TOTAL COSTS AND EXPENSES                                        |  |                    | 288,913 |                   |             |   | 228,801     |  |   | 712,130     |   |  |   | 655,125
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|                                                                |  |                    |         |                  
|(LOSS) INCOME BEFORE INCOME
TAXES                               |  |                    | (19,381 | )                 |             |   | 13,874      |  |   | (5,951      | ) |  |   | 14,342 
|(Benefit from) provision for income taxes                       |  |                    | (9,744  | )                 |             |   | 4,564       |  |   | (4,128      | ) |  |   | 4,721  
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|NET (LOSS) INCOME                                               |  | $                  | (9,637  | )                 |             | $ | 9,310       |  | $ | (1,823      | ) |  | $ | 9,621  
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|                                                                |  |                    |         |                  
|NET (LOSS) INCOME PER SHARE (NOTE
7)                            |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|Basic                                                           |  | $                  | (0.46   | )                 |             | $ | 0.45        |  | $ | (0.09       | ) |  | $ | 0.47   
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|Diluted                                                         |  |                    | (0.46   | )                 |             |   | 0.37        |  |   | (0.09       | ) |  |   | 0.38   
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        

The accompanying Notes to Unaudited Consolidated Financial Statements as they relate to BWAY Holding Company
are an integral part of these statements.



2



---

##### Table of Contents

BWAY HOLDING COMPANY AND SUBSIDIARIES

UNAUDITED CONSOLIDATED
STATEMENTS OF CASH FLOWS



|                                                                                                  |  |                   |         |   |             |   |         |  
|------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ----------- | - | ------- | -
|                                                                                                  |  | Nine Months Ended |        
|(Dollars in thousands)                                                                            |  | July 1,2007       |         |   | July 2,2006 |  
|CASH FLOWS FROM OPERATING
ACTIVITIES                                                              |  |                   |         |   |             |   |         |  
|Net (loss) income                                                                                 |  | $                 | (1,823  | ) |             | $ | 9,621   |  
|Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities |  |                   |         |   |             |   |         |  
|Depreciation                                                                                      |  |                   | 22,238  |   |             |   | 20,696  |  
|Amortization of other intangible assets                                                           |  |                   | 11,869  |   |             |   | 9,753   |  
|Amortization of deferred financing costs                                                          |  |                   | 1,585   |   |             |   | 1,595   |  
|Provision for doubtful accounts                                                                   |  |                   | 209     |   |             |   | 177     |  
|Loss on disposition of property, plant and equipment                                              |  |                   | 273     |   |             |   | 358     |  
|Utilization of acquired deferred tax asset                                                        |  |                   |        |   |             |   | 1,659   |  
|Deferred income taxes                                                                             |  |                   | (9,672  | ) |             |   | (7,290  | )
|Stock-based compensation expense                                                                  |  |                   | 10,559  |   |             |   | 914     |  
|Changes in assets and liabilities, net of effects of business acquisitions                        |  |                   |         |   |             |   |         |  
|Accounts receivable                                                                               |  |                   | (17,593 | ) |             |   | (10,950 | )
|Inventories                                                                                       |  |                   | (10,420 | ) |             |   | (4,584  | )
|Other assets                                                                                      |  |                   | (3,464  | ) |             |   | (4,333  | )
|Accounts payable                                                                                  |  |                   | 2,012   |   |             |   | 11,490  |  
|Accrued and other liabilities                                                                     |  |                   | (8,929  | ) |             |   | (6,837  | )
|Income taxes                                                                                      |  |                   | (2,808  | ) |             |   | (2,486  | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET CASH (USED IN) PROVIDED BY
OPERATING ACTIVITIES                                               |  |                   | (5,964  | ) |             |   | 19,783  |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|                                                                                                  |  |                  
|CASH FLOWS FROM INVESTING
ACTIVITIES                                                              |  |                   |         |   |             |   |         |  
|Capital expenditures                                                                              |  |                   | (18,088 | ) |             |   | (20,342 | )
|Business acquisitions                                                                             |  |                   | (6,014  | ) |             |   |        |  
|Other                                                                                             |  |                   | 76      |   |             |   | 725     |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET CASH USED IN INVESTING
ACTIVITIES                                                             |  |                   | (24,026 | ) |             |   | (19,617 | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|                                                                                                  |  |                  
|CASH FLOWS FROM FINANCING
ACTIVITIES                                                              |  |                   |         |   |             |   |         |  
|Net borrowings under revolving credit facility                                                    |  |                   | 7,000   |   |             |   |        |  
|Repayments of term loans                                                                          |  |                   | (20,402 | ) |             |   | (30,000 | )
|Proceeds from stock option exercises                                                              |  |                   | 2,839   |   |             |   |        |  
|Increase in unpresented bank drafts in excess of cash available for offset                        |  |                   |        |   |             |   | 735     |  
|Principal repayments under capital leases                                                         |  |                   | (154    | ) |             |   | (182    | )
|Financing costs                                                                                   |  |                   | (99     | ) |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET CASH USED IN FINANCING
ACTIVITIES                                                             |  |                   | (10,816 | ) |             |   | (29,447 | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|EFFECT OF EXCHANGE RATE CHANGES ON
CASH AND CASH EQUIVALENTS                                      |  |                   | (125    | ) |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET DECREASE IN CASH AND CASH
EQUIVALENTS                                                         |  |                   | (40,931 | ) |             |   | (29,281 | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|CASH AND CASH EQUIVALENTS, BEGINNING OF
PERIOD                                                    |  |                   | 50,979  |   |             |   | 51,889  |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|CASH AND CASH EQUIVALENTS, END OF
PERIOD                                                          |  | $                 | 10,048  |   |             | $ | 22,608  |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|                                                                                                  |  |                  
|SUPPLEMENTAL DISCLOSURES                                                                          |  |                   |         |   |             |   |         |  
|Cash paid during the period for:                                                                  |  |                   |         |   |             |   |         |  
|Interest                                                                                          |  | $                 | 30,769  |   |             | $ | 28,450  |  
|Income taxes                                                                                      |  |                   | 8,084   |   |             |   | 12,838  |  
|Detail of business acquisitions:                                                                  |  |                   |         |   |             |   |         |  
|Fair value of assets acquired                                                                     |  |                   | 10,850  |   |             |   |        |  
|Liabilities assumed                                                                               |  |                   | (4,836  | ) |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|Cash paid for business acquisitions                                                               |  |                   | 6,014   |   |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|Non-cash investing and financing activities Amounts owed for capital expenditures                 |  |                   | 822     |   |             |   | 1,261   |  
|                                                                                                  |  |                   |         |   |             |   |         |  

The accompanying Notes to Unaudited Consolidated Financial Statements as they relate to BWAY Holding Company
are an integral part of these statements.



3



---

##### Table of Contents

BWAY CORPORATION AND SUBSIDIARIES

UNAUDITED CONSOLIDATED
BALANCE SHEETS



|                                                                                                           |  |             |         |                |   |         |  
|---------------------------------------------------------------------------------------------------------- |  | ----------- | ------- | -------------- | - | ------- | -
|(Dollars in thousands, except share data)                                                                  |  | July 1,2007 |         | October 1,2006 |  
|Assets                                                                                                     |  |             |         |                |   |         |  
|CURRENT ASSETS                                                                                             |  |             |         |                |   |         |  
|Cash and cash equivalents                                                                                  |  | $           | 10,048  |                | $ | 50,979  |  
|Accounts receivable, net of allowance for doubtful accounts of $1,906 and $1,702                           |  |             | 136,544 |                |   | 115,986 |  
|Inventories, net                                                                                           |  |             | 93,349  |                |   | 80,441  |  
|Income taxes receivable                                                                                    |  |             | 8,969   |                |   | 7,291   |  
|Deferred tax assets                                                                                        |  |             | 2,772   |                |   | 4,038   |  
|Other                                                                                                      |  |             | 7,060   |                |   | 4,842   |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL CURRENT ASSETS                                                                                       |  |             | 258,742 |                |   | 263,577 |  
|                                                                                                           |  |             |         |                |   |         |  
|PROPERTY, PLANT AND EQUIPMENT,
NET                                                                         |  |             | 138,775 |                |   | 142,944 |  
|                                                                                                           |  |             |         |                |   |         |  
|                                                                                                           |  |            
|OTHER ASSETS                                                                                               |  |             |         |                |   |         |  
|Goodwill                                                                                                   |  |             | 251,585 |                |   | 248,687 |  
|Other intangible assets, net                                                                               |  |             | 161,405 |                |   | 166,201 |  
|Deferred financing costs, net of accumulated amortization of $5,611 and $4,029                             |  |             | 9,527   |                |   | 10,952  |  
|Other                                                                                                      |  |             | 2,613   |                |   | 1,384   |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL OTHER ASSETS                                                                                         |  |             | 425,130 |                |   | 427,224 |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL ASSETS                                                                                               |  | $           | 822,647 |                | $ | 833,745 |  
|                                                                                                           |  |             |         |                |   |         |  
|                                                                                                           |  |            
|Liabilities and Stockholders Equity                                                                       |  |             |         |                |   |         |  
|CURRENT LIABILITIES                                                                                        |  |             |         |                |   |         |  
|Accounts Payable                                                                                           |  | $           | 122,558 |                | $ | 118,939 |  
|Accrued salaries and wages                                                                                 |  |             | 13,645  |                |   | 13,856  |  
|Accrued interest                                                                                           |  |             | 5,845   |                |   | 9,837   |  
|Accrued rebates                                                                                            |  |             | 10,252  |                |   | 11,091  |  
|Current portion of long-term debt                                                                          |  |             | 1,820   |                |   | 20,506  |  
|Other                                                                                                      |  |             | 18,153  |                |   | 18,360  |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL CURRENT LIABILITIES                                                                                  |  |             | 172,273 |                |   | 192,589 |  
|                                                                                                           |  |             |         |                |   |         |  
|LONG-TERM DEBT                                                                                             |  |             | 427,396 |                |   | 419,495 |  
|                                                                                                           |  |             |         |                |   |         |  
|                                                                                                           |  |            
|OTHER LIABILITIES                                                                                          |  |             |         |                |   |         |  
|Deferred tax liabilities                                                                                   |  |             | 60,350  |                |   | 71,292  |  
|Other                                                                                                      |  |             | 22,851  |                |   | 22,886  |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL OTHER LIABILITIES                                                                                    |  |             | 83,201  |                |   | 94,178  |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL LIABILITIES                                                                                          |  |             | 682,870 |                |   | 706,262 |  
|                                                                                                           |  |             |         |                |   |         |  
|                                                                                                           |  |            
|COMMITMENTS AND CONTINGENCIES (NOTE 9)                                                                     |  |             |         |                |   |         |  
|                                                                                                           |  |            
|STOCKHOLDERS EQUITY                                                                                       |  |             |         |                |   |         |  
|Preferred stock, $0.01 par value, 500 and 5,000,000 shares authorized; no shares issued                    |  |             |        |                |   |        |  
|Common stock, $0.01 par value, 2,500 and 24,000,000 shares authorized; 1,000 shares issued and outstanding |  |             |        |                |   |        |  
|Additional paid-in capital                                                                                 |  |             | 125,742 |                |   | 112,882 |  
|Retained earnings                                                                                          |  |             | 13,275  |                |   | 15,098  |  
|Accumulated other comprehensive income (loss)                                                              |  |             | 760     |                |   | (497    | )
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL STOCKHOLDERS EQUITY                                                                                 |  |             | 139,777 |                |   | 127,483 |  
|                                                                                                           |  |             |         |                |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS
EQUITY                                                                 |  | $           | 822,647 |                | $ | 833,745 |  
|                                                                                                           |  |             |         |                |   |         |  

The accompanying Notes to Unaudited Consolidated Financial Statements as they relate to BWAY Corporation are an
integral part of these statements.



4



---

##### Table of Contents

BWAY CORPORATION AND SUBSIDIARIES

UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS



|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|--------------------------------------------------------------- |  | ------------------ | ------- | ----------------- | ----------- | - | ----------- |  | - | ----------- | - |  | - | -------
|                                                                |  | Three Months Ended |         | Nine Months Ended
|(Dollars in thousands)                                          |  | July 1,2007        |         |                   | July 2,2006 |   | July 1,2007 |  |   | July 2,2006
|NET SALES                                                       |  | $                  | 269,532 |                   |             | $ | 242,675     |  | $ | 706,179     |   |  | $ | 669,467
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|COSTS AND EXPENSES                                              |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|Cost of products sold (excluding depreciation and amortization) |  |                    | 236,695 |                   |             |   | 204,889     |  |   | 607,383     |   |  |   | 583,891
|Depreciation and amortization                                   |  |                    | 11,532  |                   |             |   | 10,112      |  |   | 34,107      |   |  |   | 30,449 
|Selling and administrative expense                              |  |                    | 21,448  |                   |             |   | 4,833       |  |   | 31,939      |   |  |   | 14,391 
|Public offering expense (Note 1)                                |  |                    | 9,210   |                   |             |   |            |  |   | 9,527       |   |  |   |       
|Restructuring charge (adjustment)                               |  |                    | 29      |                   |             |   | 338         |  |   | (135        | ) |  |   | 533    
|Interest expense, net                                           |  |                    | 9,630   |                   |             |   | 8,441       |  |   | 28,353      |   |  |   | 24,952 
|Other expense, net                                              |  |                    | 369     |                   |             |   | 188         |  |   | 956         |   |  |   | 909    
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|TOTAL COSTS AND EXPENSES                                        |  |                    | 288,913 |                   |             |   | 228,801     |  |   | 712,130     |   |  |   | 655,125
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|                                                                |  |                    |         |                  
|(LOSS) INCOME BEFORE INCOME
TAXES                               |  |                    | (19,381 | )                 |             |   | 13,874      |  |   | (5,951      | ) |  |   | 14,342 
|(Benefit from) provision for income taxes                       |  |                    | (9,744  | )                 |             |   | 4,564       |  |   | (4,128      | ) |  |   | 4,721  
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        
|NET (LOSS) INCOME                                               |  | $                  | (9,637  | )                 |             | $ | 9,310       |  | $ | (1,823      | ) |  | $ | 9,621  
|                                                                |  |                    |         |                   |             |   |             |  |   |             |   |  |   |        

The accompanying Notes to Unaudited Consolidated Financial Statements as they relate to BWAY Corporation are an
integral part of these statements.



5



---

##### Table of Contents

BWAY CORPORATION AND SUBSIDIARIES

UNAUDITED CONSOLIDATED
STATEMENTS OF CASH FLOWS



|                                                                                                  |  |                   |         |   |             |   |         |  
|------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ----------- | - | ------- | -
|                                                                                                  |  | Nine Months Ended |        
|(Dollars in thousands)                                                                            |  | July 1,2007       |         |   | July 2,2006 |  
|CASH FLOWS FROM OPERATING
ACTIVITIES                                                              |  |                   |         |   |             |   |         |  
|Net (loss) income                                                                                 |  | $                 | (1,823  | ) |             | $ | 9,621   |  
|Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities |  |                   |         |   |             |   |         |  
|Depreciation                                                                                      |  |                   | 22,238  |   |             |   | 20,696  |  
|Amortization of other intangible assets                                                           |  |                   | 11,869  |   |             |   | 9,753   |  
|Amortization of deferred financing costs                                                          |  |                   | 1,585   |   |             |   | 1,595   |  
|Provision for doubtful accounts                                                                   |  |                   | 209     |   |             |   | 177     |  
|Loss on disposition of property, plant and equipment                                              |  |                   | 273     |   |             |   | 358     |  
|Utilization of acquired deferred tax asset                                                        |  |                   |        |   |             |   | 1,659   |  
|Deferred income taxes                                                                             |  |                   | (9,672  | ) |             |   | (7,290  | )
|Stock-based compensation expense                                                                  |  |                   | 10,559  |   |             |   | 914     |  
|Changes in assets and liabilities, net of effects of business acquisitions                        |  |                   |         |   |             |   |         |  
|Accounts receivable                                                                               |  |                   | (17,593 | ) |             |   | (10,950 | )
|Inventories                                                                                       |  |                   | (10,420 | ) |             |   | (4,584  | )
|Other assets                                                                                      |  |                   | (3,464  | ) |             |   | (4,333  | )
|Accounts payable                                                                                  |  |                   | 2,012   |   |             |   | 11,490  |  
|Accrued and other liabilities                                                                     |  |                   | (8,929  | ) |             |   | (6,837  | )
|Income taxes                                                                                      |  |                   | (2,808  | ) |             |   | (2,486  | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET CASH (USED IN) PROVIDED BY
OPERATING ACTIVITIES                                               |  |                   | (5,964  | ) |             |   | 19,783  |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|                                                                                                  |  |                  
|CASH FLOWS FROM INVESTING
ACTIVITIES                                                              |  |                   |         |   |             |   |         |  
|Capital expenditures                                                                              |  |                   | (18,088 | ) |             |   | (20,342 | )
|Business acquisitions                                                                             |  |                   | (6,014  | ) |             |   |        |  
|Other                                                                                             |  |                   | 76      |   |             |   | 725     |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET CASH USED IN INVESTING
ACTIVITIES                                                             |  |                   | (24,026 | ) |             |   | (19,617 | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|                                                                                                  |  |                  
|CASH FLOWS FROM FINANCING
ACTIVITIES                                                              |  |                   |         |   |             |   |         |  
|Net borrowings under revolving credit facility                                                    |  |                   | 7,000   |   |             |   |        |  
|Repayments of term loans                                                                          |  |                   | (20,402 | ) |             |   | (30,000 | )
|Proceeds from stock option exercises                                                              |  |                   | 2,839   |   |             |   |        |  
|Increase in unpresented bank drafts in excess of cash available for offset                        |  |                   |        |   |             |   | 735     |  
|Principal repayments under capital leases                                                         |  |                   | (154    | ) |             |   | (182    | )
|Financing costs                                                                                   |  |                   | (99     | ) |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET CASH USED IN FINANCING
ACTIVITIES                                                             |  |                   | (10,816 | ) |             |   | (29,447 | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|EFFECT OF EXCHANGE RATE CHANGES ON
CASH AND CASH EQUIVALENTS                                      |  |                   | (125    | ) |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|NET DECREASE IN CASH AND CASH
EQUIVALENTS                                                         |  |                   | (40,931 | ) |             |   | (29,281 | )
|                                                                                                  |  |                   |         |   |             |   |         |  
|CASH AND CASH EQUIVALENTS, BEGINNING OF
PERIOD                                                    |  |                   | 50,979  |   |             |   | 51,889  |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|CASH AND CASH EQUIVALENTS, END OF
PERIOD                                                          |  | $                 | 10,048  |   |             | $ | 22,608  |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|                                                                                                  |  |                  
|SUPPLEMENTAL DISCLOSURES                                                                          |  |                   |         |   |             |   |         |  
|Cash paid during the period for:                                                                  |  |                   |         |   |             |   |         |  
|Interest                                                                                          |  | $                 | 30,769  |   |             | $ | 28,450  |  
|Income taxes                                                                                      |  |                   | 8,084   |   |             |   | 12,838  |  
|Detail of business acquisitions:                                                                  |  |                   |         |   |             |   |         |  
|Fair value of assets acquired                                                                     |  |                   | 10,850  |   |             |   |        |  
|Liabilities assumed                                                                               |  |                   | (4,836  | ) |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|Cash paid for business acquisitions                                                               |  |                   | 6,014   |   |             |   |        |  
|                                                                                                  |  |                   |         |   |             |   |         |  
|Non-cash investing and financing activities                                                       |  |                   |         |   |             |   |         |  
|Amounts owed for capital expenditures                                                             |  |                   | 822     |   |             |   | 1,261   |  
|                                                                                                  |  |                   |         |   |             |   |         |  

The accompanying Notes to Unaudited Consolidated Financial Statements as they relate to BWAY Corporation are an
integral part of these statements.



6



---

##### Table of Contents

BWAY HOLDING COMPANY AND SUBSIDIARIES

BWAY CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



---



|1. | GENERAL
|-- | -------

Principles of Consolidation and Basis
of Presentation

The accompanying unaudited consolidated financial statements have been prepared without audit. The statements for BWAY
Holding Company (BWAY Holding) include the accounts of BWAY Holding and its wholly owned subsidiary, BWAY Corporation and its subsidiaries (BWAY). The statements for BWAY include the accounts of BWAY and its subsidiaries
(BWAY). In these notes, BWAY Holding and BWAY are collectively referred to as the Company, we or our.

BWAY Holding has registered equity securities and BWAY has registered debt securities, each registered with the United States Securities and Exchange Commission (the SEC). Certain information and footnote
disclosures, including critical and significant accounting policies, normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted.

These statements and the accompanying notes should be read in conjunction with BWAYs Annual Report on Form 10-K for the year ended
October 1, 2006 (the Annual Report) and BWAY Holdings Registration Statement on Form S-1 dated June 12, 2007 (the Registration Statement). The unaudited consolidated financial statements include all normal
recurring adjustments necessary for a fair presentation of the financial position and results of operations for the periods presented.

These Notes to Unaudited Consolidated Financial Statements apply equally to BWAY Holding and BWAY with the exception of Notes 7 and 12, which are only applicable to BWAY Holding and BWAY, respectively.

Results of operations for the three and nine months ended July 1, 2007 are not necessarily indicative of the results that may be expected for the
entire fiscal year.

Unless otherwise stated, references to years herein relate to fiscal years.

Initial Public Offering of BWAY Holding

In March 2007, BWAY Holding filed with the SEC a registration statement on Form S-1 under the Securities Act related to its common stock. The SEC declared the registration statement effective on June 12, 2007 and on June 13, 2007,
BWAY Holding common stock began trading on the New York Stock Exchange under the ticker symbol BWY. In this initial public offering of BWAY Holding common stock, certain selling stockholders, including Kelso (as defined below), our
executive chairman and another member of the board, offered 10,039,216 shares at an issue price of $15.00 per share to the public, which represented a portion of their BWAY Holding common stock (the IPO or the public
offering). We did not receive any proceeds from the offering.

We paid approximately $2.5 million in offering costs related to the
transaction, a $2.0 million fee to Deutsche Bank for advisory services, a $5.0 million fee to Kelso in consideration for termination of payment of annual financial advisory fees, a $10.0 million bonus to certain members of management and $0.5
million in taxes and benefits related to the management bonus. The selling stockholders paid the underwriting discounts and commissions.

As
further described in Note 8, Stock-Based Compensation, we incurred a non-cash stock-based compensation charge of approximately $9.6 million related to the accelerated vesting of certain stock options concurrently with and contingent upon
the IPO. In addition, we expect to incur additional non-cash stock-based compensation expense of $2.2 million, $7.0 million and $2.1 million in 2007, 2008 and 2009, respectively, related to other modifications to outstanding stock options
concurrently with and contingent upon the IPO.

These expenses and the applicable line items are summarized as follows:



|                                                             |  |                               |     |                                  |   |                       |  |   |     |  |   |     
|------------------------------------------------------------ |  | ----------------------------- | --- | -------------------------------- | - | --------------------- |  | - | --- |  | - | ----
|                                                             |  | Financial Statement Line Item |     | Total                           
|For the nine months ended July 1, 2007 (Dollars in millions) |  | Cost ofProductsSold(1)        |     | Selling andAdministrativeExpense |   | PublicOfferingExpense | 
|IPO RELATED EXPENSES                                         |  |                               |     |                                  |   |                       |  |   |     |  |   |     
|Offering costs                                               |  | $                             |    |                                  | $ |                      |  | $ | 2.5 |  | $ | 2.5 
|Deutsche Bank advisory fee                                   |  |                               |    |                                  |   |                      |  |   | 2.0 |  |   | 2.0 
|Kelso fee termination payment                                |  |                               |    |                                  |   |                      |  |   | 5.0 |  |   | 5.0 
|Management bonus(2)                                          |  |                               | 2.5 |                                  |   | 8.0                   |  |   |    |  |   | 10.5
|Stock-based compensation related to accelerated vesting      |  |                               | 1.8 |                                  |   | 7.8                   |  |   |    |  |   | 9.6 
|                                                             |  |                               |     |                                  |   |                       |  |   |     |  |   |     
|TOTALS                                                       |  | $                             | 4.3 |                                  | $ | 15.8                  |  | $ | 9.5 |  | $ | 29.6
|                                                             |  |                               |     |                                  |   |                       |  |   |     |  |   |     

---

|(1) | excluding depreciation and amortization
|--- | ---------------------------------------

|(2) | including $0.5 million in related taxes and benefits
|--- | ----------------------------------------------------

Of
the total $29.6 million in expenses, $0.3 million and $29.3 million were recorded in the second quarter and third quarter of 2007, respectively.



7



---

##### Table of Contents

Business and Segment Information

BWAY Holding is a holding company without independent operations that was created in 2002 to effectuate the Transaction (as defined below). BWAY is the
operating subsidiary of BWAY Holding, and it manufactures and distributes metal and rigid plastic containers that are used primarily by manufacturers of industrial and consumer products for packaging. We have operations in the United States and
Canada and sell primarily to customers located in these geographic markets. We report two segmentsmetal packaging and plastics packaging. See Note 10, Business Segments, for a discussion of our business segments.

Prior to the IPO, BWAY Holding common stock was privately held by affiliates of Kelso & Company, L.P. (Kelso), certain members of
management and certain other parties, as a result of a leveraged buyout completed on February 7, 2003 (the Transaction). Pursuant to the Transaction, BWAY Holding purchased all of the issued and outstanding shares of BWAY, which, at
the time, was publicly traded on the New York Stock Exchange. Any reference herein to Predecessor refers to BWAY prior to the Transaction. BWAY is a wholly-owned subsidiary of BWAY Holding.

Our fiscal year ends on the Sunday closest to September 30. Our North America Packaging Corporation (NAMPAC) and ICL Industrial
Containers ULC (ICL) subsidiaries report their financial position and results of operations on a calendar month basis with fiscal years ending on September 30. There were no significant or unusual transactions between the calendar
month and fiscal month ending dates that should have been considered in the consolidated financial statements.

Acquisitions

Industrial Containers

On July 17, 2006, we acquired substantially all of the assets and assumed certain of the liabilities of Industrial Containers, Ltd., (ICL Ltd.) a Toronto based manufacturer of rigid plastic containers and steel pails for
industrial packaging markets (the ICL Acquisition). The assets were acquired by our subsidiary, ICL. The results of operations related to this acquisition are included from the acquisition date.

Vulcan Containers

On
January 30, 2007, we acquired substantially all of the assets and assumed certain of the liabilities of Vulcan Containers, Ltd. (Vulcan) for a purchase price of approximately CDN$7.1 million, including transaction costs,
(approximately $6.0 million U.S. dollars at the closing date) (the Vulcan Acquisition). We funded the acquisition using available cash on hand. Vulcan is headquartered in Toronto and produces steel pails for distribution primarily in
Canada. The acquired business is included in our metal packaging segment.

The Vulcan acquisition further expands our presence in Canada, a
market we believe will be important for our future growth, and provides an opportunity to leverage the manufacturing capacity of ICL. In February 2007, we committed to a plan to consolidate the Vulcan business with and into our ICL operations. As a
result, we closed the Vulcan manufacturing facilities and terminated approximately 100 employees. In connection with the preliminary purchase price allocation pursuant to EITF Issue 95-3, Reorganization of Liabilities in Connection with a
Purchase Business Combination (EITF 95-3), we recorded a reorganization liability of approximately $3.4 million, which consists of severance payments and facility closure costs.

The acquisition was accounted for as a purchase in accordance with Statement of Financial Accounting Standards (SFAS) No. 141,
Business Combinations (SFAS No. 141). As such, the assets and liabilities have been recorded at estimated fair value at the date of acquisition. We allocated the purchase price based on our estimates of fair value.

The following is a summary of the fair value of the assets acquired and liabilities assumed as of the date of acquisition based on a
preliminary purchase price allocation. The finalization of certain transaction costs, among other things, could result in an adjustment to the allocation.



|                                          |  |   |       
|----------------------------------------- |  | - | ------
|(Dollars in thousands)                    |  |  
|Current assets                            |  | $ | 4,300 
|Intangible assets subject to amortization |  |   | 5,391 
|Goodwill                                  |  |   | 1,104 
|Other                                     |  |   | 33    
|                                          |  |   |       
|Total assets                              |  |   | 10,828
|                                          |  |   |       
|Current liabilities                       |  |   | 1,406 
|Reorganization liability                  |  |   | 3,431 
|                                          |  |   |       
|Total liabilities                         |  |   | 4,837 
|                                          |  |   |       
|PURCHASE PRICE                            |  | $ | 5,991 
|                                          |  |   |       

The life of the acquired intangible assets subject to amortization, which consist solely of
customer relationships, is included in our metal packaging segment and is approximately 14 years. Goodwill resulting from this acquisition is not deductible for income tax purposes.



8



---

##### Table of Contents

Stock Split and Shares AuthorizedBWAY Holding Company

On May 23, 2007, the Board declared a stock split of BWAY Holding common stock by means of a stock dividend in the amount of 0.87081603410564 shares
of common stock for each share of common stock issued and held by stockholders of record as of the close of business on May 23, 2007 payable on May 25, 2007. The Board also adjusted each outstanding option to purchase one share of common
stock under our stock-based compensation plans as of the close of business on May 23, 2007 to be an option to purchase 1.87081603410564 shares of common stock at an exercise price equal to 53.452610078685% of the original exercise price for
that option. All share and per share amounts (except par value) have been adjusted to reflect the effect of the stock split for all periods presented.

On May 25, 2007, we filed an amendment to BWAY Holdings certificate of incorporation to increase its authorized share capital to 200,000,000 shares of common stock, par value $0.01 per share, and 20,000,000
shares of preferred stock, par value $0.01 per share. There was no preferred stock outstanding at July 1, 2007.

Shares
AuthorizedBWAY Corporation

On May 25, 2007, we filed an amendment to BWAYs certificate of incorporation to decrease
its authorized share capital to 2,500 shares of common stock, par value $0.01 per share, and 500 shares of preferred stock, par value $0.01 per share.

Recently Issued Accounting Standards

In September 2006, the Financial Accounting Standards Board
(the FASB) issued Statement of Financial Accounting Standards (SFAS) 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans-an amendment of FASB Statements No. 87, 88, 106, and
132(R) (SFAS 158). This Statement requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability on its statement of
financial position. SFAS 158 also requires an employer to recognize changes in that funded status in the year in which the changes occur through comprehensive income. In addition, this statement requires an employer to measure the funded status of a
plan as of the date of its year-end statement of financial position, with limited exceptions. SFAS 158 is effective for us at the end of fiscal 2007, which ends September 30, 2007. We are currently evaluating the impact of SFAS 158 on our
consolidated financial statements.

In June 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income
Taxesan interpretation of FASB Statement No. 109 (FIN 48). This interpretation clarifies the accounting for uncertainty in tax positions taken or expected to be taken in a tax return and requires that we recognize in our
financial statements the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position. This interpretation also provides guidance on derecognition, classification,
interest and penalties, accounting in interim periods and disclosure requirements for uncertain tax positions. The provisions of FIN 48 are effective for us at the beginning of 2008 (October 2007). We are currently evaluating the impact of FIN 48 on
our consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities (SFAS No. 159). SFAS No. 159 expands opportunities to use fair value measurement in financial reporting and permits entities to choose to measure many financial instruments and certain other items
at fair value. SFAS No. 159 is effective for us at the beginning of fiscal 2009 (October 2008). We have not decided if we will early adopt SFAS No. 159 or if we will choose to measure any eligible financial assets and liabilities at fair
value.

Income Taxes

Our effective tax rate for the third quarter and first nine months of fiscal 2007 has been impacted by the loss before income taxes as a result of the $29.6 million in IPO related expenses (as discussed above), the non-deductibility of a
portion of such expenses and, in part, expiration at the end of 2006 of a federal tax credit for possession corporations, which provided a benefit related to our operations in Puerto Rico.



|2. | INVENTORIES
|-- | -----------



|                         |  |             |         |   |                |   |         |  
|------------------------ |  | ----------- | ------- | - | -------------- | - | ------- | -
|(Dollars in thousands)   |  | July 1,2007 |         |   | October 1,2006 |  
|Raw materials            |  | $           | 31,639  |   |                | $ | 26,212  |  
|Work-in-progress         |  |             | 41,749  |   |                |   | 39,181  |  
|Finished goods           |  |             | 36,912  |   |                |   | 32,894  |  
|                         |  |             |         |   |                |   |         |  
|Inventories at FIFO cost |  |             | 110,300 |   |                |   | 98,287  |  
|LIFO reserve             |  |             | (16,951 | ) |                |   | (17,846 | )
|                         |  |             |         |   |                |   |         |  
|INVENTORIES              |  | $           | 93,349  |   |                | $ | 80,441  |  
|                         |  |             |         |   |                |   |         |  



9



---

##### Table of Contents

We intend to change our method of accounting for the cost of inventories for our U.S. subsidiaries from
the last-in, first-out (LIFO) method of inventory valuation to the first-in, first-out (FIFO) method, effective upon the approval by the Internal Revenue Service (the IRS) of the FIFO method of accounting for income tax purposes, which
we expect to receive in the fourth quarter of fiscal 2007. The inventories of our non-U.S. subsidiaries will continue to be valued using the FIFO method. After this change, all of our inventories will be valued using the FIFO method.

We believe that the FIFO method is preferable to the LIFO method because it (1) will better match revenues and expenses for financial and tax
reporting purposes; (2) will provide a consistent valuation method for all of our inventories; (3) provides for period-end FIFO inventory values, which will be more current in rising price environments, and, as such, will better
approximate replacement cost; and (4) will reduce the administrative burden of calculating LIFO reserve adjustments.



|3. | GOODWILL AND OTHER INTANGIBLES
|-- | ------------------------------

Change in the net
carrying amount of goodwill by reportable segment during the first nine months of 2007:



|                                            |  |                |         |                   |   |         |  |   |        
|------------------------------------------- |  | -------------- | ------- | ----------------- | - | ------- |  | - | -------
|(Dollars in thousands)                      |  | MetalPackaging |         | PlasticsPackaging |   | Total  
|BALANCE, OCTOBER 1, 2006                    |  | $              | 120,328 |                   | $ | 128,359 |  | $ | 248,687
|Additions related to the Vulcan Acquisition |  |                | 1,104   |                   |   |        |  |   | 1,104  
|Adjustment to the NAMPAC Acquisition        |  |                |        |                   |   | 113     |  |   | 113    
|Adjustment to the ICL Acquisition           |  |                | 5       |                   |   | 18      |  |   | 23     
|Currency translation adjustment             |  |                | 530     |                   |   | 1,128   |  |   | 1,658  
|                                            |  |                |         |                   |   |         |  |   |        
|BALANCE, JULY 1, 2007                       |  | $              | 121,967 |                   | $ | 129,618 |  | $ | 251,585
|                                            |  |                |         |                   |   |         |  |   |        

During the second quarter of 2007, the IRS concluded an audit related to certain preacquisition net
operating loss (NOL) carryforwards we acquired in the NAMPAC Acquisition. In the purchase price allocation for the NAMPAC Acquisition, we accrued a contingent liability of approximately $0.9 million as an estimate of NOL carryforwards
that would be disallowed following the IRS audit. We recorded an adjustment to goodwill of $0.1 million in the second quarter of 2007 to adjust our estimate to the actual amount disallowed by the IRS.

Identifiable intangible assets by major asset class:



|                                |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        
|------------------------------- |  | ------------------- | ------- | ----------------------- | - | ------- | --- |  | ------------------- | ------- | ----------------------- | - | ------- | --- | - | ------- | - |  | - | -------
|                                |  | July 1, 2007        |         | October 1, 2006        
|(Dollars in thousands)          |  | GrossCarryingAmount |         | AccumulatedAmortization |   |         | Net |  | GrossCarryingAmount |         | AccumulatedAmortization |   |         | Net
|AMORTIZABLE INTANGIBLE ASSETS   |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        
|Customer relationships          |  | $                   | 184,911 |                         | $ | (44,062 | )   |  | $                   | 140,849 |                         | $ | 177,873 |     | $ | (33,601 | ) |  | $ | 144,272
|Tradenames                      |  |                     | 26,147  |                         |   | (6,204  | )   |  |                     | 19,943  |                         |   | 25,984  |     |   | (4,809  | ) |  |   | 21,175 
|Noncompetition agreements       |  |                     | 401     |                         |   | (401    | )   |  |                     |        |                         |   | 401     |     |   | (260    | ) |  |   | 141    
|                                |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        
|                                |  |                     | 211,459 |                         |   | (50,067 | )   |  |                     | 160,792 |                         |   | 204,258 |     |   | (38,670 | ) |  |   | 165,588
|                                |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        
|UNAMORTIZABLE INTANGIBLE ASSETS |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        
|Technology                      |  |                     | 613     |                         |   |        |     |  |                     | 613     |                         |   | 613     |     |   |        |   |  |   | 613    
|                                |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        
|TOTAL OTHER INTANGIBLE ASSETS   |  | $                   | 212,073 |                         | $ | (50,067 | )   |  | $                   | 161,405 |                         | $ | 204,871 |     | $ | (38,670 | ) |  | $ | 166,201
|                                |  |                     |         |                         |   |         |     |  |                     |         |                         |   |         |     |   |         |   |  |   |        

The useful lives of customer relationships, tradenames and noncompetition agreements range from 14
to 18 years, 10 to 15 years and 3 to 4 years, respectively.

Expected amortization expense is as follows:



|                         |  |   |        
|------------------------ |  | - | -------
|(Dollars in thousands)   |  |  
|FISCAL YEAR ENDING       |  |   |        
|2007 (remaining quarter) |  | $ | 4,001  
|2008                     |  |   | 15,696 
|2009                     |  |   | 15,118 
|2010                     |  |   | 15,020 
|2011                     |  |   | 14,356 
|Thereafter               |  |   | 96,601 
|                         |  |   |        
|                         |  | $ | 160,792
|                         |  |   |        



10



---

##### Table of Contents

|4. | LONG-TERM DEBT
|-- | --------------



|                                                    |  |             |         |   |                |   |         |  
|--------------------------------------------------- |  | ----------- | ------- | - | -------------- | - | ------- | -
|(Dollars in thousands)                              |  | July 1,2007 |         |   | October 1,2006 |  
|LONG TERM DEBT                                      |  |             |         |   |                |   |         |  
|10% USD senior subordinated notes due October 2010  |  | $           | 200,000 |   |                | $ | 200,000 |  
|Variable rate USD term loan maturing July 2013      |  |             | 169,500 |   |                |   | 189,500 |  
|Variable rate CAD term loan maturing July 2013      |  |             | 52,716  |   |                |   | 50,501  |  
|Variable rate USD revolving loan maturing July 2012 |  |             | 7,000   |   |                |   |        |  
|                                                    |  |             |         |   |                |   |         |  
|                                                    |  |             | 429,216 |   |                |   | 440,001 |  
|Less: Current portion                               |  |             | (1,820  | ) |                |   | (20,506 | )
|                                                    |  |             |         |   |                |   |         |  
|LONG TERM DEBT, NET OF CURRENT
PORTION              |  | $           | 427,396 |   |                | $ | 419,495 |  
|                                                    |  |             |         |   |                |   |         |  

The current portion of long-term debt at October 1, 2006 reflects a voluntary prepayment of
the USD term loan of $20.0 million made in the first quarter of 2007. Prepayments on the term loan reduce future scheduled payments.

The
weighted-average interest rate on variable rate credit facility borrowings at July 1, 2007 and October 1, 2006 was approximately 7.0%.

Scheduled maturities of long-term debt:



|                         |  |   |        
|------------------------ |  | - | -------
|(Dollars in thousands)   |  |  
|FISCAL YEAR ENDING       |  |   |        
|2007 (remaining quarter) |  | $ | 133    
|2008                     |  |   | 1,820  
|2009                     |  |   | 2,678  
|2010                     |  |   | 2,249  
|2011                     |  |   | 202,249
|Thereafter               |  |   | 220,087
|                         |  |   |        
|                         |  | $ | 429,216
|                         |  |   |        

Of the $1.8 million current portion of long-term debt, $0.1 million is scheduled to be repaid in
the last quarter of 2007 and the remaining $1.7 million is scheduled to be repaid in the first nine months of 2008.

Senior Subordinated
Notes

10% Senior Notes Due 2010

The $200.0 million principal amount of 10% Senior Subordinated Notes due 2010 (the Senior Notes) are unsecured senior subordinated obligations of BWAY and are effectively subordinated to all senior debt
obligations of BWAY. Interest on the Senior Notes is payable semi-annually in arrears on April 15 and October 15. The interest rate is fixed at 10% per annum. All of BWAYs U.S. based subsidiaries have fully and unconditionally
guaranteed the Senior Notes.

The Senior Notes are governed by an Indenture dated November 27, 2002 with The Bank of New York, as
trustee, as assumed by BWAY on February 7, 2003 and as amended from time to time (the Indenture).

The Senior Notes are
subject to covenants that, among other things, limit BWAYs ability (and the ability of some or all of its subsidiaries) to: incur additional indebtedness, pay dividends or distributions on its capital stock or to repurchase its capital stock,
make certain investments, create liens on our assets to secure debt, engage in transactions with affiliates, merge or consolidate with another company and transfer and sell assets. These covenants are subject to a number of important limitations and
exceptions. At July 1, 2007, BWAY was in compliance with all applicable covenants related to the Senior Notes.

BWAY may redeem some or
all of these notes at redemption prices specified in the Indenture (105% on October 15, 2006 declining annually to 100% on October 15, 2009). Upon the occurrence of a Change in Control, as defined in the Indenture, the holders of the
Senior Notes could require BWAY to repurchase the notes at 101% of the principal amount.

We are amortizing approximately $8.0 million in
deferred financing costs related to the underwriting and registration of these notes to interest expense over the term of the notes on a straight-line basis, which approximates the effective yield method. At July 1, 2007 and October 1,
2006, approximately $3.4 million and $4.2 million, respectively, of the deferred costs were unamortized.

Credit Facility

On July 17, 2006, in conjunction with the ICL Acquisition, we entered into a new credit facility with various lenders, Deutsche
Bank Trust Company Americas, as administrative agent, LaSalle Bank, N.A., as documentation agent and Deutsche Bank Securities Inc. and J.P. Morgan Securities Inc., as joint arrangers. The credit facility consists of a $190.0 million B Term Loan (the
US Term Loan) and a $50.0 million revolving credit facility (the US Revolver) and a Cdn$56.41 million (US$50.0 million equivalent at the borrowing date) C Term Loan (the Canadian Term Loan) and a US$5.0 million
equivalent revolving credit facility (the Canadian Revolver).



11



---

##### Table of Contents

BWAY is the borrower of the US Term Loan and only BWAY can borrow on the US Revolver. ICL is the borrower
of the Canadian Term Loan and only ICL can borrow on the Canadian Revolver.

The term loans mature July 17, 2013 and the revolving
loans mature July 17, 2012. In the event the Senior Notes are not refinanced prior to April 15, 2010, the US Term Loan and the US and Canadian Revolvers mature April 15, 2010 and the Canadian Term Loan matures July 18, 2011.

The US Term Loan is denominated in U.S. dollars and, at the option of the borrower, may consist of a Base Rate Loan or a Eurodollar Loan,
each as defined in the credit agreement. Interest accrues on Base Rate Loans at a fixed margin of 0.75% plus the greater of the federal funds rate plus .5% or the Prime Lending Rate and on Eurodollar Loans at a Eurodollar Rate (as defined in the
credit agreement) plus a fixed margin of 1.75%. At July 1, 2007, the effective interest rate on outstanding US Term Loan borrowings was approximately 7.1%.

Due to a $20.0 million voluntary prepayment on the US Term Loan in December 2006, scheduled quarterly repayments of approximately $0.4 million do not resume until December 31, 2007 and will continue through
March 31, 2013. The remaining unpaid balance is due on the maturity date. Once repaid, the term loan may not be reborrowed.

The US
Revolver is denominated in U.S. dollars and, at the option of the borrower, may consist of a Base Rate Loan or a Eurodollar Loan, each as defined in the credit agreement. Any outstanding borrowings are due at maturity. Interest accrues on Base Rate
Loans at a variable margin ranging from 0.25% to 1.00% plus the greater of either the federal funds rate plus .5% or the administrative agents prime lending rate. Interest accrues on Eurodollar Loans at a Eurodollar Rate plus a
variable margin ranging from 1.25% to 2.00%. The applicable margin for either the Base Rate or Eurodollar loans is based on a Consolidated Total Leverage Ratio, as defined in the credit agreement. At July 1, 2007, the effective interest rate on
outstanding US Revolver borrowings was approximately 9.3%.

The Canadian Term Loan is denominated in Canadian dollars and, at the option of
the borrower, may consist of a Canadian Prime Rate Loan or a B/A Discount Rate Loan, each as defined in the credit agreement. Interest accrues on Canadian Prime Rate Loans at the greater of DB Canadas prime rate or CDOR plus .75%
plus a fixed margin of 1.0% and on B/A Discount Rate Loans at CDOR plus a fixed margin of 2.0%. At July 1, 2007, the effective interest rate on outstanding Canadian Term Loan borrowings was approximately 6.4%.

Scheduled quarterly repayments on the Canadian Term Loan of approximately Cdn$141 thousand (approximately US$133 thousand equivalent at July 1, 2007)
began September 30, 2006 and will continue through March 31, 2013. The remaining unpaid balance is due on the maturity date. Once repaid, the term loan may not be reborrowed.

The Canadian Revolver can be drawn in either U.S. or Canadian dollars, at the option of the borrower, and, at the option of the borrower, may consist of a
Base Rate Loan or a Eurodollar Loan for U.S. dollar denominated loans or Canadian Prime Rate Loan or a B/A Discount Rate Loan for Canadian dollar denominated loans, each as defined in the credit agreement. Any outstanding borrowings are due at
maturity. Interest accrues on Base Rate Loans or Canadian Prime Rate Loans at the applicable base (as discussed above) plus a variable margin ranging from 0.25% to 1.00%. Interest accrues on Eurodollar Loans or B/A Discount Rate Loans at the
applicable base (as discussed above) plus a variable margin ranging from 1.25% to 2.00%. The applicable margin for either the Base Rate or Eurodollar loans is based on a Consolidated Total Leverage Ratio, as defined in the credit agreement.

BWAY Holding and each of our U.S. subsidiaries have guaranteed the US Term Loan and US Revolver, each of which is secured by substantially
all of our U.S. assets and the assets of BWAY Holding. In addition, we have pledged as collateral all of the issued and outstanding stock of our U.S. subsidiaries, which are wholly-owned, and, subject to certain limitations, the outstanding stock of
ICL. ICL has guaranteed the Canadian Term Loan and Canadian Revolver, each of which is secured by all of the assets of ICL.

A portion of
the term loan proceeds was used to finance the ICL Acquisition.

At July 1, 2007, we had $7.0 million in US Revolver borrowings and
$6.6 million in standby letter of credit commitments that reduced our available borrowings under the US Revolver to $36.4 million. There were no outstanding Canadian Revolver borrowings at July 1, 2007.

The credit agreement contains covenants that, among other things, limit our ability (and the ability of some or all of our subsidiaries) to: incur
additional debt, pay dividends or distributions on our capital stock or to repurchase our capital stock, make certain investments, loans or advances, create liens on our assets to secure debt, engage in transactions with affiliates, merge or
consolidate with another company, transfer and sell assets and make acquisitions. We are also required to maintain a minimum Consolidated Interest Coverage Ratio and to not exceed a Maximum Consolidated Total Leverage Ratio (each as defined in the
credit agreement). These covenants are subject to a number of important limitations and exceptions. At July 1, 2007, we were in compliance will all applicable covenants contained in the credit agreement.

We are amortizing approximately $5.9 million in deferred financing costs related to the Term Loans to interest expense over the term of the loans in
proportion to the outstanding principal, which approximates the effective yield method. We are amortizing approximately $1.3 million in deferred financing costs related to the Revolvers on a straight-line basis over the term of the Revolvers,



12



---

##### Table of Contents

which approximates the effective yield method. At July 1, 2007 and October 1, 2006, approximately $6.1 million and $6.8 million of deferred costs
associated with the credit facility were unamortized.

The credit agreement was amended on May 10, 2007 to allow the IPO and related
transactions. We paid approximately $0.1 million in fees associated with the amendment, which are deferred and will be amortized to interest expense over the term of the loans, as discussed above.



|5. | EMPLOYMENT BENEFIT OBLIGATIONS
|-- | ------------------------------

Employee benefit
obligation liabilities:



|                                                  |  |             |        |                |   |       
|------------------------------------------------- |  | ----------- | ------ | -------------- | - | ------
|(Dollars in thousands)                            |  | July 1,2007 |        | October 1,2006
|Defined benefit pension liability                 |  | $           | 3,136  |                | $ | 3,730 
|Retiree medical and other postretirement benefits |  |             | 4,966  |                |   | 5,006 
|Deferred compensation                             |  |             | 6,796  |                |   | 6,570 
|                                                  |  |             |        |                |   |       
|EMPLOYEE BENEFIT OBLIGATION LIABILITIES           |  | $           | 14,898 |                | $ | 15,306
|                                                  |  |             |        |                |   |       

At July 1, 2007, approximately $0.7 million and $14.2 million of the employee benefit
obligation liabilities were recorded in current liabilities and other long-term liabilities, respectively. At October 1, 2006, approximately $0.5 million and $14.8 million of the employee benefit obligation liabilities were recorded in current
liabilities and other long-term liabilities, respectively.

Components of net periodic benefit cost:



|                                        |  |                              |      |   |                               |   |      |                    |  |                   |             |   |  |             |      |             |  |             |     |             |   |     |  |   |     |  |   |    
|--------------------------------------- |  | ---------------------------- | ---- | - | ----------------------------- | - | ---- | ------------------ |  | ----------------- | ----------- | - |  | ----------- | ---- | ----------- |  | ----------- | --- | ----------- | - | --- |  | - | --- |  | - | ---
|                                        |  | Defined Benefit Pension Plan |      |   | Other Postretirement Benefits
|                                        |  | Three Months Ended           |      |   | Nine Months Ended             |   |      | Three Months Ended |  | Nine Months Ended
|(Dollars in thousands)                  |  | July 1,2007                  |      |   | July 2,2006                   |   |      | July 1,2007        |  |                   | July 2,2006 |   |  | July 1,2007 |      | July 2,2006 |  | July 1,2007 |     | July 2,2006
|COMPONENTS OF NET PERIODIC BENEFIT
COST |  |                              |      |   |                               |   |      |                    |  |                   |             |   |  |             |      |             |  |             |     |             |   |     |  |   |     |  |   |    
|Service cost                            |  | $                            |     |   |                               | $ |     |                    |  | $                 |            |   |  | $           |     |             |  | $           | 2   |             | $ | 2   |  | $ | 5   |  | $ | 5  
|Interest cost                           |  |                              | 169  |   |                               |   | 150  |                    |  |                   | 506         |   |  |             | 449  |             |  |             | 99  |             |   | 88  |  |   | 297 |  |   | 266
|Expected return on plan assets          |  |                              | (170 | ) |                               |   | (151 | )                  |  |                   | (511        | ) |  |             | (452 | )           |  |             |    |             |   |    |  |   |    |  |   |   
|Recognized net actuarial loss           |  |                              | 1    |   |                               |   |     |                    |  |                   | 4           |   |  |             |     |             |  |             | 18  |             |   | 14  |  |   | 53  |  |   | 40 
|                                        |  |                              |      |   |                               |   |      |                    |  |                   |             |   |  |             |      |             |  |             |     |             |   |     |  |   |     |  |   |    
|NET PERIODIC BENEFIT COST               |  | $                            |     |   |                               | $ | (1   | )                  |  | $                 | (1          | ) |  | $           | (3   | )           |  | $           | 119 |             | $ | 104 |  | $ | 355 |  | $ | 311
|                                        |  |                              |      |   |                               |   |      |                    |  |                   |             |   |  |             |      |             |  |             |     |             |   |     |  |   |     |  |   |    



|6. | RESTRUCTURING AND REORGANIZATION LIABILITIES
|-- | --------------------------------------------

The
following table sets forth changes in our restructuring liability from October 1, 2006 to July 1, 2007. The nature of the liability has not changed from that previously reported in the Annual Report. The restructuring liability is included
in other current liabilities and relates to the Plastics Packaging segment.



|                        |  |                        |     |             |   |      |              |  |   |                     |   |  |   |    
|----------------------- |  | ---------------------- | --- | ----------- | - | ---- | ------------ |  | - | ------------------- | - |  | - | ---
|(Dollars in millions)   |  | BalanceOctober 1, 2006 |     | Adjustments |   |      | Expenditures |  |   | BalanceJuly 1, 2007
|RESTRUCTURING LIABILITY |  |                        |     |             |   |      |              |  |   |                     |   |  |   |    
|Severance costs         |  | $                      | 0.2 |             | $ |     |              |  | $ | (0.2                | ) |  | $ |   
|Facility closure costs  |  |                        | 1.4 |             |   | (0.1 | )            |  |   | (0.6                | ) |  |   | 0.7
|                        |  |                        |     |             |   |      |              |  |   |                     |   |  |   |    
|TOTALS                  |  | $                      | 1.6 |             | $ | (0.1 | )            |  | $ | (0.8                | ) |  | $ | 0.7
|                        |  |                        |     |             |   |      |              |  |   |                     |   |  |   |    

In conjunction with the Vulcan Acquisition, we committed to a plan to consolidate the Vulcan
business with and into our ICL operations. As a result, we closed the Vulcan manufacturing facilities and terminated approximately 100 employees. As part of the preliminary purchase price allocation, we recorded a reorganization liability pursuant
to EITF 95-3 of approximately $3.4 million, which consists of severance payments and facility closure costs. The liability is included in other current liabilities and relates to the Metal Packaging segment.



|                         |  |                                   |     |              |   |      |                        |  |                     |     |  |   |    
|------------------------ |  | --------------------------------- | --- | ------------ | - | ---- | ---------------------- |  | ------------------- | --- |  | - | ---
|(Dollars in millions)    |  | PurchaseAccountingJanuary 30,2007 |     | Expenditures |   |      | TranslationAdjustments |  | BalanceJuly 1, 2007
|REORGANIZATION LIABILITY |  |                                   |     |              |   |      |                        |  |                     |     |  |   |    
|Severance costs          |  | $                                 | 1.7 |              | $ | (1.9 | )                      |  | $                   | 0.2 |  | $ |   
|Facility closure costs   |  |                                   | 1.7 |              |   | (0.2 | )                      |  |                     | 0.2 |  |   | 1.7
|                         |  |                                   |     |              |   |      |                        |  |                     |     |  |   |    
|TOTALS                   |  | $                                 | 3.4 |              | $ | (2.1 | )                      |  | $                   | 0.4 |  | $ | 1.7
|                         |  |                                   |     |              |   |      |                        |  |                     |     |  |   |    



13



---

##### Table of Contents

|7. | NET (LOSS) INCOME PER SHARE
|-- | ---------------------------

The following table
shows the computation of basic and diluted net (loss) income per share for the periods presented:



|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|--------------------------------------------------------------- |  | ------------------ | ------ | ----------------- | ----------- | - | ----------- |  | - | ----------- | - |  | - | ------
|                                                                |  | Three Months Ended |        | Nine Months Ended
|(Amounts in thousands except per share amounts)                 |  | July 1,2007        |        |                   | July 2,2006 |   | July 1,2007 |  |   | July 2,2006
|BASIC NET (LOSS) INCOME PER
SHARE                               |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|Net (loss) income                                               |  | $                  | (9,637 | )                 |             | $ | 9,310       |  | $ | (1,823      | ) |  | $ | 9,621 
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|Weighted-average number of shares outstanding                   |  |                    | 20,733 |                   |             |   | 20,610      |  |   | 20,594      |   |  |   | 20,610
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|BASIC NET (LOSS) INCOME PER
SHARE                               |  | $                  | (0.46  | )                 |             | $ | 0.45        |  | $ | (0.09       | ) |  | $ | 0.47  
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|                                                                |  |                    |        |                  
|DILUTED NET (LOSS) INCOME PER
SHARE                             |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|Net (loss) income                                               |  | $                  | (9,637 | )                 |             | $ | 9,310       |  | $ | (1,823      | ) |  | $ | 9,621 
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|Weighted-average number of shares outstanding                   |  |                    | 20,733 |                   |             |   | 20,610      |  |   | 20,594      |   |  |   | 20,610
|Dilutive effect of stock options                                |  |                    |       |                   |             |   | 4,855       |  |   |            |   |  |   | 4,841 
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|Weighted-average number of shares outstanding assuming dilution |  |                    | 20,733 |                   |             |   | 25,465      |  |   | 20,594      |   |  |   | 25,451
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       
|DILUTED NET (LOSS) INCOME PER
SHARE                             |  | $                  | (0.46  | )                 |             | $ | 0.37        |  | $ | (0.09       | ) |  | $ | 0.38  
|                                                                |  |                    |        |                   |             |   |             |  |   |             |   |  |   |       

All common stock equivalents have been excluded in the computation of diluted earnings per share
for the three and nine months ended July 1, 2007 because their effect would have been antidilutive. There were no shares that would have been antidilutive for the three and nine months ended July 2, 2006.



|8. | STOCK-BASED COMPENSATION
|-- | ------------------------

We adopted SFAS
No. 123 (revised 2004), Share-Based Payment, (SFAS No. 123R) as of October 2, 2006 using the prospective transition method. Under this method of adoption, compensation cost is recognized in the financial
statements beginning with the effective date for all new awards and for awards outstanding at the effective date that are subsequently modified, repurchased or cancelled. As further discussed below, upon the consummation of the IPO, all awards,
including those outstanding at the effective date of SFAS 123R, were modified. As such, we discontinued accounting for those awards outstanding as of October 2, 2006 using the intrinsic value method prescribed in Accounting Principles Board
("APB") Opinion 25, Accounting for Stock Issued to Employees, and related interpretations ("APB 25"), which we used for such awards prior to the modification.

SFAS No. 123R amends SFAS No. 95, Statement of Cash Flows, requiring the benefits of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow rather than as an
operating cash flow as previously required.

For purposes of determining the grant date fair value of share-based payment awards, we use the
Black-Scholes option-pricing model (the Black-Scholes Model) for options without market conditions and Monte Carlo simulation, a lattice model, for options with vesting criteria tied to the market price of BWAY Holdings common
stock. Each model requires the input of certain assumptions that involve judgment.

Stock-Based Compensation Expense

The following table summarizes non-cash stock-based compensation expense included in the statements of operations by line item. All amounts are reported
as undistributed corporate expenses for segment disclosure (see Note 10).



|                                                                |  |                    |        |                   |   |             |  |             |        |  |   |    
|--------------------------------------------------------------- |  | ------------------ | ------ | ----------------- | - | ----------- |  | ----------- | ------ |  | - | ---
|                                                                |  | Three Months Ended |        | Nine Months Ended
|(Amounts in thousands except per share amounts)                 |  | July 1,2007        |        | July 2,2006       |   | July 1,2007 |  | July 2,2006
|STOCK BASED COMPENSATION EXPENSE INCLUDED IN:                   |  |                    |        |                   |   |             |  |             |        |  |   |    
|Cost of products sold (excluding depreciation and amortization) |  | $                  | 1,910  |                   | $ | 75          |  | $           | 1,999  |  | $ | 170
|Selling and administrative expense                              |  |                    | 8,172  |                   |   | 329         |  |             | 8,560  |  |   | 744
|                                                                |  |                    |        |                   |   |             |  |             |        |  |   |    
|                                                                |  | $                  | 10,082 |                   |   | 404         |  |             | 10,559 |  |   | 914
|                                                                |  |                    |        |                   |   |             |  |             |        |  |   |    

In the third quarter of fiscal 2007, we recorded stock-based compensation expense related to the
accelerated vesting of certain stock options concurrently with the IPO (as discussed below). The expense related to the accelerated vesting included in cost of products sold (excluding depreciation and amortization) and selling and administrative
expense is $1.8 million and $7.8 million, respectively. In addition, as further descried below, we recorded approximately $0.3 million in the three months ended July 1, 2007 related to certain exit options as a result of vesting condition
modifications as a result of the public offering.



14



---

##### Table of Contents

Summary of Stock-Based Compensation Plans

BWAY Holding Company 2007 Annual Incentive Plan. On May 23, 2007, the Board approved, upon the recommendation of the Compensation Committee,
the BWAY Holding Company 2007 Annual Incentive Plan (the Annual Incentive Plan). The plan provides for awards of up to 2,057,898 shares of BWAY Holding common stock. The plan allows for stock options, stock appreciation rights,
performance-based awards, restricted stock, restricted stock units and deferred stock. There have been no grants under the plan, and there were no awards outstanding under the Annual Incentive Plan at July 1, 2007.

BCO Holding Company Stock Incentive Plan. In February 2000, Predecessor adopted the Fourth Amendment and Restatement of BWAYs 1995 Long-Term
Incentive Plan (the "Predecessor Incentive Plan"). As a result of the Transaction, which was a change in control event under the plan, all outstanding options immediately vested and became exercisable. Certain members of management entered into
Exchange Agreements with BWAY Holding whereby their Predecessor Incentive Plan options were exchanged for new options to acquire BWAY Holding common stock (the Exchange Options). The Exchange Options were fully vested as of the closing
of the Transaction and were issued with substantially the same terms and conditions in effect immediately before the exchange.

Effective
with the closing of the Transaction, BWAY Holding assumed the Predecessor Incentive Plan, which was replaced in July 2004 with the Amended and Restated BCO Holding Stock Incentive Plan (the Holding Incentive Plan). Under the Holding
Incentive Plan, 4,480,797 shares of BWAY Holdings common stock is subject to options.

There are currently three types of stock
options outstanding under the Holding Incentive Plan: Service Options, Performance Options and Exit Options. Prior to the IPO, service options generally became exercisable in three annual installments, performance options generally became
exercisable in five annual installments if certain performance benchmarks were achieved, and exit options generally became exercisable upon a change in equity control event (as defined in the plan and subject to certain limitations).

On May 23, 2007, the Board amended the Holding Incentive Plan to provide that all outstanding unvested Service Options and Performance Options and
43% of Exit Options became fully vested concurrently with the completion of the IPO. In addition, the Board amended the vesting criteria for the remaining 57% of Exit Options to become vested in three equal tranches based on an average per share
closing price of BWAY Holding Company common stock over a consecutive 45 day period with a minimum closing price on the 45th day for each tranche, as follows:



| |  |  | 1/3will vest if the average per share closing price of BWAY Holdings common stock over any consecutive 45 days during which the stock trades is at least $19.26 and the closing price on the 45th such day is at least
$16.37;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 1/3would vest if the average per share closing price of BWAY Holdings common stock over any consecutive 45 days during which the stock trades is at least $21.52 and the closing price on the 45th such day is at least
$18.29; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 1/3would vest if the average per share closing price of BWAY Holdings common stock over any consecutive 45 days during which the stock trades is at least $23.78 and the closing price on the 45th such day is at least
$20.21.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accelerated vesting of options concurrently with the public offering, as discussed below, constituted
a modification of previously issued awards. As such, we recognized stock-based compensation expense in the third quarter of fiscal 2007 of approximately $9.6 million. The charge represents the unrecognized stock-based compensation as determined
under APB 25 related to the modified options and any incremental fair value as a result of the modification as determined under SFAS 123R using a Black-Scholes option-pricing model.

In addition, the modification of exit options to enable vesting based on certain market conditions, as discussed above, required us to determine the fair
value of such options on the modification date using the guidance of SFAS 123R. The fair value will be recognized as stock-based compensation expense over the derived service period from the date of the modification.

Because the vesting of the unvested exit options is based on certain market conditions, the fair value of the options was determined using a Monte Carlo
simulation model. The derived service period for these exit options is the median period of time until the market condition is met, as determined by the simulation model. We determined a modification date fair value of approximately $11.3 million
and expect to recognize non-cash stock-based compensation expense of $11.3 million as follows:



|                      |  |             |     |             |   |             |  |   |    
|--------------------- |  | ----------- | --- | ----------- | - | ----------- |  | - | ---
|(Dollars in millions) |  | Fiscal 2007 |     | Fiscal 2008 |   | Fiscal 2009
|Quarter 1             |  | $           |    |             | $ | 1.9         |  | $ | 1.0
|Quarter 2             |  |             |    |             |   | 1.9         |  |   | 0.7
|Quarter 3             |  |             | 0.3 |             |   | 1.8         |  |   | 0.4
|Quarter 4             |  |             | 1.9 |             |   | 1.4         |  |   |   
|                      |  |             |     |             |   |             |  |   |    
|TOTALS                |  | $           | 2.2 |             | $ | 7.0         |  | $ | 2.1
|                      |  |             |     |             |   |             |  |   |    



15



---

##### Table of Contents

The following inputs were used in the Monte Carlo simulation model to determine fair value: risk-free
interest rate ranging from 4.6% to 5.4%%, no dividends, and expected volatility ranging from 38.5% to 49.1%.

The following table presents
the changes in our stock-based compensation plans from October 1, 2006 to July 1, 2007:



|                                           |  |                 |   |  |                |   |  |                    |   |  |             |   |  |              |  
|------------------------------------------ |  | --------------- | - |  | -------------- | - |  | ------------------ | - |  | ----------- | - |  | ------------ | -
|                                           |  | ExchangeOptions |   |  | ServiceOptions |   |  | PerformanceOptions |   |  | ExitOptions |   |  | TotalOptions |  
|EMPLOYEE STOCK OPTIONS                     |  |                 |   |  |                |   |  |                    |   |  |             |   |  |              |  
|Options outstanding at October 1, 2006     |  | 2,319,055       |   |  | 1,679,114      |   |  | 419,006            |   |  | 2,105,628   |   |  | 6,522,803    |  
|Options granted                            |  |                |   |  | 70,982         |   |  | 17,745             |   |  | 88,727      |   |  | 177,454      |  
|Options exercised                          |  | (1,015,818      | ) |  |               |   |  |                   |   |  |            |   |  | (1,015,818   | )
|Options forfeited                          |  |                |   |  | (14,860        | ) |  | (3,714             | ) |  | (18,572     | ) |  | (37,146      | )
|                                           |  |                 |   |  |                |   |  |                    |   |  |             |   |  |              |  
|OPTIONS OUTSTANDING AT JULY 1, 2007        |  | 1,303,237       |   |  | 1,735,236      |   |  | 433,037            |   |  | 2,175,783   |   |  | 5,647,293    |  
|                                           |  |                 |   |  |                |   |  |                    |   |  |             |   |  |              |  
|VESTED OR EXPECTED TO VEST AT JULY 1,
2007 |  | 1,303,237       |   |  | 1,735,236      |   |  | 433,037            |   |  | 935,557     |   |  | 4,407,067    |  
|EXERCISABLE AT JULY 1, 2007                |  | 1,303,237       |   |  | 1,735,236      |   |  | 433,037            |   |  | 935,557     |   |  | 4,407,067    |  
|                                           |  |                 |   |  |                |   |  |                    |   |  |             |   |  |              |  

The following table summarizes information about stock options outstanding and exercisable at
July 1, 2007:



|                         |  |                     |  |                               |  |                               |       |                   |           |                               |   |      
|------------------------ |  | ------------------- |  | ----------------------------- |  | ----------------------------- | ----- | ----------------- | --------- | ----------------------------- | - | -----
|                         |  | Options Outstanding |  | Options Exercisable          
|                         |  | Number ofOptions    |  | Weighted-AverageRemainingTerm |  | Weighted-AverageExercisePrice |       | NumberExercisable |           | Weighted-AverageExercisePrice
|RANGE OF EXERCISE PRICES |  |                     |  |                               |  |                               |       |                   |           |                               |   |      
|$1.19 to 2.96            |  | 1,303,237           |  | 4.4 years                     |  | $                             | 2.79  |                   | 1,303,237 |                               | $ | 2.79 
|$5.35                    |  | 3,116,411           |  | 5.6 years                     |  |                               | 5.35  |                   | 2,226,087 |                               |   | 5.35 
|$8.82 to 11.76           |  | 826,153             |  | 7.2 years                     |  |                               | 9.20  |                   | 590,687   |                               |   | 9.20 
|$14.10 to 16.68          |  | 401,492             |  | 9.1 years                     |  |                               | 15.54 |                   | 287,056   |                               |   | 15.54
|                         |  |                     |  |                               |  |                               |       |                   |           |                               |   |      
|                         |  | 5,647,293           |  | 5.8 years                     |  | $                             | 6.05  |                   | 4,407,067 |                               | $ | 5.77 
|                         |  |                     |  |                               |  |                               |       |                   |           |                               |   |      

At July 1, 2007, the weighted-average remaining contractual life of options outstanding and
exercisable was 5.8 years and 5.7 years, respectively. At July 1, 2007, the aggregate intrinsic value of options outstanding and exercisable was approximately $49.9 million and $40.1 million, respectively. The weighted-average fair value at the
grant date for options granted during the first nine months of 2007 was $19.50 per option, which was estimated utilizing the Black-Scholes Model with the following weighted-average assumptions: (1) no dividend yield on BWAY Holdings
common stock, (2) expected stock price volatility of 55.5%, (3) a risk-free interest rate of 4.5%, and (4) an expected option term of 8.1 years.



|9. | COMMITMENTS AND CONTINGENCIES
|-- | -----------------------------

Environmental

We are subject to a broad range of federal, state, provincial and local environmental, health and safety laws, including those
governing discharges to air, soil and water, the handling and disposal of hazardous substances and the investigation and remediation of contamination resulting from the release of hazardous substances. We believe that we are currently in material
compliance with all applicable environmental, health and safety laws, though future expenditures may be necessary in order to maintain such compliance, including compliance with air emission control requirements for volatile organic compounds. In
addition, in the course of our operations we use, store and dispose of hazardous substances. Some of our current and former facilities are currently involved in environmental investigations, remediations and claims resulting from the release of
hazardous substances or the presence of other contaminants. Except to the extent otherwise disclosed herein, we believe it is remote that any material losses may have resulted from identified environmental remediation matters or environmental
investigations relating to our current or former facilities. While we do not believe that any identified investigation or remediation obligations will have a material adverse effect on our financial position, results of operations or cash flows,
there are no assurances that such obligations will not arise in the future. Many of our facilities have a history of industrial usage for which investigation and remediation obligations could arise in the future and which could have a material
adverse effect on our financial position, results of operations or cash flows.

We incurred capital expenditures of approximately $0.8
million in the nine months of 2007 to comply with federal Maximum Achievable Control Technology (MACT) regulations related to air emission control requirements for Hazardous Air Pollutants (HAP) and volatile organic
compounds. In addition, we expect to incur approximately $1.3 million in capital expenditures in the remainder of 2007 to comply with certain environmental laws at a facility related to the ICL Acquisition.

We received a letter dated March 14, 2007 from the EPA stating that corrective action is required at our Cincinnati facility to address documented
releases of hazardous substances at the site. The releases referenced by the EPA occurred prior to our ownership of the site. The EPA has



16



---

##### Table of Contents

requested that we enter into an Administrative Order on Consent under the Resource Conservation and Recovery Act with respect to corrective action
obligations. We are working with the EPA to address their concerns and have notified a former owner of the site that we believe has indemnity obligations to us with respect to the EPAs claim.

We are a member of a potentially responsible party (PRP) group related to a waste disposal site in Georgia. Our status as a PRP is based on
documents indicating that waste materials were transported to the site from our Homerville, Georgia facility prior to our acquisition of the facility in 1989. We estimate our exposure related to this site will approximate $0.1 million.

From time to time, we receive requests for information or are identified as a PRP pursuant to the Federal Comprehensive Environmental Response,
Compensation and Liability Act or analogous state laws with respect to off-site waste disposal sites utilized by our current or former facilities or our predecessors in interest. We do not believe that any of these identified matters will have a
material adverse effect on our financial condition, results of operations or cash flows. We cannot, however, provide assurance that such obligations will not arise in the future.

We record reserves for environmental liabilities when environmental investigation and remediation obligations are probable and related costs are
reasonably estimable. We had accrued liabilities of approximately $0.3 million at July 1, 2007 and October 1, 2006. However, our future expenditures related to these matters may exceed the amounts accrued.

Self-Insurance

The majority of our
medical and workers compensation benefits are under high-deductible plans with certain stop loss arrangements. We determine our liability related to workers compensation using actuarial data based on filed claims, and we determine our
liability related to medical claims based on our analysis of actual claims. The amounts related to these claims are included in other current liabilities and were approximately $7.2 million and $7.0 million at July 1, 2007 and October 1,
2006, respectively.

Litigation

We are involved in legal proceedings from time to time in the ordinary course of business. We believe that the outcome of these proceedings will not have a material effect on our financial condition, results of operations or cash flows. We
had an accrued liability of approximately $0.3 million at July 1, 2007 and October 1, 2006 related to pending litigation matters, other than as discussed below.

Lead Paint Litigation

Our Armstrong Containers, Inc. subsidiary (Armstrong) has been
named as a defendant in various complaints related to the sale of lead pigment for use in lead-based paint based on the grounds that Armstrong is an alleged successor in interest to the John R. MacGregor Company and/or the MacGregor Lead Company
(collectively, MacGregor). MacGregor was involved in the manufacture and sale of lead pigment until mid-1971, when MacGregor sold its lead and lead-paint businesses to third parties.

The allegations in these cases are similar to those that have been made against leading paint manufacturers in the United States. Plaintiffs in certain of
the cases, based upon theories of public nuisance, indemnity, unjust enrichment and concert of action, seek compensatory and punitive damages, including the cost of abating the alleged nuisance. Plaintiffs in certain of the cases, based upon a
theory of personal injury, seek unspecified monetary damages in excess of the statutory minimum for personal injuries due to alleged exposure to lead paint. We expect that additional lead pigment/lead-based paint litigation may be filed against
Armstrong (or that Armstrong may be added to existing litigation against other defendants) in the future asserting similar or different claims and seeking similar or different types of damages or relief.

While we believe that we have valid defenses to the personal injury and public nuisance cases and plan to vigorously defend them, we can neither predict
the outcome at this time due to the uncertainties involved nor can we reasonably determine the scope or amount of the potential costs and liabilities related to these matters. We have, therefore, not reserved any amounts in respect of potential
payments of damages. Any potential liability arising out of these matters may have a material adverse effect on our financial position, results of operations and/or cash flows. At October 1, 2006, we had accrued approximately $0.5 million in
legal fees and expenses related to these matters. There was no accrual for legal fees and expenses related to these matters at July 1, 2007. We have notified our general liability insurers, some of whom are participating in the defense of the
claims, subject to reservations of rights.

One of these insurers, Liberty Mutual Insurance Company (Liberty), filed a
declaratory judgment action against BWAY and Armstrong in state court in Wisconsin on May 21, 2007. That case is styled as Liberty Mutual Insurance Company v. BWAY Corporation, et al., Circuit of Milwaukee County, State of Wisconsin, Case
No. 07-CV-005625 (Wisconsin Declaratory Judgment Action). In the Wisconsin Declaratory Judgment Action, Liberty seeks a declaration that Liberty is not required to defend or indemnify BWAY or Armstrong, under two insurance policies that
Liberty issued to BWAY, in connection with the following three personal injury lead paint lawsuits: (1) Anthony Johnson v. SJM Properties, LLC, et al., Case No. 07-CV-0000343, in the Circuit Court of Milwaukee County, Wisconsin;
(2) DemondDre Myers v. Brenda Scott, et al., Case No. 06-CV-012658, in the Circuit Court of Milwaukee County, Wisconsin; and (3) Perrion Ruffin, et al. v. Perry Gladney, et al., Case No. 06-CV-012650, in the Circuit Court
of Milwaukee County, Wisconsin. The policy period for the Liberty Mutual policies at issue begins on October 1, 2004 and ends on



17



---

##### Table of Contents

October 1, 2006, and those policies may represent our only potentially available coverage for that period. At this time, Liberty continues to
participate in the defense of the other personal injury cases. Our current insurance policy for the 2006-2007 policy year, also issued by Liberty, contains a lead exclusion that may exclude coverage for claims arising from the sale of lead pigment
and/or lead-based paint.

In its complaint, Liberty argues that there are a number of reasons why it is not obligated to defend or indemnify
BWAY or Armstrong under the subject policies, including on the ground that the pollution exclusion clause contained in these policies bars coverage for lead paint claims under Wisconsin law. The courts in Wisconsin have held in other
cases that certain pollution exclusion clauses do bar coverage for lead paint claims. We believe, however, that these cases do not apply to our insurance policies. The other insurance policies pursuant to which our insurers currently are
participating in the defense of lead paint-related personal injury cases against us contain pollution exclusion clauses.

Armstrong and BWAY have removed the Wisconsin Declaratory Judgment Action to federal court. Liberty has filed a motion to remand, seeking to have this case returned to state court. The parties have briefed the motion to remand. Armstrong
and BWAY also have filed a motion to dismiss this action due to lack of personal jurisdiction over Armstrong and BWAY.

In addition,
Armstrong filed a declaratory judgment action against Liberty and certain individuals on or about June 6, 2007 in the Superior Court for Gwinnett County, State of Georgia (Georgia Declaratory Judgment Action). Armstrong is seeking a
determination that there is coverage under its 2004-2005 and 2005-2006 policies with Liberty and that Liberty be required to indemnify it for any losses and reimburse it for defense costs, in accordance with the terms of such policies. In the
Georgia Declaratory Judgment Action. Liberty Mutual has answered the Complaint, asserting numerous defenses. Liberty Mutual has filed a motion to stay discovery based upon the pendency of the Wisconsin Declaratory Judgment Action. Liberty Mutual
also has filed a motion seeking to dismiss the Georgia Declaratory Judgment Action on the ground that the Georgia Court lacks subject matter jurisdiction over this matter. Armstrong is in the process of responding to these motions.

Armstrong intends to litigate these actions vigorously. However, given that these actions are in a very early stage, Armstrong cannot at this time predict
the outcome of this litigation or what the impact of an adverse judgment might be with respect to these policies, or any other policies issued by Liberty or our other insurers that may potentially provide for coverage for the claims asserted in the
personal injury lead paint cases referenced above, the other personal injury lawsuits pending against Armstrong in Wisconsin, or any other current or future lead paint related claims against Armstrong.

Letters of Credit

At July 1,
2007, a bank had issued standby letters of credit on our behalf in the aggregate amount of $6.6 million primarily in favor of our workers compensation insurers.

Commodity Risk

We are subject to various risks and uncertainties related to changing commodity
prices for, and the availability of, the raw materials we use in our manufacturing processes (primarily steel and resin), as well as for unfavorable changes in energy costs (primarily electricity and natural gas).

Other

At October 1, 2006, we
had accrued approximately $1.2 million related to a voluntary product recall by one of our customers due to potential leaks in certain of the containers that we likely manufactured. The accrual was reduced in the first quarter of 2007 to $0.7
million and we settled for and paid this amount in the third quarter of fiscal 2007.



|10. | BUSINESS SEGMENTS
|--- | -----------------

Our operations are organized and
reviewed by management along our product lines in two reportable segments Metal Packaging and Plastics Packaging. We differentiate the segments based on the nature of the products they offer. The primary raw material and manufacturing process
are unique for each segment. A further description of each business segment and of our Corporate services area follows:

Metal Packaging. Metal Packaging includes our metal packaging products, such as paint cans, aerosol containers, ammunition boxes and other general line containers made from steel. Metal Packaging is a separate reportable segment of
the Company with production facilities and processes distinct from our Plastics Packaging segment.

Plastics
Packaging. Plastics Packaging includes the plastics packaging products manufactured and distributed by NAMPAC and ICL. Principal products in this segment include open- and tight-head pails and drums and other multi-purpose rigid industrial
plastic packaging. Plastics Packaging is a separate reportable segment of the Company with production facilities and processes distinct from our Metal Packaging segment.

Corporate. Corporate includes executive management, accounting and finance, information technology, payroll and human resources and
various other overhead charges, each to the extent not allocated to the divisions.



18



---

##### Table of Contents

Segment assets include, among other things, inventories, property, plant and equipment, goodwill and
other intangible assets. The accounting policies of our segments have not changed from those described in the Annual Report. There were no inter-segment sales reported in the periods presented. Managements evaluation of segment performance is
principally based on a measure of segment earnings, which we calculate as segment gross profit (excluding depreciation and amortization) less selling expenses (Segment Earnings).

The following sets forth certain financial information attributable to our business segments for the three and nine months ended July 1, 2007 and
July 2, 2006:



|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|---------------------------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | ----------- |  | - | ----------- | - |  | - | ------- | -
|                                               |  | Three Months Ended |         |   | Nine Months Ended |  
|(Dollars in thousands)                         |  | July 1,2007        |         |   | July 2,2006       |   |         | July 1,2007 |  |   | July 2,2006 |  
|NET SALES                                      |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|Metal packaging                                |  | $                  | 162,626 |   |                   | $ | 153,687 |             |  | $ | 422,061     |   |  | $ | 405,984 |  
|Plastics packaging                             |  |                    | 106,906 |   |                   |   | 88,988  |             |  |   | 284,118     |   |  |   | 263,483 |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|CONSOLIDATED NET SALES                         |  |                    | 269,532 |   |                   |   | 242,675 |             |  |   | 706,179     |   |  |   | 669,467 |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|                                               |  |                    |         |  
|(LOSS) INCOME BEFORE INCOME TAXES              |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|Metal packaging                                |  |                    | 19,405  |   |                   |   | 26,106  |             |  |   | 52,310      |   |  |   | 58,567  |  
|Plastics packaging                             |  |                    | 15,223  |   |                   |   | 9,273   |             |  |   | 43,186      |   |  |   | 19,511  |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|SEGMENT EARNINGS                               |  |                    | 34,628  |   |                   |   | 35,379  |             |  |   | 95,496      |   |  |   | 78,078  |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|Corporate undistributed expense                |  |                    | (23,239 | ) |                   |   | (2,426  | )           |  |   | (28,639     | ) |  |   | (6,893  | )
|Public offering expense                        |  |                    | (9,210  | ) |                   |   |        |             |  |   | (9,527      | ) |  |   |        |  
|Depreciation and amortization (see below)      |  |                    | (11,532 | ) |                   |   | (10,112 | )           |  |   | (34,107     | ) |  |   | (30,449 | )
|Restructuring (charge) adjustment              |  |                    | (29     | ) |                   |   | (338    | )           |  |   | 135         |   |  |   | (533    | )
|Interest expense, net                          |  |                    | (9,630  | ) |                   |   | (8,441  | )           |  |   | (28,353     | ) |  |   | (24,952 | )
|Other expense, net                             |  |                    | (369    | ) |                   |   | (188    | )           |  |   | (956        | ) |  |   | (909    | )
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|CONSOLIDATED (LOSS) INCOME BEFORE INCOME
TAXES |  | $                  | (19,381 | ) |                   | $ | 13,874  |             |  | $ | (5,951      | ) |  | $ | 14,342  |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|                                               |  |                    |         |  
|DEPRECIATION AND AMORTIZATION                  |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|Metal packaging                                |  | $                  | 5,700   |   |                   | $ | 5,149   |             |  | $ | 16,818      |   |  | $ | 15,809  |  
|Plastics packaging                             |  |                    | 5,666   |   |                   |   | 4,508   |             |  |   | 16,442      |   |  |   | 13,209  |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|Segment depreciation and amortization          |  |                    | 11,366  |   |                   |   | 9,657   |             |  |   | 33,260      |   |  |   | 29,018  |  
|Corporate depreciation and amortization        |  |                    | 166     |   |                   |   | 455     |             |  |   | 847         |   |  |   | 1,431   |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  
|CONSOLIDATED DEPRECIATION AND AMORTIZATION     |  | $                  | 11,532  |   |                   | $ | 10,112  |             |  | $ | 34,107      |   |  | $ | 30,449  |  
|                                               |  |                    |         |   |                   |   |         |             |  |   |             |   |  |   |         |  

The following table sets forth total assets attributable to our business segments at July 1,
2007 and October 1, 2006.



|                          |  |             |         |                |   |        
|------------------------- |  | ----------- | ------- | -------------- | - | -------
|(Dollars in thousands)    |  | July 1,2007 |         | October 1,2006
|TOTAL ASSETS              |  |             |         |                |   |        
|Metal packaging assets    |  | $           | 324,803 |                | $ | 318,699
|Plastics packaging assets |  |             | 322,494 |                |   | 322,540
|                          |  |             |         |                |   |        
|Segment assets            |  |             | 647,297 |                |   | 641,239
|Corporate                 |  |             | 175,350 |                |   | 192,506
|                          |  |             |         |                |   |        
|CONSOLIDATED TOTAL ASSETS |  | $           | 822,647 |                | $ | 833,745
|                          |  |             |         |                |   |        

In the third quarter and first nine months of 2007, approximately 90% of our net sales were in the
United States, approximately 9% of our net sales were in Canada and the remaining 1% was to other foreign countries. In the third quarter and first nine months of 2006, net sales outside the United States were less than 5%. In the third quarter and
first nine months of 2007, approximately 92% and 87% of our metal packaging net sales and plastics packaging net sales, respectively, were in the United States with the remainder for each primarily in Canada (non-Canadian foreign sales were less
than 1.0%). Geographic net sales information is based on the destination of our shipments.

Long-lived assets located in Canada at
July 1, 2007 and October 1, 2006 were approximately $5.1 million and $4.0 million, respectively. At July 1, 2007 and October 1, 2006, all other long-lived assets were located in the United States.



|11. | COMPREHENSIVE INCOME (LOSS) INFORMATION
|--- | ---------------------------------------

During the
first nine months of 2007, our comprehensive income was comprised of net income and adjustments for foreign currency translation.

The
components of accumulated other comprehensive income (loss): are as follows:



|                                              |  |                                                |      |   |                                        |   |                                                 |  |   |       |  
|--------------------------------------------- |  | ---------------------------------------------- | ---- | - | -------------------------------------- | - | ----------------------------------------------- |  | - | ----- | -
|(Dollars in thousands)                        |  | Minimum PensionLiabilityAdjustment (netof tax) |      |   | Foreign CurrencyTranslationAdjustments |   | TotalAccumulatedOtherComprehensiveIncome (Loss) | 
|ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME |  |                                                |      |   |                                        |   |                                                 |  |   |       |  
|Balance, October 1, 2006                      |  | $                                              | (748 | ) |                                        | $ | 251                                             |  | $ | (497  | )
|Change                                        |  |                                                |     |   |                                        |   | 1,257                                           |  |   | 1,257 |  
|                                              |  |                                                |      |   |                                        |   |                                                 |  |   |       |  
|BALANCE, JULY 1, 2007                         |  | $                                              | (748 | ) |                                        | $ | 1,508                                           |  | $ | 760   |  
|                                              |  |                                                |      |   |                                        |   |                                                 |  |   |       |  



19



---

##### Table of Contents

The components of total comprehensive (loss) income are as follows:



|                                        |  |                    |        |                   |             |   |             |  |   |             |   |  |   |      
|--------------------------------------- |  | ------------------ | ------ | ----------------- | ----------- | - | ----------- |  | - | ----------- | - |  | - | -----
|                                        |  | Three Months Ended |        | Nine Months Ended
|(Dollars in thousands)                  |  | July 1,2007        |        |                   | July 2,2006 |   | July 1,2007 |  |   | July 2,2006
|COMPREHENSIVE (LOSS) INCOME             |  |                    |        |                   |             |   |             |  |   |             |   |  |   |      
|Net (loss) income                       |  | $                  | (9,637 | )                 |             | $ | 9,310       |  | $ | (1,823      | ) |  | $ | 9,621
|Foreign currency translation adjustment |  |                    | 1,982  |                   |             |   |            |  |   | 1,257       |   |  |   |     
|                                        |  |                    |        |                   |             |   |             |  |   |             |   |  |   |      
|TOTAL COMPREHENSIVE (LOSS) INCOME       |  | $                  | (7,655 | )                 |             | $ | 9,310       |  | $ | (566        | ) |  | $ | 9,621
|                                        |  |                    |        |                   |             |   |             |  |   |             |   |  |   |      



|12. | SUPPLEMENTAL GUARANTOR SUBSIDIARIES INFORMATION
|--- | -----------------------------------------------

The Senior Notes are guaranteed on a full, unconditional joint and several basis by BWAYs U.S. based subsidiaries, each of which is wholly owned. The following condensed, consolidating financial information presents the unaudited
consolidating financial statements of BWAY and its subsidiaries. We have not presented separate guarantor subsidiary financial statements because we do not believe they would provide materially useful information to investors.



20



---

##### Table of Contents

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Balance Sheet Information (unaudited)

July 1, 2007



|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|------------------------------------------ |  | --------------- | ------- | - | --------------------- | - | ------- | ----------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | -------
|(Dollars in thousands)                     |  | BWAYCorporation |         |   | GuarantorSubsidiaries |   |         | OtherSubsidiaries |  |   | Eliminations |   |  | Consolidated
|Assets                                     |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|CURRENT ASSETS                             |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|Cash and cash equivalents                  |  | $               | 5,147   |   |                       | $ | 936     |                   |  | $ | 3,965        |   |  | $            |         |   |  | $ | 10,048 
|Accounts receivable, net                   |  |                 | 71,519  |   |                       |   | 49,219  |                   |  |   | 15,806       |   |  |              |         |   |  |   | 136,544
|Inventories                                |  |                 | 59,319  |   |                       |   | 25,855  |                   |  |   | 8,175        |   |  |              |         |   |  |   | 93,349 
|Income taxes receivable                    |  |                 | 32,091  |   |                       |   | (22,783 | )                 |  |   | (339         | ) |  |              |         |   |  |   | 8,969  
|Deferred tax assets                        |  |                 | (1,165  | ) |                       |   | 3,937   |                   |  |   |             |   |  |              |         |   |  |   | 2,772  
|Other                                      |  |                 | 5,505   |   |                       |   | 1,198   |                   |  |   | 357          |   |  |              |         |   |  |   | 7,060  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL CURRENT ASSETS                       |  |                 | 172,416 |   |                       |   | 58,362  |                   |  |   | 27,964       |   |  |              |         |   |  |   | 258,742
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|PROPERTY, PLANT AND EQUIPMENT,
NET         |  |                 | 80,811  |   |                       |   | 52,818  |                   |  |   | 5,146        |   |  |              |         |   |  |   | 138,775
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|                                           |  |                 |         |   |                      
|OTHER ASSETS                               |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|Goodwill                                   |  |                 | 120,259 |   |                       |   | 99,008  |                   |  |   | 32,318       |   |  |              |         |   |  |   | 251,585
|Other intangible assets, net               |  |                 | 46,793  |   |                       |   | 86,867  |                   |  |   | 27,745       |   |  |              |         |   |  |   | 161,405
|Deferred financing costs, net              |  |                 | 8,410   |   |                       |   |        |                   |  |   | 1,117        |   |  |              |         |   |  |   | 9,527  
|Other                                      |  |                 | 2,288   |   |                       |   | 325     |                   |  |   |             |   |  |              |         |   |  |   | 2,613  
|Investment in subsidiaries                 |  |                 | 261,905 |   |                       |   | 22,110  |                   |  |   | 5,739        |   |  |              | (289,754 | ) |  |   |       
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL OTHER ASSETS                         |  |                 | 439,655 |   |                       |   | 208,310 |                   |  |   | 66,919       |   |  |              | (289,754 | ) |  |   | 425,130
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL ASSETS                               |  | $               | 692,882 |   |                       | $ | 319,490 |                   |  | $ | 100,029      |   |  | $            | (289,754 | ) |  | $ | 822,647
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|                                           |  |                 |         |   |                      
|Liabilities and Stockholders Equity       |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|CURRENT LIABILITIES                        |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|Accounts payable                           |  | $               | 58,460  |   |                       | $ | 52,232  |                   |  | $ | 11,866       |   |  | $            |         |   |  | $ | 122,558
|Accrued salaries and wages                 |  |                 | 6,051   |   |                       |   | 6,497   |                   |  |   | 1,097        |   |  |              |         |   |  |   | 13,645 
|Accrued interest                           |  |                 | 5,480   |   |                       |   |        |                   |  |   | 365          |   |  |              |         |   |  |   | 5,845  
|Accrued rebates                            |  |                 | 8,597   |   |                       |   | 1,458   |                   |  |   | 197          |   |  |              |         |   |  |   | 10,252 
|Current portion of long-term debt          |  |                 | 1,287   |   |                       |   |        |                   |  |   | 533          |   |  |              |         |   |  |   | 1,820  
|Other                                      |  |                 | 14,946  |   |                       |   | 1,175   |                   |  |   | 2,032        |   |  |              |         |   |  |   | 18,153 
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL CURRENT LIABILITIES                  |  |                 | 94,821  |   |                       |   | 61,362  |                   |  |   | 16,090       |   |  |              |         |   |  |   | 172,273
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|LONG-TERM DEBT                             |  |                 | 375,213 |   |                       |   |        |                   |  |   | 52,183       |   |  |              |         |   |  |   | 427,396
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|                                           |  |                 |         |   |                      
|OTHER LIABILITIES                          |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|Deferred tax liabilities                   |  |                 | 16,822  |   |                       |   | 42,551  |                   |  |   | 977          |   |  |              |         |   |  |   | 60,350 
|Intercompany                               |  |                 | 47,018  |   |                       |   | (47,775 | )                 |  |   | 757          |   |  |              |         |   |  |   |       
|Other                                      |  |                 | 19,231  |   |                       |   | 3,557   |                   |  |   | 63           |   |  |              |         |   |  |   | 22,851 
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL OTHER LIABILITIES                    |  |                 | 83,071  |   |                       |   | (1,667  | )                 |  |   | 1,797        |   |  |              |         |   |  |   | 83,201 
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL LIABILITIES                          |  |                 | 553,105 |   |                       |   | 59,695  |                   |  |   | 70,070       |   |  |              |         |   |  |   | 682,870
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|                                           |  |                 |         |   |                      
|COMMITMENTS AND CONTINGENCIES              |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|                                           |  |                 |         |   |                      
|STOCKHOLDERS EQUITY                       |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|Preferred stock                            |  |                 |        |   |                       |   |        |                   |  |   |             |   |  |              |         |   |  |   |       
|Common stock                               |  |                 |        |   |                       |   | 1       |                   |  |   |             |   |  |              | (1       | ) |  |   |       
|Additional paid-in capital                 |  |                 | 125,742 |   |                       |   | 233,190 |                   |  |   | 25,699       |   |  |              | (258,889 | ) |  |   | 125,742
|Retained earnings                          |  |                 | 13,275  |   |                       |   | 27,352  |                   |  |   | 2,752        |   |  |              | (30,104  | ) |  |   | 13,275 
|Accumulated other comprehensive income     |  |                 | 760     |   |                       |   | (748    | )                 |  |   | 1,508        |   |  |              | (760     | ) |  |   | 760    
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL STOCKHOLDERS EQUITY                 |  |                 | 139,777 |   |                       |   | 259,795 |                   |  |   | 29,959       |   |  |              | (289,754 | ) |  |   | 139,777
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        
|TOTAL LIABILITIES AND STOCKHOLDERS
EQUITY |  | $               | 692,882 |   |                       | $ | 319,490 |                   |  | $ | 100,029      |   |  | $            | (289,754 | ) |  | $ | 822,647
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |        



21



---

##### Table of Contents

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Balance Sheet Information (unaudited)

October 1, 2006



|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|------------------------------------------ |  | --------------- | ------- | - | --------------------- | - | ------- | ----------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | ------- | -
|(Dollars in thousands)                     |  | BWAYCorporation |         |   | GuarantorSubsidiaries |   |         | OtherSubsidiaries |  |   | Eliminations |   |  | Consolidated |         
|Assets                                     |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|CURRENT ASSETS                             |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|Cash and cash equivalents                  |  | $               | 43,617  |   |                       | $ | 1,458   |                   |  | $ | 5,904        |   |  | $            |         |   |  | $ | 50,979  |  
|Accounts receivable, net                   |  |                 | 61,279  |   |                       |   | 44,520  |                   |  |   | 10,187       |   |  |              |         |   |  |   | 115,986 |  
|Inventories                                |  |                 | 53,426  |   |                       |   | 19,944  |                   |  |   | 7,071        |   |  |              |         |   |  |   | 80,441  |  
|Income taxes receivable                    |  |                 | 18,757  |   |                       |   | (11,201 | )                 |  |   | (265         | ) |  |              |         |   |  |   | 7,291   |  
|Deferred tax assets                        |  |                 | 451     |   |                       |   | 3,587   |                   |  |   |             |   |  |              |         |   |  |   | 4,038   |  
|Other                                      |  |                 | 3,420   |   |                       |   | 1,291   |                   |  |   | 131          |   |  |              |         |   |  |   | 4,842   |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL CURRENT ASSETS                       |  |                 | 180,950 |   |                       |   | 59,599  |                   |  |   | 23,028       |   |  |              |         |   |  |   | 263,577 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|PROPERTY, PLANT AND EQUIPMENT,
NET         |  |                 | 83,955  |   |                       |   | 54,952  |                   |  |   | 4,037        |   |  |              |         |   |  |   | 142,944 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|                                           |  |                 |         |   |                      
|OTHER ASSETS                               |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|Goodwill                                   |  |                 | 120,259 |   |                       |   | 98,895  |                   |  |   | 29,533       |   |  |              |         |   |  |   | 248,687 |  
|Other intangible assets, net               |  |                 | 51,483  |   |                       |   | 92,265  |                   |  |   | 22,453       |   |  |              |         |   |  |   | 166,201 |  
|Deferred financing costs, net              |  |                 | 9,774   |   |                       |   |        |                   |  |   | 1,178        |   |  |              |         |   |  |   | 10,952  |  
|Other                                      |  |                 | 1,026   |   |                       |   | 358     |                   |  |   |             |   |  |              |         |   |  |   | 1,384   |  
|Investment in subsidiaries                 |  |                 | 244,960 |   |                       |   | 19,557  |                   |  |   |             |   |  |              | (264,517 | ) |  |   |        |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL OTHER ASSETS                         |  |                 | 427,502 |   |                       |   | 211,075 |                   |  |   | 53,164       |   |  |              | (264,517 | ) |  |   | 427,224 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL ASSETS                               |  | $               | 692,407 |   |                       | $ | 325,626 |                   |  | $ | 80,229       |   |  | $            | (264,517 | ) |  | $ | 833,745 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|                                           |  |                 |         |   |                      
|Liabilities and Stockholders Equity       |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|CURRENT LIABILITIES                        |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|Accounts payable                           |  | $               | 56,027  |   |                       | $ | 54,805  |                   |  | $ | 8,107        |   |  | $            |         |   |  | $ | 118,939 |  
|Accrued salaries and wages                 |  |                 | 10,233  |   |                       |   | 3,096   |                   |  |   | 527          |   |  |              |         |   |  |   | 13,856  |  
|Accrued interest                           |  |                 | 9,748   |   |                       |   |        |                   |  |   | 89           |   |  |              |         |   |  |   | 9,837   |  
|Accrued rebates                            |  |                 | 9,453   |   |                       |   | 1,537   |                   |  |   | 101          |   |  |              |         |   |  |   | 11,091  |  
|Current portion of long-term debt          |  |                 | 20,000  |   |                       |   |        |                   |  |   | 506          |   |  |              |         |   |  |   | 20,506  |  
|Other                                      |  |                 | 16,616  |   |                       |   | 1,264   |                   |  |   | 480          |   |  |              |         |   |  |   | 18,360  |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL CURRENT LIABILITIES                  |  |                 | 122,077 |   |                       |   | 60,702  |                   |  |   | 9,810        |   |  |              |         |   |  |   | 192,589 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|LONG-TERM DEBT                             |  |                 | 369,500 |   |                       |   |        |                   |  |   | 49,995       |   |  |              |         |   |  |   | 419,495 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|                                           |  |                 |         |   |                      
|OTHER LIABILITIES                          |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|Deferred tax liabilities                   |  |                 | 24,984  |   |                       |   | 46,308  |                   |  |   |             |   |  |              |         |   |  |   | 71,292  |  
|Intercompany                               |  |                 | 29,593  |   |                       |   | (29,658 | )                 |  |   | 65           |   |  |              |         |   |  |   |        |  
|Other                                      |  |                 | 18,770  |   |                       |   | 4,116   |                   |  |   |             |   |  |              |         |   |  |   | 22,886  |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL OTHER LIABILITIES                    |  |                 | 73,347  |   |                       |   | 20,766  |                   |  |   | 65           |   |  |              |         |   |  |   | 94,178  |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL LIABILITIES                          |  |                 | 564,924 |   |                       |   | 81,468  |                   |  |   | 59,870       |   |  |              |         |   |  |   | 706,262 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|                                           |  |                 |         |   |                      
|COMMITMENTS AND CONTINGENCIES              |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|                                           |  |                 |         |   |                      
|STOCKHOLDERS EQUITY                       |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|Preferred stock                            |  |                 |        |   |                       |   |        |                   |  |   |             |   |  |              |         |   |  |   |        |  
|Common stock                               |  |                 |        |   |                       |   | 1       |                   |  |   |             |   |  |              | (1       | ) |  |   |        |  
|Additional paid-in capital                 |  |                 | 112,882 |   |                       |   | 233,190 |                   |  |   | 19,634       |   |  |              | (252,824 | ) |  |   | 112,882 |  
|Retained earnings                          |  |                 | 15,098  |   |                       |   | 11,715  |                   |  |   | 474          |   |  |              | (12,189  | ) |  |   | 15,098  |  
|Accumulated other comprehensive loss       |  |                 | (497    | ) |                       |   | (748    | )                 |  |   | 251          |   |  |              | 497      |   |  |   | (497    | )
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL STOCKHOLDERS EQUITY                 |  |                 | 127,483 |   |                       |   | 244,158 |                   |  |   | 20,359       |   |  |              | (264,517 | ) |  |   | 127,483 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  
|TOTAL LIABILITIES AND STOCKHOLDERS
EQUITY |  | $               | 692,407 |   |                       | $ | 325,626 |                   |  | $ | 80,229       |   |  | $            | (264,517 | ) |  | $ | 833,745 |  
|                                           |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |          |   |  |   |         |  



22



---

##### Table of Contents

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Statement of Operations Information (unaudited)

Three Months Ended July 1, 2007



|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|--------------------------------------------------------------- |  | --------------- | ------- | - | --------------------- | - | ------ | ----------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ------- | -
|(Dollars in thousands)                                          |  | BWAYCorporation |         |   | GuarantorSubsidiaries |   |        | OtherSubsidiaries |  |   | Eliminations |   |  | Consolidated |       
|NET SALES                                                       |  | $               | 153,006 |   |                       | $ | 93,425 |                   |  | $ | 23,101       |   |  | $            |       |   |  | $ | 269,532 |  
|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|                                                                |  |                 |         |   |                      
|COSTS AND EXPENSES                                              |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|Cost of products sold (excluding depreciation and amortization) |  |                 | 137,901 |   |                       |   | 79,648 |                   |  |   | 19,324       |   |  |              | (178   | ) |  |   | 236,695 |  
|Depreciation and amortization                                   |  |                 | 5,384   |   |                       |   | 5,366  |                   |  |   | 782          |   |  |              |       |   |  |   | 11,532  |  
|Selling and administrative expense                              |  |                 | 20,201  |   |                       |   | 845    |                   |  |   | 402          |   |  |              |       |   |  |   | 21,448  |  
|Public offering expense                                         |  |                 | 9,210   |   |                       |   |       |                   |  |   |             |   |  |              |       |   |  |   | 9,210   |  
|Restructuring charge                                            |  |                 | 29      |   |                       |   |       |                   |  |   |             |   |  |              |       |   |  |   | 29      |  
|Interest expense, net                                           |  |                 | 8,769   |   |                       |   | (3     | )                 |  |   | 864          |   |  |              |       |   |  |   | 9,630   |  
|Other expense (income), net                                     |  |                 | 190     |   |                       |   | (148   | )                 |  |   | 149          |   |  |              | 178    |   |  |   | 369     |  
|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|TOTAL COSTS AND EXPENSES                                        |  |                 | 181,684 |   |                       |   | 85,708 |                   |  |   | 21,521       |   |  |              |       |   |  |   | 288,913 |  
|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|                                                                |  |                 |         |   |                      
|(LOSS) INCOME BEFORE INCOME
TAXES                               |  |                 | (28,678 | ) |                       |   | 7,717  |                   |  |   | 1,580        |   |  |              |       |   |  |   | (19,381 | )
|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|(Benefit from) provision for income taxes                       |  |                 | (13,153 | ) |                       |   | 2,886  |                   |  |   | 523          |   |  |              |       |   |  |   | (9,744  | )
|Equity in income (loss) of subsidiaries                         |  |                 | 5,888   |   |                       |   | 1,057  |                   |  |   | (175         | ) |  |              | (6,770 | ) |  |   |        |  
|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  
|NET (LOSS) INCOME                                               |  | $               | (9,637  | ) |                       | $ | 5,888  |                   |  | $ | 882          |   |  | $            | (6,770 | ) |  | $ | (9,637  | )
|                                                                |  |                 |         |   |                       |   |        |                   |  |   |              |   |  |              |        |   |  |   |         |  

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Statement of Operations Information (unaudited)

Three Months Ended July 2, 2006



|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|--------------------------------------------------------------- |  | --------------- | ------- | --------------------- | - | ------ | ----------------- |  | ------------ | - |  | ------------ | ------ | - |  | - | -------
|(Dollars in thousands)                                          |  | BWAYCorporation |         | GuarantorSubsidiaries |   |        | OtherSubsidiaries |  | Eliminations |   |  | Consolidated
|NET SALES                                                       |  | $               | 153,687 |                       | $ | 88,988 |                   |  | $            |  |  | $            |       |   |  | $ | 242,675
|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|                                                                |  |                 |         |                       |  
|COSTS AND EXPENSES                                              |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|Cost of products sold (excluding depreciation and amortization) |  |                 | 126,298 |                       |   | 78,769 |                   |  |              |  |  |              | (178   | ) |  |   | 204,889
|Depreciation and amortization                                   |  |                 | 5,431   |                       |   | 4,681  |                   |  |              |  |  |              |       |   |  |   | 10,112 
|Selling and administrative expense                              |  |                 | 3,894   |                       |   | 939    |                   |  |              |  |  |              |       |   |  |   | 4,833  
|Restructuring charge                                            |  |                 | 338     |                       |   |       |                   |  |              |  |  |              |       |   |  |   | 338    
|Interest expense, net                                           |  |                 | 8,446   |                       |   | (5     | )                 |  |              |  |  |              |       |   |  |   | 8,441  
|Other expense, net                                              |  |                 | 188     |                       |   | (178   | )                 |  |              |  |  |              | 178    |   |  |   | 188    
|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|TOTAL COSTS AND EXPENSES                                        |  |                 | 144,595 |                       |   | 84,206 |                   |  |              |  |  |              |       |   |  |   | 228,801
|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|                                                                |  |                 |         |                       |  
|INCOME BEFORE INCOME TAXES                                      |  |                 | 9,092   |                       |   | 4,782  |                   |  |              |  |  |              |       |   |  |   | 13,874 
|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|Provision for income taxes                                      |  |                 | 3,025   |                       |   | 1,539  |                   |  |              |  |  |              |       |   |  |   | 4,564  
|Equity in income of subsidiaries                                |  |                 | 3,243   |                       |   |       |                   |  |              |  |  |              | (3,243 | ) |  |   |       
|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        
|NET INCOME                                                      |  | $               | 9,310   |                       | $ | 3,243  |                   |  | $            |  |  | $            | (3,243 | ) |  | $ | 9,310  
|                                                                |  |                 |         |                       |   |        |                   |  |              |   |  |              |        |   |  |   |        



23



---

##### Table of Contents

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Statement of Operations Information (unaudited)

Nine Months Ended July 1, 2007



|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|--------------------------------------------------------------- |  | --------------- | ------- | - | --------------------- | - | ------- | ----------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|(Dollars in thousands)                                          |  | BWAYCorporation |         |   | GuarantorSubsidiaries |   |         | OtherSubsidiaries |  |   | Eliminations |   |  | Consolidated |        
|NET SALES                                                       |  | $               | 401,712 |   |                       | $ | 248,527 |                   |  | $ | 55,940       |   |  | $            |        |   |  | $ | 706,179 |  
|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|                                                                |  |                 |         |   |                      
|COSTS AND EXPENSES                                              |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|Cost of products sold (excluding depreciation and amortization) |  |                 | 352,251 |   |                       |   | 209,523 |                   |  |   | 46,143       |   |  |              | (534    | ) |  |   | 607,383 |  
|Depreciation and amortization                                   |  |                 | 16,430  |   |                       |   | 15,557  |                   |  |   | 2,120        |   |  |              |        |   |  |   | 34,107  |  
|Selling and administrative expense                              |  |                 | 28,344  |   |                       |   | 2,250   |                   |  |   | 1,345        |   |  |              |        |   |  |   | 31,939  |  
|Public offering expense                                         |  |                 | 9,527   |   |                       |   |        |                   |  |   |             |   |  |              |        |   |  |   | 9,527   |  
|Restructuring adjustment                                        |  |                 | (135    | ) |                       |   |        |                   |  |   |             |   |  |              |        |   |  |   | (135    | )
|Interest expense, net                                           |  |                 | 25,905  |   |                       |   | (3      | )                 |  |   | 2,451        |   |  |              |        |   |  |   | 28,353  |  
|Other expense (income), net                                     |  |                 | 819     |   |                       |   | (390    | )                 |  |   | (7           | ) |  |              | 534     |   |  |   | 956     |  
|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|TOTAL COSTS AND EXPENSES                                        |  |                 | 433,141 |   |                       |   | 226,937 |                   |  |   | 52,052       |   |  |              |        |   |  |   | 712,130 |  
|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|                                                                |  |                 |         |   |                      
|(LOSS) INCOME BEFORE INCOME
TAXES                               |  |                 | (31,429 | ) |                       |   | 21,590  |                   |  |   | 3,888        |   |  |              |        |   |  |   | (5,951  | )
|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|(Benefit from) provision for income taxes                       |  |                 | (13,969 | ) |                       |   | 8,483   |                   |  |   | 1,358        |   |  |              |        |   |  |   | (4,128  | )
|Equity in income (loss) of subsidiaries                         |  |                 | 15,637  |   |                       |   | 2,530   |                   |  |   | (252         | ) |  |              | (17,915 | ) |  |   |        |  
|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  
|NET (LOSS) INCOME                                               |  | $               | (1,823  | ) |                       | $ | 15,637  |                   |  | $ | 2,278        |   |  | $            | (17,915 | ) |  | $ | (1,823  | )
|                                                                |  |                 |         |   |                       |   |         |                   |  |   |              |   |  |              |         |   |  |   |         |  

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Statement of Operations Information (unaudited)

Nine Months Ended July 2, 2006



|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|--------------------------------------------------------------- |  | --------------- | ------- | --------------------- | - | ------- | ----------------- |  | ------------ | - |  | ------------ | ------ | - |  | - | -------
|(Dollars in thousands)                                          |  | BWAYCorporation |         | GuarantorSubsidiaries |   |         | OtherSubsidiaries |  | Eliminations |   |  | Consolidated
|NET SALES                                                       |  | $               | 405,982 |                       | $ | 263,485 |                   |  | $            |  |  | $            |       |   |  | $ | 669,467
|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|                                                                |  |                 |         |                       |  
|COSTS AND EXPENSES                                              |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|Cost of products sold (excluding depreciation and amortization) |  |                 | 343,219 |                       |   | 241,205 |                   |  |              |  |  |              | (533   | ) |  |   | 583,891
|Depreciation and amortization                                   |  |                 | 16,721  |                       |   | 13,728  |                   |  |              |  |  |              |       |   |  |   | 30,449 
|Selling and administrative expense                              |  |                 | 11,639  |                       |   | 2,752   |                   |  |              |  |  |              |       |   |  |   | 14,391 
|Restructuring charge                                            |  |                 | 533     |                       |   |        |                   |  |              |  |  |              |       |   |  |   | 533    
|Interest expense, net                                           |  |                 | 24,964  |                       |   | (12     | )                 |  |              |  |  |              |       |   |  |   | 24,952 
|Other expense (income), net                                     |  |                 | 665     |                       |   | (289    | )                 |  |              |  |  |              | 533    |   |  |   | 909    
|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|TOTAL COSTS AND EXPENSES                                        |  |                 | 397,741 |                       |   | 257,384 |                   |  |              |  |  |              |       |   |  |   | 655,125
|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|                                                                |  |                 |         |                       |  
|INCOME BEFORE INCOME TAXES                                      |  |                 | 8,241   |                       |   | 6,101   |                   |  |              |  |  |              |       |   |  |   | 14,342 
|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|Provision for income taxes                                      |  |                 | 2,759   |                       |   | 1,962   |                   |  |              |  |  |              |       |   |  |   | 4,721  
|Equity in income of subsidiaries                                |  |                 | 4,139   |                       |   |        |                   |  |              |  |  |              | (4,139 | ) |  |   |       
|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        
|NET INCOME                                                      |  | $               | 9,621   |                       | $ | 4,139   |                   |  | $            |  |  | $            | (4,139 | ) |  | $ | 9,621  
|                                                                |  |                 |         |                       |   |         |                   |  |              |   |  |              |        |   |  |   |        



24



---

##### Table of Contents

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Statement of Cash Flows Information (unaudited)

Nine Months Ended July 1, 2007



|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|------------------------------------------------------------ |  | --------------- | ------- | - | --------------------- | - | ------ | ----------------- |  | - | ------------ | - | ------------ | - | - |  | - | ------- | -
|(Dollars in thousands)                                       |  | BWAYCorporation |         |   | GuarantorSubsidiaries |   |        | OtherSubsidiaries |  |   | Eliminations |   | Consolidated |  
|NET CASH (USED IN) PROVIDED BY
OPERATING ACTIVITIES          |  | $               | (19,418 | ) |                       | $ | 7,577  |                   |  | $ | 5,877        |   |              | $ |  |  | $ | (5,964  | )
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|                                                             |  |                 |         |   |                      
|CASH FLOW FROM INVESTING
ACTIVITIES                          |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|Capital expenditures                                         |  |                 | (8,715  | ) |                       |   | (8,075 | )                 |  |   | (1,298       | ) |              |   |  |  |   | (18,088 | )
|Business acquisitions                                        |  |                 | (23     | ) |                       |   |       |                   |  |   | (5,991       | ) |              |   |  |  |   | (6,014  | )
|Other                                                        |  |                 | 76      |   |                       |   |       |                   |  |   |             |   |              |   |  |  |   | 76      |  
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|NET CASH USED IN INVESTING
ACTIVITIES                        |  |                 | (8,662  | ) |                       |   | (8,075 | )                 |  |   | (7,289       | ) |              |   |  |  |   | (24,026 | )
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|                                                             |  |                 |         |   |                      
|CASH FLOW FROM FINANCING
ACTIVITIES                          |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|Net borrowings under revolving credit facility               |  |                 | 7,000   |   |                       |   |       |                   |  |   |             |   |              |   |  |  |   | 7,000   |  
|Repayments of term loan                                      |  |                 | (20,000 | ) |                       |   |       |                   |  |   | (402         | ) |              |   |  |  |   | (20,402 | )
|Proceeds from stock option exercise                          |  |                 | 2,839   |   |                       |   |       |                   |  |   |             |   |              |   |  |  |   | 2,839   |  
|Other                                                        |  |                 | (229    | ) |                       |   | (24    | )                 |  |   |             |   |              |   |  |  |   | (253    | )
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|NET CASH USED IN FINANCING
ACTIVITIES                        |  |                 | (10,390 | ) |                       |   | (24    | )                 |  |   | (402         | ) |              |   |  |  |   | (10,816 | )
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|EFFECT OF EXCHANGE RATE CHANGES ON
CASH AND CASH EQUIVALENTS |  |                 |        |   |                       |   |       |                   |  |   | (125         | ) |              |   |  |  |   | (125    | )
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|NET DECREASE IN CASH AND CASH
EQUIVALENTS                    |  |                 | (38,470 | ) |                       |   | (522   | )                 |  |   | (1,939       | ) |              |   |  |  |   | (40,931 | )
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|CASH AND CASH EQUIVALENTS, BEGINNING OF
PERIOD               |  |                 | 43,617  |   |                       |   | 1,458  |                   |  |   | 5,904        |   |              |   |  |  |   | 50,979  |  
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  
|CASH AND CASH EQUIVALENTS, END OF
PERIOD                     |  | $               | 5,147   |   |                       | $ | 936    |                   |  | $ | 3,965        |   |              | $ |  |  | $ | 10,048  |  
|                                                             |  |                 |         |   |                       |   |        |                   |  |   |              |   |              |   |   |  |   |         |  

BWAY Corporation and Subsidiaries

Supplemental Condensed Consolidating Statement of Cash Flows Information (unaudited)

Nine Months Ended July 2, 2006



|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|---------------------------------------------- |  | --------------- | ------- | - | --------------------- | - | ------- | ----------------- |  | ------------ | - | ------------ | - | - |  | - | ------- | -
|(Dollars in thousands)                         |  | BWAYCorporation |         |   | GuarantorSubsidiaries |   |         | OtherSubsidiaries |  | Eliminations |   | Consolidated |  
|NET CASH PROVIDED BY OPERATING
ACTIVITIES      |  | $               | 8,633   |   |                       | $ | 11,150  |                   |  | $            |  |              | $ |  |  | $ | 19,783  |  
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|                                               |  |                 |         |   |                      
|CASH FLOW FROM INVESTING
ACTIVITIES            |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|Capital expenditures                           |  |                 | (7,318  | ) |                       |   | (13,024 | )                 |  |              |  |              |   |  |  |   | (20,342 | )
|Other                                          |  |                 | 725     |   |                       |   |        |                   |  |              |  |              |   |  |  |   | 725     |  
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|NET CASH USED IN INVESTING
ACTIVITIES          |  |                 | (6,593  | ) |                       |   | (13,024 | )                 |  |              |  |              |   |  |  |   | (19,617 | )
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|                                               |  |                 |         |   |                      
|CASH FLOW FROM FINANCING
ACTIVITIES            |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|Repayments of term loan                        |  |                 | (30,000 | ) |                       |   |        |                   |  |              |  |              |   |  |  |   | (30,000 | )
|Other                                          |  |                 | (182    | ) |                       |   | 735     |                   |  |              |  |              |   |  |  |   | 553     |  
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|NET CASH USED IN FINANCING
ACTIVITIES          |  |                 | (30,182 | ) |                       |   | 735     |                   |  |              |  |              |   |  |  |   | (29,447 | )
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|NET DECREASE IN CASH AND CASH
EQUIVALENTS      |  |                 | (28,142 | ) |                       |   | (1,139  | )                 |  |              |  |              |   |  |  |   | (29,281 | )
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|CASH AND CASH EQUIVALENTS, BEGINNING OF
PERIOD |  |                 | 50,161  |   |                       |   | 1,728   |                   |  |              |  |              |   |  |  |   | 51,889  |  
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  
|CASH AND CASH EQUIVALENTS, END OF
PERIOD       |  | $               | 22,019  |   |                       | $ | 589     |                   |  | $            |  |              | $ |  |  | $ | 22,608  |  
|                                               |  |                 |         |   |                       |   |         |                   |  |              |   |              |   |   |  |   |         |  



25



---

##### Table of Contents

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

Our unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, which often require the judgment of management
in the selection and application of certain accounting principles and methods. We believe that the quality and reasonableness of our most critical policies enable the fair presentation of our financial position and results of operations. However,
investors are cautioned that the sensitivity of financial statements to these methods, assumptions and estimates could create materially different results under different conditions or using different assumptions. The following discussion should be
read in conjunction with our unaudited consolidated financial statements and related notes included under Part I, Item 1, of this report.

Unless
otherwise indicated, references to years in our discussion and analysis relate to fiscal years.

Segments

We report our results of operations in two segments: metal packaging and plastics packaging. Our products within each of these segments include:

Metal packaging: general line rigid metal containers made from steel, including paint cans and components, aerosol cans, ammunition boxes, steel
pails, oblong cans and a variety of other specialty cans that our customers use to package paint, household and personal care products, automotive after-market products, paint thinners, driveway and deck sealants and other end-use products.

Plastics packaging: injection-molded plastic pails and blow-molded tight-head containers, bottles and drums that our customers use
to package petroleum, oils, lubricants, pharmaceuticals, agricultural chemicals, other chemical applications, paint, ink, edible oils, high-tech coatings, high-solid coatings, roofing mastic and adhesives and driveway sealants.

Factors Affecting Our Results of Operations

Net Sales

Net Sales are our revenues generated from the sales of general line rigid metal and plastic containers, reduced for customer credits, sales
returns and allowances, and earned quantity discounts.

Our net sales depend in large part on the varying economic and other conditions of the end-markets
that we serve. Demand for our products correlates positively with the overall U.S. economy. Most of the end-markets we serve, including our largest market, the home improvement and repair market, have historically shown steady growth. Demand for our
products may change due to changes in general and regional economic conditions, consumer confidence, weather, commodity prices, employment and personal income growth, each of which is beyond our control.

Metal segment pricing is based on the cost of steel, coatings, inks, labor, rent, freight, utilities and operating supplies, volume, order size, length of production
runs and competition. Pricing for our metal segment products generally changes around January 1 of each year. Typically, the price of our manufactured metal segment products is higher for larger, more complex products.

Plastics segment pricing is based on the cost of resin, colorant, fittings, labeling, labor, rent, freight, utilities and operating supplies, volume, order size, length
of production runs and competition. Pricing for our plastic segment fluctuates periodically as the cost of resin fluctuates. Typically, the price of our manufactured plastic segment products is higher for larger, more complex products.

Revenues in each of our segments are seasonal, reflecting a general pattern of lower sales and earnings in the metal and plastics packaging industry during the first
quarter of our fiscal year when activity in several of our end markets, most notably the home improvement and repair sector, is generally slower. These seasonal patterns cause our quarterly operating results and working capital requirements to
fluctuate.

Our net sales are also impacted by the pass-through of price changes for steel and plastic resin as permitted in our sales agreements. Our
metal segment selling prices generally increase around January 1st of each year. Our plastics segment selling prices change periodically throughout the year based on fluctuations in the cost of resin. We have generally been able to recover raw
material price increases through pass-through mechanisms in our sales agreements.

The general line rigid metal and plastics industries have historically
exhibited growth in volume as the markets for our products have expanded.



26



---

##### Table of Contents

Expenses

Our
expenses primarily consist of:

Cost of products sold (excluding depreciation and amortization), which includes raw materials, labor,
rent, freight, utilities and operating supplies. Cost of products sold is primarily driven by the preceding conversion costs, production volume and the mix of the products that we manufacture. Moreover, we account for our inventories on a
last-in-first out, or LIFO, basis and as a result our cost of products sold can vary significantly by period if there are fluctuations in the cost of our key raw materials, steel and plastic resin.

Depreciation and amortization, which includes depreciation of property, plant and equipment and amortization of identifiable intangible assets.
Depreciation expense is primarily driven by capital expenditures, offset by the reduction of assets that become fully depreciated and disposals of equipment. Amortization expense is primarily driven by the valuation of intangible assets resulting
from acquisitions.

Restructuring (adjustment) charge, which includes costs related to closing previously acquired facilities.
Restructuring charges are typically driven by our initiatives to reduce our overall operating costs through consolidation of facilities and headcount reductions and include severance, rent on vacated facilities and equipment removal costs.
Impairment charges result whenever the carrying amount of an asset may not be recoverable.

Selling and administrative expense,
which includes corporate and sales salaries and incentive compensation, professional fees, insurance, stock based compensation, rent, bad debt expense and other corporate administrative costs. The primary drivers for selling and administrative
expense are wage increases, inflation, regulatory compliance costs, changes to stock based compensation based on stock valuation and changes in incentive compensation expense.

Interest expense, net, which includes interest payments on our indebtedness. Changes in the amount of our indebtedness and fluctuations in
interest rates can drive changes in these costs.

Other expense (income), net, includes foreign currency transaction gains and
losses, gains and losses on sales of fixed assets, Kelso financial advisory fees and other non-operating costs.

Raw materials for the metal segment
include tinplate, blackplate and cold rolled steel, various fittings, coatings, inks and compounds. Steel producers have historically raised prices annually around January 1st of each year. Over the last four years there has been consolidation
in the steel industry, and as a result our steel raw material purchases have been concentrated with the largest suppliers. In fiscal 2004, steel pricing increased more than historical levels due to increases in our steel producers cost of raw
materials, primarily coke used to produce iron ore, and strong global demand. We have historically been able to secure steel to meet our customers requirements even during periods of high demand.

Raw materials for the plastics segment include resins, fittings and inks. Resin prices fluctuate periodically throughout the year and have increased approximately 68%
over the last three years. We have generally been able to recover these raw material price increases through pass-through mechanisms in our sales agreements. We have historically been able to secure resin to meet our customers requirements
even during periods of tight supply.

To reduce our overall cost of raw materials, we have periodically supplemented our steel and resin raw material
supply with purchases on the spot market and additional purchases in advance of price increases.

Initial Public Offering

In March 2007, BWAY Holding filed with the SEC a registration statement on Form S-1 under the Securities Act related to its common stock. The SEC declared the
registration statement effective on June 12, 2007 and on June 13, 2007, BWAY Holding common stock began trading on the New York Stock Exchange under the ticker symbol BWY. In this initial public offering of BWAY Holding common
stock, certain selling stockholders, including Kelso (as defined below), our executive chairman and another member of the board, offered 10,039,216 shares at an issue price of $15.00 per share to the public, which represented a portion of their BWAY
Holding common stock (the IPO or the public offering). We did not receive any proceeds from this offering.

Included in the nine
months ended July 1, 2007, is approximately $29.6 million in expenses related to the IPO. The $29.6 million consists of approximately $2.5 million in offering costs, a $2.0 million fee to Deutsche Bank for advisory services, a $5.0 million fee
to Kelso in consideration for termination of payment of annual financial advisory fees, a $10.0 million bonus to certain members of management , $0.5 million in taxes and benefits related to the management bonus and non-cash stock-based compensation
of $9.6 million related to the accelerated vesting of certain stock options concurrently with the IPO.

Accounting for Inventory

We currently use the last-in, first-out method of accounting (LIFO) for the cost of inventories for our U.S. subsidiaries. We intend to change from LIFO to
the first-in, first-out method of accounting (FIFO), upon the approval by the Internal Revenue Service (the IRS) of the FIFO method of accounting for income tax purposes, which we expect to receive in the fourth quarter of
fiscal 2007. The inventories of our non-U.S. subsidiaries will continue to be valued using FIFO. After this change, all of our inventories will be valued using FIFO



27



---

##### Table of Contents

Under the book-tax conformity rules of the Internal Revenue Code, the method of accounting for inventories for U.S. tax
purposes must conform to the method of accounting used for financial reporting purposes. The election to change methods for tax purposes will result in additional taxes due of approximately $10.0 million, the majority of which is payable over four
years. The additional tax is a result of accumulated tax deferrals.

We believe FIFO is preferable to LIFO because it (1) will better match revenues
and expenses for financial and tax reporting purposes; (2) will provide a consistent valuation method for all of our inventories; (3) provides for period-end FIFO inventory values which will be more current in rising price environments,
and, as such, will better approximate replacement cost; and (4) will reduce the administrative burden of calculating LIFO reserve adjustments.

The
change in accounting method from LIFO to FIFO will be accounted for using the guidance of SFAS No. 154, Accounting Changes and Error Corrections (SFAS No. 154), as a change in accounting principle. Under SFAS
No. 154, a change in accounting principle is reported through retrospective application to all prior periods as if that principle had always been used. The cumulative effect of the change in accounting principle on periods prior to those
presented is recorded as an adjustment to retained earnings as of the beginning of the first period presented. In addition, the impact of the change shall be reflected in each statement of operations and statement of cash flows presented for the
applicable period impact on those statements.

The following table summarizes the expected effect of the proposed change in accounting principle on the
consolidated statements of operations for the three and nine months ended July 1, 2007 and July 2, 2006, on the consolidated statements of cash flows for the nine months ended July 1, 2007 and July 2, 2006, and the expected
effect on the consolidated balance sheets as of July 1, 2007 and October 1, 2006:



|                                                                |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------ | ------- | ----------------- | ----------------------------- | - | ------------ | ---------- |  | ----------------------------- | ------- | ---------- | - | ------- | ----------------------------- | - | ------- | ---------- |  | - | ----------------------------- | - |  | - | ------- | - |  | - | ------- | -
|                                                                |  | Three Months Ended |         | Nine Months Ended |                              
|                                                                |  | July 1, 2007       |         |                   | July 2, 2006                  |   | July 1, 2007 |            |  | July 2, 2006                  |        
|(Dollars in thousands)                                          |  | AsReported         |         |                   | AsAdjustedforAccountingChange |   |              | AsReported |  | AsAdjustedforAccountingChange |         | AsReported |   |         | AsAdjustedforAccountingChange |   |         | AsReported |  |   | AsAdjustedforAccountingChange |  
|CONSOLIDATED STATEMENTS OF OPERATIONS:                          |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  
|Cost of products sold (excluding depreciation and amortization) |  | $                  | 236,695 |                   |                               | $ | 232,679      |            |  | $                             | 204,889 |            | $ | 206,650 |                               | $ | 607,383 |            |  | $ | 608,278                       |   |  | $ | 583,891 |   |  | $ | 579,973 |  
|(Benefit from) provision for income taxes                       |  |                    | (9,744  | )                 |                               |   | (8,975       | )          |  |                               | 4,564   |            |   | 4,564   |                               |   | (4,128  | )          |  |   | (1,654                        | ) |  |   | 4,721   |   |  |   | 3,986   |  
|Net (loss) income                                               |  |                    | (9,637  | )                 |                               |   | (6,390       | )          |  |                               | 9,310   |            |   | 7,549   |                               |   | (1,823  | )          |  |   | (5,192                        | ) |  |   | 9,621   |   |  |   | 14,274  |  
|                                                                |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  
|Basic (loss) earnings per share                                 |  |                    | (0.46   | )                 |                               |   | (0.31        | )          |  |                               | 0.45    |            |   | 0.37    |                               |   | (0.09   | )          |  |   | (0.25                         | ) |  |   | 0.47    |   |  |   | 0.69    |  
|                                                                |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  
|Diluted (loss) earnings per share                               |  |                    | (0.46   | )                 |                               |   | (0.31        | )          |  |                               | 0.37    |            |   | 0.30    |                               |   | (0.09   | )          |  |   | (0.25                         | ) |  |   | 0.38    |   |  |   | 0.56    |  
|                                                                |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  
|CONSOLIDATED STATEMENTS OF CASH FLOWS:                          |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  
|Adjustment for deferred income taxes                            |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   | (9,672  | )          |  |   | (7,198                        | ) |  |   | (7,290  | ) |  |   | (8,025  | )
|Change in inventories                                           |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   | (10,420 | )          |  |   | (9,525                        | ) |  |   | (4,584  | ) |  |   | 327     |  
|                                                                |  |                    |         |                   |                               |   |              |            |  |                               |         |            |   |         |                               |   |         |            |  |   |                               |   |  |   |         |   |  |   |         |  



|                             |  |              |         |                               |   |            |  |                               |         |  |   |        
|---------------------------- |  | ------------ | ------- | ----------------------------- | - | ---------- |  | ----------------------------- | ------- |  | - | -------
|                             |  | July 1, 2007 |         | October 1, 2006              
|(Dollars in thousands)       |  | AsReported   |         | AsAdjustedforAccountingChange |   | AsReported |  | AsAdjustedforAccountingChange
|CONSOLIDATED BALANCE SHEETS: |  |              |         |                               |   |            |  |                               |         |  |   |        
|Inventories, net             |  | $            | 93,349  |                               | $ | 110,300    |  | $                             | 80,441  |  | $ | 98,287 
|Deferred tax assets          |  |              | 2,772   |                               |   | 5,711      |  |                               | 4,038   |  |   | 6,977  
|Goodwill                     |  |              | 251,585 |                               |   | 249,681    |  |                               | 248,687 |  |   | 246,783
|Deferred tax liabilities     |  |              | 60,350  |                               |   | 62,824     |  |                               | 71,292  |  |   | 71,292 
|Retained earnings            |  |              | 19,801  |                               |   | 35,313     |  |                               | 21,624  |  |   | 40,505 
|                             |  |              |         |                               |   |            |  |                               |         |  |   |        

Acquisitions

On July 17, 2006, we acquired substantially all of the assets and assumed certain of the liabilities of Industrial Containers, Ltd., (ICL Ltd.) a Toronto based manufacturer of rigid plastic containers and steel pails for
industrial packaging markets (the ICL Acquisition). We paid approximately $68.4 million in cash for the acquisition, which was funded by $50.0 million in term loan borrowings by ICL and from a portion of the proceeds of additional term
loan borrowings by BWAY. The results of operations related to this acquisition are included from the acquisition date. The acquired business is included in our metal and plastics packaging segments.

On January 30, 2007, we acquired substantially all of the assets and assumed certain liabilities of Vulcan Containers, Ltd. (Vulcan) for a purchase
price of approximately CDN$7.1 million, including



28



---

##### Table of Contents

transaction costs, (approximately $6.0 million U.S. dollars at the closing date) (the Vulcan Acquisition). We funded the acquisition using
available cash on hand. The acquired business is included in our metal packaging segment. In February 2007, we committed to a plan to consolidate the Vulcan business with and into our ICL operations. As a result, we intend to close the Vulcan
manufacturing facilities and terminate approximately 100 employees. In connection with the preliminary purchase price allocation, pursuant to EITF Issue 95-3, Reorganization of Liabilities in Connection with a Purchase Business Combination,
we recorded a reorganization liability of approximately $3.4 million, which consists of severance payments, facility holding costs and facility closure costs. Of the $3.4 million liability, we expended $2.0 million through July 1, 2007 and
expect to expend $0.4 million in the fourth quarter and the remainder in the first half of fiscal 2008.

The ICL and Vulcan Acquisitions are referred to in
this discussion collectively as the Canadian Acquisitions.

Overview

The following highlights changes in our results of operations in the third quarter of 2007 from the third quarter of 2006. References to gross margin refer to net sales less cost of products sold (excluding
depreciation and amortization).



| |  |  | The Canadian Acquisitions contributed $23.1 million to net sales and $3.8 million to gross margin.
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Gross margin was negatively impacted by $2.5 million related to the Management IPO Bonus and by $1.8 million in stock-based compensation expense related to the
accelerated vesting of stock options concurrently with the IPO. These costs are included in the corporate undistributed expenses in the discussion of cost of products sold (excluding depreciation and amortization) below.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Excluding the impact of the Canadian Acquisitions and the IPO related events, net sales increased $3.8 million (1.5%) and gross margin decreased $4.4 million
(11.7%). The change in LIFO negatively impacted gross margin by $5.8 million. Excluding the additional impact of LIFO, gross margin increased $1.4 million (3.8%).
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Excluding the impact of the Canadian Acquisitions, IPO related events and LIFO gross margin as a percent of net sales increased to 15.2% from 14.8%.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Selling and administrative expense includes $8.0 million related to the Management IPO Bonus and $7.8 million in stock-based compensation related to the accelerated
vesting of stock options concurrently with the IPO. These costs are included in the corporate undistributed expenses in the discussion below.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | As noted under Initial Public Offering above, total expenses of approximately $29.3 million related to the IPO are included in the results for the third
quarter of 2007 and approximately $29.6 million are included in the results for the nine months ended July 1, 2007.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Results of
Operations

Our operations are organized and reviewed by management along our products lines in two reportable segmentsMetal Packaging and
Plastics Packaging. See Note 10, Business Segments, to the unaudited consolidated financial statements under Part 1, Item 1, of this report for a discussion of our business segments.

The following tables set forth changes in our statements of operations for the each of the three and nine months ended July 1, 2007 and July 2, 2006.



|                                                                |  |                    |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|--------------------------------------------------------------- |  | ------------------ | ------- | ------ | ----------- | - | ------------------- |  | - | ------- | - |  | ----------- | - |  | ----------- | -- |  | ----- | -
|                                                                |  | Three Months Ended |         | Change |             |   | As a % of Net Sales | 
|(Dollars in thousands)                                          |  | July 1,2007        |         |        | July 2,2006 |   | $                   |  |   | %       |   |  | July 1,2007 |   |  | July 2,2006 |   
|Net sales                                                       |  | $                  | 269,532 |        |             | $ | 242,675             |  | $ | 26,857  |   |  | 11.1        | % |  | 100.0       | %  |  | 100.0 | %
|Cost of products sold (excluding depreciation and amortization) |  |                    | 236,695 |        |             |   | 204,889             |  |   | 31,806  |   |  | 15.5        |   |  | 87.8        |    |  | 84.4  |  
|                                                                |  |                    |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|Gross margin (excluding depreciation and amortization)          |  |                    | 32,837  |        |             |   | 37,786              |  |   | (4,949  | ) |  | (13.1       | ) |  | 12.2        |    |  | 15.6  |  
|                                                                |  |                    |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|Depreciation and amortization                                   |  |                    | 11,532  |        |             |   | 10,112              |  |   | 1,420   |   |  | 14.0        |   |  | 4.3         |    |  | 4.2   |  
|Selling and administrative expense                              |  |                    | 21,448  |        |             |   | 4,833               |  |   | 16,615  |   |  | NM          |   |  | 8.0         |    |  | 2.0   |  
|Public offering expense                                         |  |                    | 9,210   |        |             |   |                    |  |   | 9,210   |   |  | NM          |   |  | 3.4         |    |  |      |  
|Restructuring charge                                            |  |                    | 29      |        |             |   | 338                 |  |   | (309    | ) |  | (91.4       | ) |  |            |    |  | 0.1   |  
|Interest expense, net                                           |  |                    | 9,630   |        |             |   | 8,441               |  |   | 1,189   |   |  | 14.1        |   |  | 3.6         |    |  | 3.5   |  
|Other expense, net                                              |  |                    | 369     |        |             |   | 188                 |  |   | 181     |   |  | 96.3        |   |  | 0.1         |    |  | 0.1   |  
|                                                                |  |                    |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|(Loss) Income before income taxes                               |  |                    | (19,381 | )      |             |   | 13,874              |  |   | (33,255 | ) |  | NM          |   |  | (7.2        | )  |  | 5.7   |  
|(Benefit from) provision for income taxes                       |  |                    | (9,744  | )      |             |   | 4,564               |  |   | (14,308 | ) |  | NM          |   |  | (3.6        | )  |  | 1.9   |  
|                                                                |  |                    |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|NET (LOSS) INCOME                                               |  | $                  | (9,637  | )      |             | $ | 9,310               |  | $ | (18,947 | ) |  | NM          | % |  | (3.6        | )% |  | 3.8   | %
|                                                                |  |                    |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  

---

NMNOT
MEANINGFUL



29



---

##### Table of Contents

|                                                                |  |                   |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|--------------------------------------------------------------- |  | ----------------- | ------- | ------ | ----------- | - | ------------------- |  | - | ------- | - |  | ----------- | - |  | ----------- | -- |  | ----- | -
|                                                                |  | Nine Months Ended |         | Change |             |   | As a % of Net Sales | 
|(Dollars in thousands)                                          |  | July 1,2007       |         |        | July 2,2006 |   | $                   |  |   | %       |   |  | July 1,2007 |   |  | July 2,2006 |   
|Net sales                                                       |  | $                 | 706,179 |        |             | $ | 669,467             |  | $ | 36,712  |   |  | 5.5         | % |  | 100.0       | %  |  | 100.0 | %
|Cost of products sold (excluding depreciation and amortization) |  |                   | 607,383 |        |             |   | 583,891             |  |   | 23,492  |   |  | 4.0         |   |  | 86.0        |    |  | 87.2  |  
|                                                                |  |                   |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|Gross margin (excluding depreciation and amortization)          |  |                   | 98,796  |        |             |   | 85,576              |  |   | 13,220  |   |  | 15.4        |   |  | 14.0        |    |  | 12.8  |  
|                                                                |  |                   |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|Depreciation and amortization                                   |  |                   | 34,107  |        |             |   | 30,449              |  |   | 3,658   |   |  | 12.0        |   |  | 4.8         |    |  | 4.5   |  
|Selling and administrative expense                              |  |                   | 31,939  |        |             |   | 14,391              |  |   | 17,548  |   |  | NM          |   |  | 4.5         |    |  | 2.1   |  
|Public offering expense                                         |  |                   | 9,527   |        |             |   |                    |  |   | 9,527   |   |  | NM          |   |  | 1.3         |    |  |      |  
|Restructuring (adjustment) charge                               |  |                   | (135    | )      |             |   | 533                 |  |   | (668    | ) |  | NM          |   |  |            |    |  | 0.1   |  
|Interest expense, net                                           |  |                   | 28,353  |        |             |   | 24,952              |  |   | 3,401   |   |  | 13.6        |   |  | 4.0         |    |  | 3.7   |  
|Other expense, net                                              |  |                   | 956     |        |             |   | 909                 |  |   | 47      |   |  | 5.2         |   |  | 0.1         |    |  | 0.1   |  
|                                                                |  |                   |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|(Loss) income before income taxes                               |  |                   | (5,951  | )      |             |   | 14,342              |  |   | (20,293 | ) |  | NM          |   |  | (0.8        | )  |  | 2.1   |  
|(Benefit from) provision for income taxes                       |  |                   | (4,128  | )      |             |   | 4,721               |  |   | (8,849  | ) |  | NM          |   |  | (0.6        | )  |  | 0.7   |  
|                                                                |  |                   |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  
|NET (LOSS) INCOME                                               |  | $                 | (1,823  | )      |             | $ | 9,621               |  | $ | (11,444 | ) |  | NM          |   |  | (0.3        | )% |  | 1.4   | %
|                                                                |  |                   |         |        |             |   |                     |  |   |         |   |  |             |   |  |             |    |  |       |  

---

NMNOT
MEANINGFUL

Second Quarter and First Nine Months of 2007 versus Second Quarter and First Nine Months of 2006

Net Sales.



|                       |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  
|---------------------- |  | ------------------ | ------- | ----------- | - | ------- | ------------------- | - | ------ |  | ----------- | - |  | ----------- | - |  | ----- | -
|                       |  | Three Months Ended |         | Change      |   |         | As a % of the Total |  
|(Dollars in thousands) |  | July 1,2007        |         | July 2,2006 |   | $       |                     | % |        |  | July 1,2007 |   |  | July 2,2006 |  
|NET SALES BY SEGMENT   |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  
|Metal packaging        |  | $                  | 162,626 |             | $ | 153,687 |                     | $ | 8,939  |  | 5.8         | % |  | 60.3        | % |  | 63.3  | %
|Plastics packaging     |  |                    | 106,906 |             |   | 88,988  |                     |   | 17,918 |  | 20.1        |   |  | 39.7        |   |  | 36.7  |  
|                       |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  
|CONSOLIDATED NET SALES |  | $                  | 269,532 |             | $ | 242,675 |                     | $ | 26,857 |  | 11.1        | % |  | 100.0       | % |  | 100.0 | %
|                       |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  
|                       |  |                    |        
|                       |  | Nine Months Ended  |         | Change      |   |         | As a % of the Total |  
|(Dollars in thousands) |  | July 1,2007        |         | July 2,2006 |   | $       |                     | % |        |  | July 1,2007 |   |  | July 2,2006 |  
|NET SALES BY SEGMENT   |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  
|Metal packaging        |  | $                  | 422,061 |             | $ | 405,984 |                     | $ | 16,077 |  | 4.0         | % |  | 59.8        | % |  | 60.6  | %
|Plastics packaging     |  |                    | 284,118 |             |   | 263,483 |                     |   | 20,635 |  | 7.8         |   |  | 40.2        |   |  | 39.4  |  
|                       |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  
|CONSOLIDATED NET SALES |  | $                  | 706,179 |             | $ | 669,467 |                     | $ | 36,712 |  | 5.5         | % |  | 100.0       | % |  | 100.0 | %
|                       |  |                    |         |             |   |         |                     |   |        |  |             |   |  |             |   |  |       |  

Included in net sales for the third quarter and first nine months of 2007 is approximately $23.1 million and $55.9
million, respectively, in net sales related to the Canadian Acquisitions. Net of this impact, net sales increased $3.8 million in the third quarter of fiscal 2007 and decreased $19.2 million in the first nine months of 2007 from comparable periods
in 2006.

Metal packaging segment net sales increased due to sales attributable to the Canadian Acquisitions. Excluding the impact of the Canadian
Acquisitions, net sales decreased due to a net decrease in volume. Demand for architectural paint and coatings, our largest end market segment for the metal packaging segment, weakened during the third quarter due to continued slowness in the
housing market, primarily for both new single family homes and sales of existing single family homes.

Plastics packaging segment net sales increased due
to sales attributable to the ICL Acquisition. Excluding the impact of the ICL Acquisition, sales were higher during the third quarter of 2007 compared to the same quarter last year due to increased volumes, favorable product mix with a higher level
of blow molded container sales, and higher selling prices resulting from increases in resin costs passed through to customers in accordance with standard industry practices.



30



---

##### Table of Contents

Cost of Products Sold (excluding depreciation and amortization).



|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|-------------------------------------------------------------------------- |  | ------------------ | ------- | ----------- | - | ------- | ------------------- | - | ------ | - |  | ----------- | - |  | ----------- | - |  | ----- | -
|                                                                           |  | Three Months Ended |         | Change      |   |         | As a % of the Total |  
|(Dollars in thousands)                                                     |  | July 1,2007        |         | July 2,2006 |   | $       |                     |   | %      |   |  | July 1,2007 |   |  | July 2,2006 |  
|COST OF PRODUCTS SOLD BY
SEGMENT (excluding depreciation and amortization) |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|Metal packaging                                                            |  | $                  | 141,615 |             | $ | 126,045 |                     | $ | 15,570 |   |  | 12.4        | % |  | 59.8        | % |  | 61.5  | %
|Plastics packaging                                                         |  |                    | 90,548  |             |   | 78,769  |                     |   | 11,779 |   |  | 15.0        |   |  | 38.3        |   |  | 38.4  |  
|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|Segment CPS                                                                |  |                    | 232,163 |             |   | 204,814 |                     |   | 27,349 |   |  | 13.4        |   |  | 98.1        |   |  | 100.0 |  
|Corporate undistributed expenses                                           |  |                    | 4,532   |             |   | 75      |                     |   | 4,457  |   |  | NM          |   |  | 1.9         |   |  |      |  
|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|CONSOLIDATED CPS                                                           |  | $                  | 236,695 |             | $ | 204,889 |                     | $ | 31,806 |   |  | 15.5        | % |  | 100.0       | % |  | 100.0 | %
|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|                                                                           |  |                    |        
|                                                                           |  | Nine Months Ended  |         | Change      |   |         | As a % of the Total |  
|(Dollars in thousands)                                                     |  | July 1,2007        |         | July 2,2006 |   | $       |                     |   | %      |   |  | July 1,2007 |   |  | July 2,2006 |  
|COST OF PRODUCTS SOLD BY
SEGMENT (excluding depreciation and amortization) |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|Metal packaging                                                            |  | $                  | 365,184 |             | $ | 342,514 |                     | $ | 22,670 |   |  | 6.6         | % |  | 60.2        | % |  | 58.7  | %
|Plastics packaging                                                         |  |                    | 237,649 |             |   | 241,207 |                     |   | (3,558 | ) |  | (1.5        | ) |  | 39.1        |   |  | 41.3  |  
|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|Segment CPS                                                                |  |                    | 602,833 |             |   | 583,721 |                     |   | 19,112 |   |  | 3.3         |   |  | 99.3        |   |  | 100.0 |  
|Corporate undistributed expenses                                           |  |                    | 4,550   |             |   | 170     |                     |   | 4,380  |   |  | NM          |   |  | 0.7         |   |  |      |  
|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  
|CONSOLIDATED CPS                                                           |  | $                  | 607,383 |             | $ | 583,891 |                     | $ | 23,492 |   |  | 4.0         | % |  | 100.0       | % |  | 100.0 | %
|                                                                           |  |                    |         |             |   |         |                     |   |        |   |  |             |   |  |             |   |  |       |  

Included in cost of products sold, excluding depreciation and amortization, (CPS) for the third
quarter and first nine months of 2007 is approximately $19.3 million and $46.1 million, respectively, in CPS related to the Canadian Acquisitions. In addition, corporate undistributed expenses include approximately $4.3 million in expenses
associated with the IPO.

Metal packaging segment CPS increased $2.5 million and $3.4 million in the third quarter and first nine months of 2007 over the
comparable periods of 2006 as a result of our LIFO method of accounting. Excluding the impact of LIFO and the Canadian Acquisitions, metal packaging segment CPS as a percentage of segment net sales increased to 85.2% from 81.9% and 85.4% from
84.4%,respectively, in the third quarter and first nine months of 2007 over the comparable periods of 2006. The increase is partially attributable to lower demand, a weaker mix of products sold, generally weaker operating performance for our aerosol
can business and lower overall productivity.

Plastics packaging segment CPS increased $3.3 million and decreased $8.2 million in the third quarter and
first nine months of 2007 over the comparable periods of 2006 due to our LIFO method of accounting. Excluding the impact of LIFO and the ICL Acquisition, plastics packaging segment CPS as a percentage of segment net sales decreased to 84.0% and
86.3% in the third quarter and first nine months of 2007, respectively, from 90.7% and 90.1% in the third quarter and first nine months of 2006, respectively. The decrease is attributable to increased volumes, favorable product mix, improved plant
productivity and favorable timing with regard to resin price changes and selling price pass-through.

Depreciation and Amortization.



|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|---------------------------------------- |  | ------------------ | ------ | ----------- | - | ------ | ------------------- | - | ----- | - |  | ----------- | - |  | ----------- | - |  | ----- | -
|                                         |  | Three Months Ended |        | Change      |   |        | As a % of the Total |  
|(Dollars in thousands)                   |  | July 1,2007        |        | July 2,2006 |   | $      |                     |   | %     |   |  | July 1,2007 |   |  | July 2,2006 |  
|DEPRECIATION AND AMORTIZATION BY
SEGMENT |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|Metal packaging                          |  | $                  | 5,700  |             | $ | 5,149  |                     | $ | 551   |   |  | 10.7        | % |  | 49.5        | % |  | 50.9  | %
|Plastics packaging                       |  |                    | 5,666  |             |   | 4,508  |                     |   | 1,158 |   |  | 25.7        |   |  | 49.1        |   |  | 44.6  |  
|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|Segment D&A                              |  |                    | 11,366 |             |   | 9,657  |                     |   | 1,709 |   |  | 17.7        |   |  | 98.6        |   |  | 95.5  |  
|Corporate undistributed expenses         |  |                    | 166    |             |   | 455    |                     |   | (289  | ) |  | (63.5       | ) |  | 1.4         |   |  | 4.5   |  
|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|CONSOLIDATED D&A                         |  | $                  | 11,532 |             | $ | 10,112 |                     | $ | 1,420 |   |  | 14.0        | % |  | 100.0       | % |  | 100.0 | %
|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|                                         |  |                    |       
|                                         |  | Nine Months Ended  |        | Change      |   |        | As a % of the Total |  
|(Dollars in thousands)                   |  | July 1,2007        |        | July 2,2006 |   | $      |                     |   | %     |   |  | July 1,2007 |   |  | July 2,2006 |  
|DEPRECIATION AND AMORTIZATION BY
SEGMENT |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|Metal packaging                          |  | $                  | 16,818 |             | $ | 15,809 |                     | $ | 1,009 |   |  | 6.4         | % |  | 49.3        | % |  | 51.9  | %
|Plastics packaging                       |  |                    | 16,442 |             |   | 13,209 |                     |   | 3,233 |   |  | 24.5        |   |  | 48.2        |   |  | 43.4  |  
|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|Segment D&A                              |  |                    | 33,260 |             |   | 29,018 |                     |   | 4,242 |   |  | 14.6        |   |  | 97.5        |   |  | 95.3  |  
|Corporate undistributed expenses         |  |                    | 847    |             |   | 1,431  |                     |   | (584  | ) |  | (40.8       | ) |  | 2.5         |   |  | 4.7   |  
|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  
|CONSOLIDATED D&A                         |  | $                  | 34,107 |             | $ | 30,449 |                     | $ | 3,658 |   |  | 12.0        | % |  | 100.0       | % |  | 100.0 | %
|                                         |  |                    |        |             |   |        |                     |   |       |   |  |             |   |  |             |   |  |       |  

The increase in metal packaging segment depreciation and amortization expense (D&A) in the third
quarter and first nine months of 2007 primarily relates to depreciation and amortization of long-lived and identifiable intangible assets acquired in the Canadian Acquisitions. Excluding the impact of the Canadian Acquisitions, the increase in
D&A primarily relates to higher depreciation in our plastics packaging segment related to assets acquired through capital spending The decrease in corporate D&A in the third quarter and first nine months is due to lower depreciation of
existing corporate assets.



31



---

##### Table of Contents

Selling and Administrative Expense.



|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|--------------------------------------------- |  | ------------------ | ------ | ----------- | - | ------ | ------------------- | - | ------ | - |  | ----------- | -- |  | ----------- | - |  | ----- | -
|                                              |  | Three Months Ended |        | Change      |   |        | As a % of the Total |  
|(Dollars in thousands)                        |  | July 1,2007        |        | July 2,2006 |   | $      |                     |   | %      |   |  | July 1,2007 |    |  | July 2,2006 |  
|SELLING AND ADMINISTRATIVE EXPENSE BY
SEGMENT |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|Metal packaging                               |  | $                  | 1,606  |             | $ | 1,536  |                     | $ | 70     |   |  | 4.6         | %  |  | 7.5         | % |  | 31.8  | %
|Plastics packaging                            |  |                    | 1,135  |             |   | 946    |                     |   | 189    |   |  | 20.0        |    |  | 5.3         |   |  | 19.6  |  
|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|Segment S&A                                   |  |                    | 2,741  |             |   | 2,482  |                     |   | 259    |   |  | 10.4        |    |  | 12.8        |   |  | 51.4  |  
|Corporate undistributed expenses              |  |                    | 18,707 |             |   | 2,351  |                     |   | 16,356 |   |  | NM          |    |  | 87.2        |   |  | 48.6  |  
|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|CONSOLIDATED S&A                              |  | $                  | 21,448 |             | $ | 4,833  |                     | $ | 16,615 |   |  | NM          | %  |  | 100.0       | % |  | 100.0 | %
|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|                                              |  |                    |       
|                                              |  | Nine Months Ended  |        | Change      |   |        | As a % of the Total |  
|(Dollars in thousands)                        |  | July 1,2007        |        | July 2,2006 |   | $      |                     |   | %      |   |  | July 1,2007 |    |  | July 2,2006 |  
|SELLING AND ADMINISTRATIVE EXPENSE BY
SEGMENT |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|Metal packaging                               |  | $                  | 4,567  |             | $ | 4,903  |                     | $ | (336   | ) |  | (6.9        | )% |  | 14.3        | % |  | 34.1  | %
|Plastics packaging                            |  |                    | 3,283  |             |   | 2,765  |                     |   | 518    |   |  | 18.7        |    |  | 10.3        |   |  | 19.2  |  
|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|Segment S&A                                   |  |                    | 7,850  |             |   | 7,668  |                     |   | 182    |   |  | 2.4         |    |  | 24.6        |   |  | 53.3  |  
|Corporate undistributed expenses              |  |                    | 24,089 |             |   | 6,723  |                     |   | 17,366 |   |  | NM          |    |  | 75.4        |   |  | 46.7  |  
|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  
|CONSOLIDATED S&A                              |  | $                  | 31,939 |             | $ | 14,391 |                     | $ | 17,548 |   |  | NM          | %  |  | 100.0       | % |  | 100.0 | %
|                                              |  |                    |        |             |   |        |                     |   |        |   |  |             |    |  |             |   |  |       |  

Selling and administrative expense (S&A) in the third quarter and first nine months of 2007
related to the Canadian Acquisitions was $0.4 million and $1.3 million, respectively. Selling and administrative expense (S&A) in the third quarter and first nine months of 2007 includes $8.0 million related to the Management IPO
Bonus and $7.8 million related to stock-based compensation associated with accelerated vesting of certain stock options concurrently with the IPO.

Public Offering Expense

In the first nine months of fiscal 2007, we incurred approximately $9.5 million in expenses related to the IPO.
These expenses consist of $5.0 million paid to Kelso to terminate the quarterly financial advisory fee, $2.0 million paid to Deutsche Bank Securities, Inc. for advisory services, and approximately $2.5 million in professional fees and other
expenses. Approximately $0.3 million and $9.2 million were expensed in the second and third quarter, respectively.

Interest and Taxes

Interest Expense, Net. Interest expense, net, increased $1.2 million and $3.4 million in the third quarter and first nine months of 2007, respectively.
Additional debt associated with the ICL Acquisition resulted in an increase of $0.8 million and $2.3 million in the third quarter and first nine months, respectively. The remainder of the increase in interest expense, net, for the third quarter and
first nine months of 2007 is primarily a result of higher interest rates, partially offset by lower average debt outstanding on the U.S. Term Loan over the comparable periods.

Provision for Income Taxes. Income tax expense decreased $14.3 million and $8.8 million in the third quarter and first nine months of 2007, respectively, primarily due to the loss before income taxes in the
third quarter of 2007. Our effective tax rate for the third quarter and first nine months of fiscal 2007 was impacted by the third quarter loss as a result of as a result of $29.3 million in expenses associated with the IPO, the non-deductibility of
a portion of such expense and, in part, to the expiration at the end of 2006 of a federal tax credit for possession corporations, which provided a benefit related to our operations in Puerto Rico.

Seasonality

Our business is seasonal, reflecting a general pattern
of lower sales and earnings in the metal and plastics packaging industry during the first quarter of our fiscal year. For example, in the first quarter of fiscal 2006 and 2005 our net sales were 22% and 21%, respectively, of our total annual net
sales and our gross profit was 13% and 16% of our total annual gross profit, respectively.

Liquidity and Capital Resources

Our cash requirements for operations and capital expenditures during the first nine months of 2007 and 2006 were primarily financed through internally generated cash
flows and cash on hand.

During the first nine months of 2007, working capital increased $15.5 million to $86.5 million, which includes a decrease in cash
and cash equivalents of $40.9 million. We voluntarily repaid $20.0 million of principal on the US Term Loan and paid $30.8 million in interest and $6.0 million for Vulcan. During the first nine months of 2007, accounts receivable increased $17.6
million, inventories increased $9.5 million (excluding a $0.9 million non-cash decrease in the LIFO reserve) and accounts payable increased $2.0 million. Accounts receivable and inventories generally increase in the first nine months of the year as
a result of higher sales in the third quarter and to meet demand in the fourth quarter, respectively. During the first nine months of 2007, we paid approximately $30.8 million in interest and approximately $8.1 million in income taxes, primarily
related to estimated tax payments for fiscal 2007.



32



---

##### Table of Contents

During the first nine months of 2006, working capital increased $15.2 million to $68.9 million, which includes a decrease
in and cash and cash equivalents of $29.3 million. We voluntarily repaid approximately $30.0 million of principal on the US Term Loan, paid approximately $28.5 million in interest and paid approximately $12.8 million in income taxes, primarily
related to estimated tax payments for fiscal 2005. During the first nine months of 2006, accounts receivable increased $11.0 million, inventories increased $4.6 million (excluding a $3.9 million non-cash increase in the LIFO reserve) and accounts
payable increased $11.5 million.

Changes in working capital experienced in the first nine months of our fiscal year are not necessarily indicative of
changes that should be expected for the entire fiscal year.

Long-term debt outstanding, including the current portion, at July 1, 2007 and
October 1, 2006 was $429.2 million and $440.0 million, respectively. The decrease in long-term debt is primarily due to the voluntary repayment of $20.0 million in the first quarter of 2007, partially offset by $7.0 million in revolver
borrowings outstanding at July 1, 2007. There were no revolver borrowings outstanding at October 1, 2006. The outstanding revolver borrowings is a result of payments associated with the IPO in mid-June 2007, which required cash of
approximately $20.0 million for the Management IPO Bonus and IPO related costs.

At July 1, 2007, we had $36.4 million in revolving credit available
to us and our U.S. subsidiaries, after taking into consideration the $7.0 million in outstanding revolver borrowings and $6.6 million in standby letters of credit, which reduce available borrowings, and $5.0 million in revolving credit available to
our Canadian subsidiary. We believe we have sufficient borrowing capacity under the revolvers to provide adequate resources to meet any short-term cash shortfalls due to the timing of cash flows. However, we may be limited by our credit agreement in
our ability to provide funds to our Canadian subsidiary if its revolver is insufficient. When practicable, we use excess cash to permanently pay down a portion of the term loans.

Interest rates on our term loan and revolver borrowings are variable. The weighted-average interest rate on variable rate borrowings outstanding was approximately 7.0% at July 1, 2007 and October 1, 2006. We
are exposed to increases in interest rates in the U.S. and Canada. See Market Risk below.

The credit agreement governing our U.S. Term Loan,
U.S. Revolver, Canadian Term Loan and Canadian Revolver requires that for the twelve months ended July 1, 2007 we maintain a minimum Consolidated Interest Coverage Ratio of 2.70. For the twelve months ended July 1, 2007, that ratio was
3.32.

The credit agreement also requires that for the twelve months ended July 1, 2007 we not exceed a Maximum Consolidated Total Leverage Ratio of
4.80. For the twelve months ended July 1, 2007, that ratio was 3.59.

We believe cash provided from operations and available revolver borrowings will
provide sufficient working capital to operate our business, to make expected capital expenditures, to meet foreseeable liquidity requirements, including debt service on the Senior Notes, in the next 12 months. However, we cannot provide assurance
that our business will generate sufficient cash flows or that future borrowings will be available in an amount sufficient to enable us to service our debt, including the Senior Notes, or to fund our other liquidity needs in the long term.

The following table presents financial information on our cash flows and changes in cash and cash equivalents for each of the nine months ended
July 1, 2007 and July 2, 2006.



|                                                    |  |                   |         |   |             |   |         |   |  |   |         |  
|--------------------------------------------------- |  | ----------------- | ------- | - | ----------- | - | ------- | - |  | - | ------- | -
|                                                    |  | Nine Months Ended |         |   | Change      |  
|(Dollars in thousands)                              |  | July 1,2007       |         |   | July 2,2006 |   |        
|NET CASH (USED IN) PROVIDED BY
OPERATING ACTIVITIES |  | $                 | (5,964  | ) |             | $ | 19,783  |   |  | $ | (25,747 | )
|NET CASH USED IN INVESTING ACTIVITIES               |  |                   | (24,026 | ) |             |   | (19,617 | ) |  |   | (4,409  | )
|NET CASH USED IN FINANCING ACTIVITIES               |  |                   | (10,816 | ) |             |   | (29,447 | ) |  |   | 18,631  |  
|                                                    |  |                   |         |   |             |   |         |   |  |   |         |  
|CASH AND CASH EQUIVALENTS, END OF
PERIOD            |  | $                 | 10,048  |   |             | $ | 22,608  |   |  |   |         |  
|                                                    |  |                   |         |   |             |   |         |   |  |   |         |  

Net (loss) income adjusted for non-cash items (depreciation, amortization of other intangible assets and deferred
financing costs, loss on disposition of property, plant and equipment and stock-based compensation expense) provided cash from operating activities of $44.7 million and $42.9 million in the first nine months of 2007 and 2006, respectively. The
change in working capital used operating cash of $42.4 million and $44.9 million in the first nine months of 2007 and 2006, respectively. In addition, we used cash of approximately $20.0 million in the first nine months of 2007 for IPO related
expenses.

Net cash used in investing activities includes capital expenditures of $18.1 million and $20.3 million in the first nine months of 2007 and
2006, respectively. We expect annual capital expenditures for 2007 to exceed 2006 annual capital expenditures by approximately $1.0 to $3.0 million. The Vulcan Acquisition in the second quarter of 2007 used cash on hand of approximately US$6.0
million.

Net cash used in financing activities in the first nine months of 2007 and 2006 relates primarily to term loan repayments of $20.4 million and
$30.0 million in the first nine months of 2007 and 2006, respectively. The majority of these repayments were voluntary repayments using excess cash on hand. Repayments in the first nine months of 2007 were partially offset by $7.0 million, net, in
revolver borrowings and approximately $2.8 million received related to the exercise of stock options.



33



---

##### Table of Contents

The Senior Notes and the Credit Facility are more fully discussed in Note 4, Long-Term Debt, to the unaudited
consolidated financial statements in Part I, Item 1, of this report.

The indenture to the Senior Notes and the credit agreement related to the Credit
Facility each contain covenants that, among other things, limit our ability (and the ability of some or all of our subsidiaries) to incur additional debt, pay dividends or distributions on our capital stock or to repurchase our capital stock, make
certain investments, create liens on our assets to secure debt, engage in transactions with affiliates, merge or consolidate with another company and transfer and sell assets. These covenants are subject to a number of important limitations and
exceptions. See Risk FactorsRestrictive covenants in debt agreements of our company and its subsidiaries could restrict our operating flexibility.

At July 1, 2007, we were in compliance with all applicable covenants contained in each of the indenture and the credit agreement related to the Senior Notes and the Credit Facility, respectively.

Productivity Improvements

We regularly review opportunities to
reduce costs and improve operating results, and we are currently evaluating certain cost reduction strategies, which include plant consolidations, spending reductions and headcount elimination. We expect these initiatives to result in cost savings
in future periods, which we believe will exceed the near-term cost of the initiatives. As discussed below, we have begun to implement these initiatives in the fourth quarter of 2007. Although the cost of the current initiative is not considered
material, the cost of future initiatives could be material in the period in which they are incurred.

In the fourth quarter of 2007, management implemented
a plan to terminate approximately 20 salaried positions. We expect to incur approximately $0.3 million related to these terminations. Management estimates the plan to eliminate these positions will result in approximately $2.1 million in annual
savings.

Market Risk

Our cash flows and earnings are
exposed to the market risk of interest rate changes resulting from variable rate borrowings under our credit facility. Credit facility borrowings bear interest at an applicable margin (based on certain ratios contained in the credit agreement) plus
a market rate of interest. At July 1, 2007, we had borrowings of $229.2 million that were subject to interest rate risk. Each 100 basis point increase in interest rates relative to these borrowings would reduce quarterly pretax earnings by
approximately $0.5 million.

The fair value of the Senior Notes is exposed to the market risk of interest rate changes. A 100 basis point increase in
interest rates would decrease the market value of the Senior Notes by approximately $5.8 million.

Foreign Exchange

Our earnings are exposed to the fluctuations of the Canadian dollar against the U.S. dollar, our reporting currency. For fiscal 2006, approximately 1.8% of net sales were
in Canadian dollars. For the first nine months of 2007, approximately 8% of our net sales were denominated in Canadian dollars. Our purchases from foreign suppliers in transactions denominated in foreign currencies are not significant and we do not
believe we are exposed to a significant market risk of exchange rate changes related to these purchases.

Commodity Risk

We are subject to various risks and uncertainties related to changing commodity prices for, and the availability of, the raw materials we use in our manufacturing
processes (primarily steel and resin), as well as for unfavorable changes in energy costs (primarily electricity and natural gas).

We require substantial
amounts of raw materials in our operations, including steel, resin and energy. We purchase all of our raw materials from outside sources, and consolidate our steel and resin purchases among a select group of suppliers in an effort to leverage
purchasing power. As a result, our purchases of both steel and resin are concentrated with a few suppliers and any interruptions in their ability to supply these materials could have a material adverse effect on our financial position, results of
operations and/or cash flows. In addition, the availability and price of our raw materials may be subject to curtailment or change due to new laws or regulations. For example, the United States previously imposed tariffs or quotas on imports of
certain steel products and steel slabs. The availability and price of raw materials may also be subject to shortages in supply, suppliers allocations to other purchasers, interruptions in production by suppliers (including by reason of labor
strikes or work stoppages at our suppliers plants), our inability to leverage our purchasing power as successfully as we have in the past, changes in exchange rates and worldwide price levels.

The price of these raw materials, such as steel and resin, has been subject to volatility in the past. Historically, we have generally been able to increase the selling
price of our products to reflect increases in the cost of steel and plastic resin, but we may not be able to do so in the future, and we have generally not been able to pass on to our customers any price increases in the costs of the other raw
materials we utilize in our business.

To the extent we are not able to leverage our purchasing power in the future as successfully as we have in the past,
we are not be able to increase the selling price of our products to reflect



34



---

##### Table of Contents

increases in the costs of raw materials, or if we experience any interruptions or shortages in the supply of raw materials, our operating margins could
materially decrease. In addition, our manufacturing operations are dependent on the availability of natural gas and electricity. In certain cases, these energy sources may become difficult to obtain on acceptable terms due to external factors, or
may only be available at substantially increased cost, which could increase our operating costs or interrupt our ability to produce our products.

Critical Accounting Policies

For a summary of our critical accounting policies, see managements discussion and analysis in
Item 7 of the Annual Report. Our critical accounting policies have not changed since October 1, 2006.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements.

Contractual Obligations

For a summary of our significant contractual obligations, see the Contractual Obligations and Commercial
Commitments section of Item 7 in the Annual Report. The nature of the obligations has not materially changed since October 1, 2006.

At
July 1, 2007, a bank had issued standby letters of credit on our behalf in the aggregate amount of $6.6 million primarily in favor of our workers compensation insurers.

Environmental Matters

For a discussion of contingencies related to environmental matters, see Environmental
Matters in Note 9 to the unaudited consolidated financial statements in Part I, Item 1, of this report, which is incorporated herein by reference.



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

We do
not purchase, sell or hold derivatives or other market risk-sensitive instruments to hedge commodity price risk, interest rate risk or exchange rate risk or for trading purposes.

For a discussion of interest rate risk and its relation to our indebtedness, see Liquidity and Capital Resources in Part I, Item 2, of this report, which is incorporated herein by reference.

Our business is exposed to variations in prices of raw materials and energy. See Commodity Risk in Part 1, Item 2, of this report, which
is incorporated herein by reference.

Our earnings are exposed to the fluctuations of the Canadian dollar against the U.S. dollar, our reporting currency.
For the first nine months of 2007, approximately 9% of our net sales were denominated in Canadian dollars. Our purchases from foreign suppliers in transactions denominated in foreign currencies are not significant and we do not believe we are
exposed to a significant market risk of exchange rate changes related to these purchases.



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

We periodically review the design and
effectiveness of our disclosure controls and internal control over financial reporting, including compliance with various laws and regulations that apply to our operations. We make modifications to improve the design and effectiveness of our
disclosure controls and internal control structure, and may take other corrective action, if our reviews identify a need for such modifications or actions. In designing and evaluating the disclosure controls and procedures and internal control for
financial reporting, we recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.

An evaluation was carried out under the supervision and with the participation of our management, including the Chief Executive Officer (CEO) and Chief
Financial Officer (CFO), of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the Exchange Act)). Based on that evaluation, the
CEO and CFO have concluded that as of July 1, 2007, our disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is
recorded, processed, summarized and timely reported as provided in the Securities and Exchange Commission rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to the issuer's management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate to allow
timely decisions regarding required disclosure.

No changes occurred during the quarter ended July 1, 2007 in our internal controls over financial
reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



35



---

##### Table of Contents

PART IIOTHER INFORMATION



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

We are involved in legal proceedings from time
to time in the ordinary course of business. We believe that the outcome of these proceedings will not have a material effect on our financial condition, results of operations or cash flows. We had an accrued liability of approximately $0.3 million
at July 1, 2007 and October 1, 2006 related to pending litigation matters, other than as discussed below.

Lead Pigment and Lead Paint
Litigation

Personal Injury Cases

Approximately
33 cases arising out of the sale of lead pigment for use in lead-based paint have been filed in the Circuit Court of Milwaukee County, Wisconsin against our wholly owned subsidiary Armstrong Containers Inc., or Armstrong based on
allegations that Armstrong is a successor in interest to the John R. MacGregor Co. and/or MacGregor Lead Company, or MacGregor. MacGregor was involved in the manufacture and sale of lead pigment from about 1937 until 1971, when MacGregor
sold its lead and paint businesses to third parties. Three of these cases were originally filed against BWAY Corporation but plaintiffs agreed to the dismissal of BWAY Corporation and the substitution of Armstrong as the defendant in those cases.
These cases seek to recover unspecified monetary damages in excess of the statutory minimum for personal injuries due to alleged exposure to lead-based paint.

In these cases, Armstrong has answered the complaints, denying the allegations contained therein. These cases are currently in the discovery phase.

In the Godoy case, the court has entered an order approving a joint stipulation of the parties to extend all deadlines until a resolution of the appeal of the trial courts order granting Defendants motion to dismiss
Plaintiffs design defect claim.

Also, Plaintiff in the T. Moore case has agreed to dismiss her case without prejudice (which means that it
could be refiled at a later date). The parties have circulated a draft stipulation of dismissal for review, which they plan to submit to the court within the next few weeks.

We have been advised by plaintiffs counsel that other cases are likely to be filed which will name Armstrong as a defendant. Armstrong intends to defend these cases vigorously.

Public Nuisance Cases

Between December 2006 and April 2007,
Armstrong, along with a number of other companies, was named as a defendant in the following lead paint cases that allege liability primarily based on a public nuisance theory:

City of Columbus, Ohio, vs. Sherwin-Williams Company, Millennium Holdings LLC, NL Industries, Inc., Conagra Grocery Products Company, E.I. Du Pont
DeNemours and Company, Atlantic Richfield Company, CYTEC Industries, Inc., American Cyanamid Company, Armstrong Containers and John Doe Corporations, Defendants; Court of Common Pleas, Franklin County, Ohio, Civil Division; Civil Action File
No. 06CVH12 16480;

City of Canton, Ohio, vs. Sherwin-Williams Company, Millennium Holdings LLC, NL Industries, Inc., Conagra Grocery
Products Company, E.I. DuPont DeNemours and Company, Atlantic Richfield Company, CYTEC Industries, Inc., American Cyanamid Company, Armstrong Containers, Inc., and John Doe Corporations, Defendants; Court of Common Pleas, Stark County, Ohio, Civil
Division; Civil Action File No. 2006CV05048;

City of Cincinnati, Ohio, vs. Sherwin-Williams Company, Millennium Holdings LLC, NL
Industries, Inc., Conagra Grocery Products Company, E.I. DuPont DeNemours and Company, Atlantic Richfield Company, CYTEC Industries, Inc., American Cyanamid Co., Armstrong Containers, Inc., and John Doe Corporations, Defendants; Court of Common
Pleas, Hamilton County, Ohio, Civil Division; Civil Action File No. A0611226;

City of Athens, Ohio vs. Sherwin-Williams Company, Millennium
Holdings LLC, NL Industries, Inc., Conagra Grocery Products Company, E.I. Du Pont De Nemours, Atlantic Richfield Company, Cytec Industries, Inc., American Cyanamid Company, Armstrong Containers, and John Doe Corporations; In the Court of Common
Pleas, Athens County, Ohio, Civil Division; Case No. 07 CI 136;

City of Dayton, Ohio vs. Sherwin-Williams Company, Millennium Holdings
LLC, NL Industries, Inc., Conagra Grocery Products Company, E.I. Du Pont De Nemours and Company, Atlantic Richfield Company, Cytec Industries, Inc., American Cyanamid Company, Armstrong Containers, Inc., Lyondell Chemical Company, and John Doe
Corporations; In the Court of Common Pleas, Montgomery County, Ohio, Civil Division; Case No. 07-2701;

City of Massillon, Ohio vs.
Sherwin-Williams Company, Millennium Holdings LLC, NL Industries, Inc., Conagra Grocery Products Company, E.I. Du Pont De Nemours and Company, Atlantic Richfield Company, Cytec Industries, Inc., American Cyanamid Company, Armstrong Containers, and
John Doe Corporations; In the Court of Common Pleas, Start County, Ohio, Civil Division; Case No. 2007 CV 01224;

City of Youngstown,
Ohio, Individually and on behalf of the People of the State of Ohio vs. Sherwin-Williams Company, E.I. Du Pont De Nemours and Company, American Cyanamid Company,



36



---

##### Table of Contents

Armstrong Containers, Inc., Atlantic Ritchfield Company, Conagra Grocery Products Company, Cytec Industries, Inc., Lyondell Chemical Company, Millennium
Holdings LLC, NL Industries, Inc., and John Doe Corporations; In the Court of Common Pleas, Mahoning County, Ohio, Civil Division; Case No. 07 CV 1167; and

State of Ohio, ex rel. Marc Dann Attorney General vs. Sherwin-Williams Company, E.I. Du Pont De Nemours and Company, American Cyanamid Company, Armstrong Containers, Inc., Atlantic Ritchfield Company, Conagra Grocery
Products Company, Cytec Industries, Inc., Lyondell Chemical Company, Millennium Holdings LLC, NL Industries, Inc., and John Doe Corporation; In the Court of Common Pleas, Franklin County, Ohio; Case No. 07 CV 014587.

Armstrong has been named as a defendant on the ground that it is an alleged successor in interest to MacGregor. Plaintiffs contend that lead paint is hazardous to human
health, particularly the health of children. Plaintiffs assert claims for public nuisance as well as claims for unjust enrichment, indemnity and concert of action, and seek to recover compensatory damages including the costs of abating the alleged
nuisance. The complaints also seek punitive damages.

In June 2007, the city of Cincinnati dismissed its public nuisance lawsuit without prejudice (which
means that it can refile, although it has not done so as of August 6, 2007).

The city of Canton and city of Massillon cases, which were both filed in
Stark County Court of Common Pleas, have been consolidated into one action by Judge Reinbold, under the city of Canton case number. The city of Columbus and state of Ohio cases, which were filed in the Franklin County Court of Common Pleas, also
were consolidated into one action under Judge Brown.

Scheduling orders have been entered in some cases. Defendants have filed motions to dismiss in each
of the above referenced public nuisance cases in accordance with the filing deadlines. The court in the Canton-Massillon case held a hearing on Defendants Motion to Dismiss on July 23, 2007. The court did not issue a ruling on the motion
at that time, but took the matter under advisement. The court in the city of Youngstown case has scheduled a hearing on September 10, 2007. No other hearing dates currently have been set.

In the city of Athens, city of Dayton and city of Youngstown cases, in addition to filing motions to dismiss, Defendants have filed a motion seeking to bar the payment
of contingency fees to Plaintiffs outside counsel.

Plaintiffs previously had moved to stay many of the public nuisance cases pending resolution of a
proceeding between the Ohio state legislature and the Ohio governors office regarding legislation relating to public nuisance claims, which proceeding is presently before the Ohio Supreme Court. On July 31, 2007, the Ohio Supreme Court
issued its ruling in connection with this proceeding. The Ohio Supreme Court ruled that the new governors attempted veto of the legislation was ineffective and granted the legislatures petition for issuance of a writ of mandamus
directing the secretary of state to treat the legislation as the law of the state of Ohio. Among other things, the legislation confirms that in cases arising out of the sale of products such as the lead paint lawsuits, a plaintiff must identify the
manufacturer of the product that allegedly caused the harm, something the lead paint public nuisance plaintiffs have been unable to do to date.

In
February 2006, a jury in Rhode Island returned a verdict in a statewide lead-paint based public nuisance suit (in which Armstrong was not named as a defendant) finding that (i) the cumulative presence of lead pigment in paints and coatings on
buildings in the State of Rhode Island constitutes a public nuisance, (ii) certain defendants caused or substantially contributed to the creation of the public nuisance, and (iii) certain defendants should be ordered to abate the public
nuisance. The court in this case may order these defendants to make payments to fund lead paint abatement affecting both public and private properties, and certain other health and safety programs, although the extent of such payments is not
certain. The defendants have appealed the decision of the trial court. The February 2006 verdict may increase the likelihood that additional similar cases will be filed in other jurisdictions.

The highest courts of Missouri and New Jersey recently dismissed as a matter of law public nuisance claims by municipal plaintiffs against former lead pigment
manufacturers. The Missouri Court affirmed summary judgment for the defendants in a public nuisance lawsuit by the City of St. Louis because the city could not identify the manufacturer of lead paint in homes where it had incurred abatement costs.
City of St. Louis v. Benjamin Moore & Co., 2007 WL 1693582, at *3-5 (Mo. June 12, 2007). The New Jersey Supreme Court recently affirmed a trial court decision granting a motion to dismiss the complaints of 26 New Jersey cities
and counties, rejecting the public nuisance claim as a matter of law on multiple grounds. In re Lead Paint Litigations, 2007 WL 1721956, at *13-19 (N.J. June 15, 2007)

While we believe that we have valid defenses to the personal injury and public nuisance cases and plan to vigorously defend them, we can neither predict the outcome at this time due to the uncertainties involved nor
can we reasonably determine the scope or amount of the potential costs and liabilities related to these matters. We have, therefore, not reserved any amounts in respect of potential payments of damages. Any potential liability arising out of these
matters may have a material adverse effect on our financial position, results of operations and/or cash flows. At October 1, 2007, we had accrued approximately $0.5 million in legal fees and expenses related to these matters. There was no
accrual for legal fees and expenses related to these matters at July 1, 2007.



37



---

##### Table of Contents

Tender of Lead Pigment and Lead Paint Litigation to Insurers

In connection with the personal injury cases, the lawsuits were tendered to Armstrongs insurers for which Armstrong had policies in place during the potentially
relevant time period, which currently is 1989 through the present. In response to the tenders, the various insurers have acknowledged receipt of the lawsuits and generally agreed to participate in the defense of the cases, subject to a reservation
of their rights to contest coverage at a later date.

Notwithstanding this general approach, one of these insurers, Liberty Mutual Insurance Company
(Liberty), filed a declaratory judgment action against BWAY and Armstrong in state court in Wisconsin on May 21, 2007. That case is styled as Liberty Mutual Insurance Company v. BWAY Corporation, et al., Circuit of Milwaukee County,
State of Wisconsin, Case No. 07-CV-005625 (Wisconsin Declaratory Judgment Action). In the Wisconsin Declaratory Judgment Action, Liberty seeks a declaration that Liberty is not required to defend or indemnify BWAY or Armstrong, under two
insurance policies that Liberty issued to BWAY, in connection with the following three personal injury lead paint lawsuits: (1) Anthony Johnson v. SJM Properties, LLC, et al., Case No. 07-CV-0000343, in the Circuit Court of Milwaukee
County, Wisconsin; (2) DemondDre Myers v. Brenda Scott, et al., Case No. 06-CV-012658, in the Circuit Court of Milwaukee County, Wisconsin; and (3) Perrion Ruffin, et al. v. Perry Gladney, et al., Case No. 06-CV-012650, in
the Circuit Court of Milwaukee County, Wisconsin. The policy period for the Liberty Mutual policies at issue begins on October 1, 2004 and ends on October 1, 2006, and those policies may represent our only potentially available coverage
for that period. At this time, Liberty continues to participate in the defense of the other personal injury cases. Our current insurance policy for the 2006-2007 policy year, also issued by Liberty, contains a lead exclusion that may exclude
coverage for claims arising from the sale of lead pigment and/or lead-based paint.

In its complaint, Liberty argues that there are a number of reasons why
it is not obligated to defend or indemnify BWAY or Armstrong under the subject policies, including on the ground that the pollution exclusion clause contained in these policies bars coverage for lead paint claims under Wisconsin law. The
courts in Wisconsin have held in other cases that certain pollution exclusion clauses do bar coverage for lead paint claims. We believe, however, that these cases do not apply to our insurance policies. The other insurance policies
pursuant to which our insurers currently are participating in the defense of lead paint-related personal injury cases against us contain pollution exclusion clauses.

Armstrong and BWAY have removed the Wisconsin Declaratory Judgment Action to federal court. Liberty has filed a motion to remand, seeking to have this case returned to state court. The parties have briefed the motion
to remand. Armstrong and BWAY also have filed a motion to dismiss this action due to lack of personal jurisdiction over Armstrong and BWAY.

In addition,
Armstrong filed a declaratory judgment action against Liberty and certain individuals on or about June 6, 2007 in the Superior Court for Gwinnett County, State of Georgia (Georgia Declaratory Judgment Action). Armstrong is seeking a
determination that there is coverage under its 2004-2005 and 2005-2006 policies with Liberty and that Liberty be required to indemnify it for any losses and reimburse it for defense costs, in accordance with the terms of such policies. In the
Georgia Declaratory Judgment Action. Liberty Mutual has answered the Complaint, asserting numerous defenses. Liberty Mutual has filed a motion to stay discovery based upon the pendency of the Wisconsin Declaratory Judgment Action. Liberty Mutual
also has filed a motion seeking to dismiss the Georgia Declaratory Judgment Action on the ground that the Georgia Court lacks subject matter jurisdiction over this matter. Armstrong is in the process of responding to these motions.

Armstrong intends to litigate these actions vigorously. However, given that these actions are in a very early stage, Armstrong cannot at this time predict the outcome of
this litigation or what the impact of an adverse judgment might be with respect to these policies, or any other policies issued by Liberty or our other insurers that may potentially provide for coverage for the claims asserted in the personal injury
lead paint cases referenced above, the other personal injury lawsuits pending against Armstrong in Wisconsin, or any other current or future lead paint related claims against Armstrong.

For further discussion of both the personal injury and public nuisance cases related to lead pigment and lead-based paint, see Risk FactorsOur revenues or operating costs could be adversely affected by
product liability or product recall costs involving our products and The outcome of pending and future litigation related to the manufacture and sale of lead pigments and lead-based paint could have a material adverse effect on our
financial position, results of operations and/or cash flows.



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

In addition to the other information set forth in
this report, you should carefully consider the factors discussed in this Item 1A, which could materially affect our business, financial condition, results of operations or cash flows. There have been material changes in the Risk Factors as
previously disclosed in the Annual Report, and such changes are reflected immediately below. The following risk factors are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be
immaterial also may materially adversely affect our business, financial condition, results of operations or cash flows.

Competition from other steel
or plastic container manufacturers could significantly impact our profitability, as could an election by our customers to self-manufacture their steel or plastic container requirements.

The container industries in which we do business are highly competitive and some of our competitors have greater financial, technical, sales and marketing or other
resources than we do. The principal methods of competition in our industry include price, manufacturing capacity, proximity to customers,



38



---

##### Table of Contents

manufacturing flexibility and quality. We may not be able to compete successfully with respect to any of these factors. Competition could force us to reduce
our prices or could otherwise result in a loss of market share for our products. In addition, some manufacturers of products that are packaged in steel or plastic containers produce their own steel or plastic containers. The election by some of our
existing customers, or potential future customers, to manufacture their steel or plastic containers in-house could significantly impact our profitability.

Our customer contracts generally allow our customers to change, and, in some cases, terminate their contracts on short notice.

Some
of our fiscal 2006 sales were made to customers with whom we have contractual relationships. Many of these contracts, most of which are with our larger customers, are requirements contracts under which we supply a percentage of a customers
requirements for our products over a period of time, without any specific commitment by the customer to purchase a particular unit volume. As such, we are not guaranteed any minimum level of net sales under many of our contracts and many of our
customers, including some of our largest customers, are under no obligation to continue to purchase products from us.

Moreover, if a customers
requirements for our products exceed our ability to supply that customer, as has occurred from time to time in the past, we may have a short-term or long-term inability to supply all of its requirements from our own manufacturing facilities and may
be required to purchase containers from third parties or take other proactive steps in order to fill that customers order. Our inability to supply a customers specific requirements from our manufacturing facilities could materially
adversely affect our relationship with that customer or increase our operating costs.

In addition, many of our requirements contracts with our customers
provide that the customer may receive competitive proposals for all or a portion of the products we furnish to the customer under the contract. We generally have the right to retain the customers business subject to the terms of the
competitive proposal. If we match a competitive proposal, it may result in reduced sales prices for the products that are the subject of the competitive proposal. If we choose not to match a competitive proposal, we may lose the sales that were the
subject of the competitive proposal.

The loss of a key customer could have a significant negative impact on our sales and profitability.

In fiscal 2006, approximately 35% of our net sales were to our top 10 customers. Sales to our largest customer, The Sherwin-Williams Company, accounted for
approximately 15% of our net sales during fiscal 2006. The loss of, or major reduction in business from, one or more of our major customers could create excess capacity within our manufacturing facilities and could result in the erosion of our gross
margins and our market share position.

The loss of one or more members of our senior management team could adversely affect our ability to execute
our business strategy.

We are dependent on the continued services of our senior management team. The loss of any such key personnel could have a
material adverse effect on our ability to execute our business strategy. We do not maintain key-person insurance for any of our officers, employees or directors.

Increases in the price of our raw materials or energy supply or interruptions or shortages in the supply of raw materials could cause our production costs to increase, which could reduce our ability to compete effectively and erode
our margins.

We require substantial amounts of raw materials in our operations, including steel, resin, energy, various inks and coatings. We
purchase all raw materials we require from outside sources, and consolidate our steel and resin purchases among a select group of suppliers in an effort to leverage purchasing power. As a result, our purchases of both steel and resin are
concentrated with a few suppliers and any interruptions in their supply of these materials could have a material adverse effect on our financial position, results of operations and/or cash flows. In addition, the availability and prices of our raw
materials may be subject to curtailment or change due to new laws or regulations. For example, the United States previously imposed tariffs or quotas on imports of certain steel products and steel slabs. The availability and prices of raw materials
may also be subject to shortages in supply, suppliers allocations to other purchasers, interruptions in production by suppliers (including by reason of labor strikes or work stoppages at our suppliers plants), our inability to leverage
our purchasing power as successfully as we have in the past, changes in exchange rates and worldwide price levels. Historically, we have generally been able to increase the price of our products to reflect increases in the price of steel and plastic
resin, but we may not be able to do so in the future and we have generally not been able in the past to pass on any price increases to our customers in the prices of the other raw materials we utilize in our business. To the extent we are not able
to leverage our purchasing power in the future as successfully as we have in the past, we are not able to increase the price of our products to reflect increases in the prices of raw materials or we experience any interruptions or shortages in the
supply of raw materials, our operating costs could materially increase.

The cost of producing our products is also sensitive to our energy costs such as
natural gas and electricity. Energy prices, in particular natural gas, have increased in recent years, with a corresponding effect on our production costs.

Our revenues or operating costs could be adversely affected by product liability or product recall costs involving our products or products of our customers.

We are subject to the risk of exposure to product liability and product recall claims if any of our products are alleged to have resulted in property damage, based, for example, on alleged product



39



---

##### Table of Contents

defect. We do maintain product liability insurance, but this insurance may not be adequate to cover losses related to product liability claims brought
against us. Product liability insurance could in the future become more expensive and difficult to maintain and may not be available on commercially reasonable terms, if at all. In addition, we do not maintain any product recall insurance, so any
product recall we are required to initiate could have a significant impact on our financial position, results of operations and/or cash flows.

The
outcome of pending and future litigation related to the manufacture and sale of lead pigments and lead based paint could have a material adverse effect on our financial condition, liquidity, results of operations and/or cash flows.

Several leading paint manufacturers are defendants in a substantial number of lawsuits concerning exposure of children to lead-based paint applied
thirty or more years ago, including litigation brought by state and local governments alleging that lead pigment in paint constitutes a public nuisance requiring, among other types of relief, abatement. This or similar product liability litigation
could have a material adverse effect on the financial condition of these paint manufacturers, which include several of our paint container customers. To the extent our orders decrease or we are unable to collect receivables from customers due to the
effects of product liability litigation on our customers, including the lead-based paint litigation referred to above, our results of operations could be unfavorably affected.

In addition, one of our subsidiaries, Armstrong Containers, Inc., or Armstrong, has been named as one of several defendants in 33 lead-related cases based upon allegations relating to its alleged corporate
predecessors products that predated our ownership of Armstrong. The allegations in these cases are similar to those against leading paint manufacturers described above. In addition, Armstrong has been named as one of several defendants in
eight of the public nuisance cases referred to above. Plaintiffs in the public nuisance cases seek compensatory and punitive damages, including the cost of abating the alleged nuisance, and plaintiffs in the personal injury cases seek unspecified
monetary damages in excess of the statutory minimum for personal injuries due to alleged exposure to lead paint, as well as punitive damages. We expect that additional lead pigment/lead-based paint litigation may be filed against Armstrong (or that
Armstrong may be added to existing litigation against other defendants) in the future asserting similar or different claims and seeking similar or different types of damages or relief.

Litigation is inherently subject to many uncertainties. Adverse court rulings, determinations of liability, changes in legislation and administrative regulations, among other factors, could affect the lead
pigment/lead based paint litigation against Armstrong and encourage an increase in the number and impact the nature of future claims and proceedings. We can neither predict the outcome of existing or future cases that name Armstrong as a defendant
due to the uncertainties involved nor can we reasonably determine the scope or amount of the potential costs and liabilities related to these matters. We have, therefore, not reserved any amounts in respect of potential payments of damages. Any
potential liability determined to be attributable to Armstrong arising out of these matters may have a material adverse effect on our financial position, results of operations and/or cash flows.

For a more detailed discussion of this litigation, see Legal Proceedings.

Increased consolidation in our end markets may result in the loss of customers, increased exposure to business risks of larger customers and increased pricing pressure.

In several of our end markets, such as paint and related products, there has been increased consolidation through mergers and acquisitions in recent years, and this trend
may continue. We may lose customers if they are not the surviving entity in future mergers and acquisitions. In addition, our results of operations would be increasingly sensitive to changes in the business of customers that represent a larger
portion of our sales or to any deterioration of these customers financial condition. A smaller number of larger customers as a result of industry consolidation may also exert pressure on us with respect to pricing and payment terms or require
us to make changes to our facilities or operations, potentially adversely impacting our financial position, results of operations and/or cash flows.

The availability and pricing of steel could be significantly affected by consolidation of key suppliers.

The steel industry has
experienced consolidation in recent years and further consolidations could result in a decrease in the number of our major suppliers or a decrease in the number of alternative supply sources available to us. In this case, it would be more likely
that termination of one or more of our relationships with major suppliers would result in a material adverse affect on our business, financial position, results of operations and/or cash flows as we require a variety of steel raw materials to
manufacture our general line metal container products. Consolidation could also result in price increases or unfavorable changes in the payment terms for the raw materials that we purchase. If we were unable to pass the impact of such changes on to
our customers, these changes due to supplier consolidation could have a material adverse effect on our business, financial position, results of operations and/or cash flows.

Deceleration of the recent growth in our end markets could negatively impact our net sales.

Despite growth in
recent years in the end markets for our products, we cannot assure you that the end markets for our products will continue to grow at current rates in the future. Our revenues are correlated to the performance of our end markets, especially the home
improvement and repair sector. Therefore, we believe that if demand in our end markets were to decline or even grow less quickly, this could have a material adverse effect on our business, financial position, results of operations and/or cash flows
should our customers reduce their purchases of our products or if we are required to reduce our prices or make changes to our operations.



40



---

##### Table of Contents

An increase in the use of alternative packaging as a substitute for the steel and plastic containers we sell could
adversely affect our profitability.

Our steel and plastic containers are used by our customers to package a diverse range of end-use products. A
variety of substitute products are available to package these end-use products, including steel and plastics, and to a lesser extent, composites and flexible packaging containers. From time to time, our customers, including some of our larger
customers, have used such alternative methods to package their products.

A widespread introduction of alternative packages by our customers or by other
companies as a substitute for steel or plastic containers could significantly reduce our sales to our customers. More generally, a decrease in the costs of substitute products, improvements in the performance characteristics of substitute products
or the successful development or introduction of new substitute products could significantly reduce our customers orders and our profitability.

Labor disruptions with that portion of our workforce which is unionized could decrease our profitability.

At July 1, 2007,
approximately 24% of our hourly employees worked under various collective bargaining agreements. Of our nine collective bargaining agreements, the agreement with our largest union, which is located at our Cincinnati facility and represents
approximately 34% of our unionized workforce, became amendable in August 2007. We may not be able to negotiate this or other collective bargaining agreements on the same or more favorable terms as the current agreements, or at all, and without
production interruptions, including labor stoppages. A prolonged labor dispute, which could include a work stoppage, could impact our ability to satisfy our customers requirements. In particular, a labor dispute with either of the major unions
representing employees in Cincinnati could have a material adverse effect on our ability to produce aerosol containers and could result in a deterioration of that business.

Our business may be subject to significant environmental, health and safety costs.

We are subject to a broad
range of federal, state, provincial and local environmental, health and safety laws, including those governing discharges to air, soil and water, the handling and disposal of hazardous substances and the investigation and remediation of
contamination resulting from the release of hazardous substances. In addition, in the course of our operations, we use, store and dispose of hazardous substances. Some of our current and former facilities are currently involved in environmental
investigations, remediations and other claims resulting from releases of hazardous substances or the presence of other constituents. For example, we received a letter dated March 14, 2007 from the U.S. Environmental Protection Agency, or EPA,
stating that corrective action is required at our Cincinnati, Ohio facility to address documented releases of hazardous substances at the site. The documented releases referenced by EPA occurred prior to our ownership of the site. We are working
with the EPA to address their concerns and have notified a former owner of the site who we believe has indemnity obligations to us with respect to the EPAs claim. In addition, in the third quarter of fiscal 2005, we joined a potentially
responsible party, or PRP, group related to a waste disposal site in Georgia. Our status as a PRP was based on documents indicating that waste materials were transported to the site from our Homerville, Georgia facility prior to our acquisition of
the facility in 1989. Many of our facilities have a history of industrial usage for which investigation and remediation obligations could arise in the future and which could require us to make material expenditures or otherwise materially affect the
way we operate our business. For further discussion of existing environmental issues relating to us, see Managements Discussion and Analysis of Financial Condition and Results of OperationsEnvironmental Matters.

We may not succeed in our strategy of pursuing selective acquisitions.

As part of our business strategy, we intend to continue to evaluate and selectively pursue acquisitions. However, we may not be able to locate or acquire suitable acquisition candidates at attractive cash flow
multiples consistent with our strategy, and we may not be able to fund future acquisitions because of limitations relating to our indebtedness or otherwise. Successful integration of any acquired business will require significant management and
economic resources and could divert our focus from our day-to-day operations. In addition, to the extent that we make any acquisition in the future, our failure to integrate the acquired business successfully could significantly impair our financial
position, results of operations and/or cash flows.

Our quarterly operating results may fluctuate due to seasonality and other factors.

Our business is seasonal, reflecting a general pattern of lower sales and earnings in the metal and plastics packaging industry during the first
quarter of our fiscal year. These seasonal patterns cause our quarterly operating results and working capital requirements to fluctuate. As a result of such seasonality, financial results for a particular quarter may not be indicative of results for
the entire year. For example, in the first quarter of fiscal 2006 and 2005 our net sales were 22% and 21%, respectively, of our total annual net sales and our gross profit was 13% and 16% of our total annual gross profit, respectively.



41



---

##### Table of Contents

Furthermore, we have experienced and expect to continue to experience variability in our results of operations on a
quarterly basis due to fluctuations in raw material prices and our ability to pass on these changes as a result to our customers. We account for inventories on a last-in-first-out, or LIFO basis, and a sharp decline in the price of raw materials
from one quarter to the next could result in significant fluctuation in our quarterly earnings, which could have a material adverse effect on our business, financial position, results of operations and/or cash flows. For example, in the first
quarter of fiscal 2006, we had a net loss of approximately $4.6 million, due, in part, to approximately $6.6 million in additional cost of products sold related to increases in plastics inventory costs as a result of our LIFO method of accounting.
We intend to adopt the first-in, first-out basis, or FIFO basis, of accounting for inventories in the fourth quarter of fiscal 2007. See Managements Discussion and Analysis of Financial Condition and Results of OperationsAccounting
for Inventory.

An increase in interest rates would increase the cost of servicing our debt and could reduce our profitability.

A significant portion of our outstanding debt, including under our credit facility, bears interest at variable rates. As a result, an increase in
interest rates, whether because of an increase in market interest rates or a decrease in our creditworthiness, would increase the cost of servicing our debt and could materially reduce our profitability and cash flows.

BWAY may be unable to repay the senior subordinated notes at their maturity or to refinance them on acceptable terms.

BWAYs 10% senior subordinated notes become due in 2010. BWAYs ability to repay or to refinance its obligations under these notes will depend on our general
financial and operating performance, which will be affected by general economic, financial, competitive, business and other factors beyond our control. If our cash flows and capital resources are insufficient to fund our obligations under
BWAYs senior subordinated notes, we may be forced to reduce or delay capital expenditures, sell assets, seek to obtain additional equity capital or restructure our debt. Our credit facility and the indenture governing BWAYs senior
subordinated notes restrict our ability to dispose of assets and restrict the use of proceeds from any such dispositions. We cannot assure you we will be able to consummate those sales, or, if we do, what the timing of the sales will be or whether
the proceeds that we realize will be adequate to meet debt service obligations when due.

The instruments governing our debt contain cross default or
cross acceleration provisions that may cause all of the debt issued under those instruments to become immediately due and payable as a result of a default under an unrelated debt instrument.

The indenture governing our senior subordinated notes and the agreement governing our credit facility contain numerous covenants and require us to meet certain financial
ratios and tests based on Adjusted EBITDA. Our failure to comply with the obligations contained in these agreements or other instruments governing our indebtedness could result in an event of default under the applicable instrument, which could
result in the related debt and the debt issued under other instruments becoming immediately due and payable. In such event, we would need to raise funds from alternative sources, which funds may not be available to us on favorable terms, on a timely
basis or at all. Alternatively, such a default could require us to sell our assets and otherwise curtail our operations in order to pay our creditors. These alternative measures could have a material adverse effect on our business, financial
position, results of operations and/or cash flows.

Restrictive covenants in debt agreements of our company and its subsidiaries could restrict our
operating flexibility.

Our credit facility and the indenture governing our senior subordinated notes contain affirmative and negative covenants
that limit the ability of our company and its subsidiaries to take certain actions. These restrictions may limit our ability to operate our businesses and may prohibit or limit our ability to enhance our operations or take advantage of potential
business opportunities as they arise. The credit facility requires us to maintain specified financial ratios and satisfy other financial conditions. The credit facility restricts, among other things and subject to certain exceptions, the ability of
our company (and/or the ability of some or all of its subsidiaries) to:



| |  |  | incur additional debt;
| | - |  | ----------------------



| |  |  | pay dividends or distributions on its capital stock or to repurchase its capital stock;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | make certain investments, loans or advances;
| | - |  | --------------------------------------------



| |  |  | create liens on our assets to secure debt;
| | - |  | ------------------------------------------



| |  |  | engage in transactions with affiliates;
| | - |  | ---------------------------------------



| |  |  | merge or consolidate with another company;
| | - |  | ------------------------------------------



| |  |  | transfer and sell assets;
| | - |  | -------------------------



| |  |  | incur guarantee obligations;
| | - |  | ----------------------------



| |  |  | prepay other indebtedness or amend other debt instruments;
| | - |  | ----------------------------------------------------------



| |  |  | enter into sale and leaseback transactions;
| | - |  | -------------------------------------------



| |  |  | make acquisitions; and
| | - |  | ----------------------



42



---

##### Table of Contents

| |  |  | change the business conducted by us.
| | - |  | ------------------------------------

In addition,
under our credit facility, we are required to comply with financial covenants, including a minimum Consolidated Interest Coverage Ratio and a maximum Consolidated Total Leverage Ratio.

The indenture governing our senior subordinated notes also contains restrictive covenants that, among other things limit our ability and the ability of our restricted subsidiaries to:



| |  |  | incur additional indebtedness;
| | - |  | ------------------------------



| |  |  | pay dividends, redeem stock or make other distributions;
| | - |  | --------------------------------------------------------



| |  |  | make restricted payments or investments;
| | - |  | ----------------------------------------



| |  |  | create liens on assets;
| | - |  | -----------------------



| |  |  | transfer or sell assets;
| | - |  | ------------------------



| |  |  | engage in mergers or consolidations;
| | - |  | ------------------------------------



| |  |  | engage in certain transactions with affiliates;
| | - |  | -----------------------------------------------



| |  |  | incur guarantee obligations; and
| | - |  | --------------------------------



| |  |  | change the business conducted by us.
| | - |  | ------------------------------------

Our ability to
comply with the covenants and restrictions contained in our credit facility and our ability to comply with the covenants and restrictions contained in the indenture governing our senior subordinated notes may be affected by economic conditions and
by financial, market and competitive factors, many of which are beyond our control. Our ability to comply with these covenants in future periods will also depend substantially on the pricing of our products and services, our success at implementing
cost reduction initiatives and our ability to successfully implement our overall business strategy. The breach of any of these covenants or restrictions could result in a default under either our credit facility or the indenture governing our senior
subordinated notes that would permit the applicable lenders or holders, to declare all amounts outstanding thereunder to be due and payable, together with accrued and unpaid interest. In that case, we may be unable to make borrowings under our
credit facility and may not be able to repay the amounts due under our credit facility and our senior subordinated notes. This could have serious consequences to our financial position, results of operations and/or cash flows and could cause us to
become bankrupt or insolvent.

BWAY may be unable to raise funds necessary to finance the change of control repurchase offers required by the
indenture governing its senior subordinated notes

Under the indenture governing BWAYs senior subordinated notes, if BWAY experiences specific
kinds of change of control, BWAY must offer to repurchase outstanding senior subordinated notes at a price equal to 101% of the principal amount of the notes plus accrued an unpaid interest to the date of purchase. The occurrence of specified events
that would constitute a change of control of BWAY would also constitute a default under our credit facility. In addition, our credit facility may limit or prohibit the purchase of the senior subordinated notes by BWAY in the event of a change of
control, unless and until such time as the indebtedness under the credit facility is repaid in full. As a result, following a change of control event, BWAY may not be able to repurchase senior subordinated notes unless all indebtedness outstanding
under our credit facility is first repaid and any other indebtedness that contains similar provisions is repaid, or BWAY obtains a waiver from the holders of such indebtedness to permit BWAY to repurchase the senior subordinated notes. BWAY may be
unable to repay all of that indebtedness or obtain a waiver of that type. Any requirement to offer to repurchase outstanding senior subordinated notes may therefore require BWAY to refinance its other outstanding debt, which it may not be able to do
on commercially reasonable terms, if at all.

We are exposed to exchange rate fluctuations of the Canadian dollar

For fiscal 2006, 1.8% of actual net sales and 6.4% of our net sales on a pro forma basis for the ICL acquisition were in Canadian dollars. Our reporting currency is the
U.S. dollar. A decrease in the value of the Canadian dollar relative to the U.S. dollar could reduce our profits from our Canadian operations and the value of the net assets of our Canadian operations when reported in U.S. dollars in our financial
statements. This could have a material adverse effect on our business, financial position, results of operations and/or cash flows as reported in U.S. dollars. In addition, fluctuations in the U.S. dollar relative to the Canadian dollar may make it
more difficult to perform period-to-period comparisons of our reported results of operations. For purposes of accounting, the assets and liabilities of our Canadian operations are translated using period-end exchange rates, and the revenues and
expenses of our Canadian operations are translated using average exchange rates during each period. Translation gains and losses are reported in accumulated other comprehensive loss as a component of shareholders equity.



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

There
are no events to report under this item for the quarter ended July 1, 2007.



|Item 3. | Defaults Upon Senior Securities.
|------- | --------------------------------

There are no events to report
under this item for the quarter ended July 1, 2007.



43



---

##### Table of Contents

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

On
May 23, 2007, BWAY submitted to its sole shareholder, BWAY Holding, to approve the amendment of BWAYs certificate of incorporation. BWAY Holding approved by unanimous written consent.



|Item 5. | Other Information.
|------- | ------------------

There is no information to report under this
item for the quarter ended July 1, 2007.



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

See Index to Exhibits.



44



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

Note: This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You should not place reliance on these statements. Forward-looking
statements include information concerning our liquidity and our possible or assumed future results of operations, including descriptions of our business strategies. These statements often include words such as believe,
expect, anticipate, intend, plan, estimate, seek, will, may or similar expressions. These statements are based on certain assumptions that we have made
in light of our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate in these circumstances. As you read and consider this document,
you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties and assumptions. Many factors could affect our actual financial results and could cause actual results to differ materially
from those expressed in the forward-looking statements. Some important factors include competitive risk from other container manufacturers or self-manufacture by customers, termination of our customer contracts, loss or reduction of business from
key customers, dependence on key personnel, changes in steel, resin, other raw material and energy costs or availability, product liability or product recall costs, lead pigment and lead paint litigation, increased consolidation in our end markets,
consolidation of key suppliers, deceleration of growth in our end markets, increased use of alternative packaging, labor unrest, environmental, health and safety costs, managements inability to evaluate and selectively pursue acquisitions,
fluctuation of our quarterly operating results, an increase in interest rates, inability to repay or refinance the senior subordinated notes, restrictions in our debt agreements, fluctuations of the Canadian dollar, and the other factors discussed
in our filings with the Securities and Exchange Commission. In light of these risks, uncertainties and assumptions, the forward-looking statements contained in this document might not prove to be accurate and you should not place undue reliance upon
them. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and we undertake no
obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.



45



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.



|                      |  |                      |  |                                                                    
|--------------------- |  | -------------------- |  | -------------------------------------------------------------------
|                      |  | BWAY Holding Company
|                      |  | (Registrant)        
|                      |  |                     
|Date: August 14, 2007 |  | By:                  |  | /s/ Kenneth M. Roessler                                            
|                      |  |                      |  | Kenneth M. Roessler                                                
|                      |  |                      |  | President and Chief Executive Officer (Principal
Executive Officer)
|                      |  |                     
|Date: August 14, 2007 |  | By:                  |  | /s/ Kevin C. Kern                                                  
|                      |  |                      |  | Kevin C. Kern                                                      
|                      |  |                      |  | Vice President, Administration and Chief Financial Officer         
|                      |  |                      |  | (Principal Financial Officer and Chief Accounting Officer)         
|                      | 
|                      |  | BWAY Corporation    
|                      |  | (Registrant)        
|                      |  |                     
|Date: August 14, 2007 |  | By:                  |  | /s/ Kenneth M. Roessler                                            
|                      |  |                      |  | Kenneth M. Roessler                                                
|                      |  |                      |  | President and Chief Executive Officer (Principal
Executive Officer)
|                      |  |                     
|Date: August 14, 2007 |  | By:                  |  | /s/ Kevin C. Kern                                                  
|                      |  |                      |  | Kevin C. Kern                                                      
|                      |  |                      |  | Vice President, Administration and Chief Financial Officer         
|                      |  |                      |  | (Principal Financial Officer and Chief Accounting Officer)         



---

##### Table of Contents

INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                                                    
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Document                                                                                                                                                                                                            
|3.1           |  | Amended and Restated Certificate of Incorporation of BWAY Corporation.                                                                                                                                                             
|              | 
|4.1           |  | First Amendment to Credit Agreement, dated as of May 10, 2007, among BWAY Holding Company, BWAY Corporation, ICL Industrial Containers ULC, various lenders and Deutsche Bank Trust Company
Americas as Administrative Agent.*     
|              | 
|10.1          |  | Consulting and Advisory Services Agreement, dated February 7, 2003, between BWAY Corporation and Kelso & Company, L.P.*                                                                                                            
|              | 
|10.2          |  | Form of change in control agreement (entered into by each of Kenneth M. Roessler, Kevin C. Kern and Jeffrey M. OConnell).#*                                                                                                       
|              | 
|10.3          |  | BWAY Holding Company 2007 Omnibus Incentive Plan.#*                                                                                                                                                                                
|              | 
|10.4          |  | BWAY Holding Company Annual Incentive Plan.#*                                                                                                                                                                                      
|              | 
|10.5          |  | Amendment No. 2 to the Securityholders Agreement, dated as of May 25, 2007, among BWAY Holding Company, Kelso Investment Associates VI, L.P., KEP VI, LLC, Magnetite Asset Investors III L.L.C.
and the individuals named therein.*
|              | 
|10.6          |  | Form of Nominating Agreement by and among BWAY Holding Company, Kelso Investment Associates VI, L.P. and KEP VI.*                                                                                                                  
|              | 
|10.7          |  | Form of Letter Agreement between BWAY Corporation and Kelso & Company, L.P.*                                                                                                                                                       
|              | 
|31.1          |  | Certification of Chief Executive Officer required by Rule 13a-14(a) (17 C.F.R. 240.13a-14(a)).                                                                                                                                     
|              | 
|31.2          |  | Certification of Chief Financial Officer required by Rule 13a-14(a) (17 C.F.R. 240.13a-14(a)).                                                                                                                                     
|              | 
|32.1          |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                     

---

|# | Indicates management contract or compensatory plan or arrangement.
|- | ------------------------------------------------------------------

|* | Incorporated by reference to BWAY Holding Companys Registration Statement on Form S-1 (File No. 333-141174).
|- | -------------------------------------------------------------------------------------------------------------