Back to GetFilings.com




                                    FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

/X/     QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
        EXCHANGE ACT OF 1934

        For the quarterly period ended    March 31, 2003
                                       -------------------

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

        For the transition period from ________________ to _____________________


          For Quarter Ended March 31, 2003         Commission File Number 1-2394


                                 WHX CORPORATION
             (Exact name of registrant as specified in its charter)


                       DELAWARE                            13-3768097
                (State of Incorporation)                   (IRS Employer
                                                         Identification No.)

                110 East 59th Street
                New York, New York                              10022
        (Address of principal executive offices)              (Zip code)


        Registrant's telephone number, including area code: 212-355-5200


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes /X/  No / /

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


The number of shares of Common  Stock issued and  outstanding  as of May 1, 2003
was 5,405,856.


                                       1




                                 WHX CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                   (Unaudited)

                                                                      THREE MONTHS ENDED MARCH 31,
                                                                          2003           2002
- --------------------------------------------------------------------------------------------------
                                                                            (IN THOUSANDS)

Net sales                                                               $ 81,000      $ 92,823

Cost of goods sold                                                        66,949        75,191
                                                                        --------      --------

Gross profit                                                              14,051        17,632

Selling, general and administrative expenses                              21,986        17,019
                                                                        --------      --------
Income (loss) from operations                                             (7,935)          613
                                                                        --------      --------

Other:
           Interest expense                                                5,017         8,803
           Gain on early retirement of debt                                1,033        29,016
           Other income (expense)                                         (1,508)        1,238
                                                                        --------      --------

Income (loss) from continuing operations before taxes                    (13,427)       22,064

Tax benefit                                                               (4,579)         (787)
                                                                        --------      --------

Income (loss) from continuing operations                                  (8,848)       22,851
                                                                        --------      --------

Discontinued operations:

    Income from discontinued operations - net of tax                        --           1,851
                                                                        --------      --------

                                                                            --           1,851
                                                                        --------      --------

Income (loss) before cumulative effect of accounting change               (8,848)       24,702

Cumulative effect of accounting change (Note 4)                             --         (44,000)
                                                                        --------      --------

Net loss                                                                $ (8,848)     $(19,298)
                                                                        ========      ========

Dividend requirement for preferred stock                                $  4,856      $  4,775
                                                                        ========      ========

Net loss applicable to common stockholders                              $(13,704)     $(24,073)
                                                                        ========      ========

Basic per share of common stock

Income (loss) from continuing operations net of preferred dividends     $  (2.57)     $   3.42
Discontinued operations                                                     --            0.35
Cumulative effect of accounting change                                      --           (8.32)
                                                                        --------      --------
Net loss per share                                                      $  (2.57)     $  (4.55)
                                                                        ========      ========

Diluted per share of common stock

Income (loss) from continuing operations                                $  (2.57)     $   2.17
Discontinued operations                                                     --            0.18
Cumulative effect of accounting change                                      --           (4.18)
                                                                        --------      --------
Net loss per share                                                      $  (2.57)     $  (1.83)
                                                                        ========      ========

            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       2



                                 WHX CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                   (Unaudited)

                                                       MARCH 31,    DECEMBER 31,
                                                         2003          2002
- -----------------------------------------------------------------------------------
                                                  (Dollars and shares in thousands)
ASSETS
Current Assets:
      Cash and cash equivalents                         $  99,851      $  18,396
      Short term investments                                3,660        205,275
      Trade receivables - net                              49,659         43,540
      Inventories                                          69,170         68,921
      Other current assets                                 27,105         15,412
                                                        ---------      ---------
                 Total current assets                     249,445        351,544

Advances to WPC                                             7,033          7,458
Note receivable - WPC                                      32,199         31,959
Property, plant and equipment at cost, less
        accumulated depreciation and amortization         107,462        107,590
Goodwill and other intangibles                            215,343        215,426
Intangibles - pension asset                                40,270         40,270
Assets held for sale                                       12,535         11,751
Prepaid pension asset                                      22,355         26,385
Deferred taxes - non-current                               29,170         24,315
Other non-current assets                                   16,524         17,690
                                                        ---------      ---------

                                                        $ 732,336      $ 834,388
                                                        =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Trade payables                                     $  54,891      $  60,172
     Accrued liabilities                                   19,839         20,924
     Short-term debt                                         --          107,857
     Restructuring                                          1,283          5,424
     Deferred income taxes - current                        6,432          6,432
     Interest payable                                       5,104          2,514
     Payroll and employee benefits                          6,496          2,776
                                                        ---------      ---------
               Total current liabilities                   94,045        206,099

Long-term debt                                            267,468        249,706
Other employee benefit liabilities                          8,786          8,784
Loss in excess of investment in WPC                        60,982         60,667
Additional minimum pension liability                       93,728         93,728
Other liabilities                                           1,553          1,543
                                                        ---------      ---------
                                                          526,562        620,527

Stockholders' Equity:
Preferred stock - $.10 par value; authorized 10,000
   shares; issued and outstanding: 5,523 shares               552            552
Common stock -  $.01 par value; authorized 60,000
   shares; issued and outstanding: 5,406 shares                54             54
    Accumulated other comprehensive loss                  (35,014)       (35,775)
    Additional paid-in capital                            556,009        556,009
    Accumulated earnings (deficit)                       (315,827)      (306,979)
                                                        ---------      ---------
                                                        ---------      ---------
Total stockholders' equity                                205,774        213,861
                                                        ---------      ---------

                                                        $ 732,336      $ 834,388
                                                        =========      =========

SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       3




                                 WHX CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (Unaudited)

                                                          THREE MONTHS ENDED
                                                               MARCH 31,
                                                           2003           2002
- ---------------------------------------------------------------------------------

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                $  (8,848)     $ (19,298)
Less: Income from discontinued operations                    --            1,851
                                                        ---------      ---------
Net loss from continuing operations and
   cumulative effect of accounting change                  (8,848)       (21,149)
Items not affecting cash from operating activities:
  Cumulative effect of accounting change                     --           44,000
  Depreciation and amortization                             4,218          5,048
  Other postretirement benefits                                63             48
  Gain on early retirement of debt                         (1,033)       (29,011)
  Deferred income taxes                                    (4,855)          (391)
  Loss (gain) on asset dispositions                            13             (2)
  Pension expense                                           4,030          1,900
  Equity loss (income)  in affiliated companies                16           (121)
Decrease (increase) in working capital elements,
  net of effect of acquisitions:
      Trade receivables                                    (6,119)       (11,492)
       Inventories                                           (249)           207
       Short term investments-trading                     201,615        (31,735)
       Investment account borrowings                     (107,857)        99,018
       Other current assets                                 6,248         (9,837)
       Other current liabilities                           (4,123)         9,921
  Other items-net                                             991           (294)
                                                        ---------      ---------
Net cash provided by operating activities                  84,110         56,110
                                                        ---------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Receipts from WPC                                           500           --
  Acquisitions                                               --             (737)
  Purchase of aircraft                                    (19,106)          --
  Plant additions and improvements                         (3,439)        (1,252)
  Proceeds from sales of assets                               457              2
                                                        ---------      ---------
Net cash used in investing activities                     (21,588)        (1,987)
                                                        ---------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Long-term debt retirements - net                          --           (4,062)
   Long-term debt proceeds                                 23,475           --
   Cash paid on early extinguishment of debt               (4,542)       (50,632)
                                                        ---------      ---------
Net cash (used in)/provided by financing activities        18,933        (54,694)
                                                        ---------      ---------
Net cash provided/(used) by continuing operations          81,455           (571)
Net cash provided by discontinued operations                 --            1,570
Cash and cash equivalents at beginning of period           18,396          7,789
                                                        ---------      ---------
Cash and cash equivalents at end of period              $  99,851      $   8,788
                                                        =========      =========

SEE NOTES TO CONSENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       4




NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

GENERAL
- -------

            The unaudited condensed  consolidated  financial statements included
herein have been  prepared by the  Company.  In the opinion of  management,  the
interim  financial  statements  reflect  all  normal and  recurring  adjustments
necessary to present fairly the consolidated  financial position and the results
of operations and changes in cash flows for the interim periods.

            The preparation of financial statements in conformity with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

            Certain  information and footnote  disclosures  normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles  have been condensed or omitted.  This quarterly  report on Form 10-Q
should be read in conjunction with the Company's audited consolidated  financial
statements  contained in Form 10-K for the year ended  December  31,  2002.  The
results  of  operations  for the  three  months  ended  March  31,  2003 are not
necessarily indicative of the operating results for the full year.

            The condensed consolidated financial statements include the accounts
of all subsidiary companies except for  Wheeling-Pittsburgh  Corporation and its
subsidiaries. On November 16, 2000,  Wheeling-Pittsburgh  Corporation ("WPC"), a
wholly-owned  subsidiary of WHX Corporation ("WHX"), and six of its subsidiaries
including  Wheeling-Pittsburgh  Steel Corporation  ("WPSC" and together with WPC
and  its  other  subsidiaries,   the  "WPC  Group")  filed  a  petition  seeking
reorganization under Chapter 11 of Title 11 of the United States Bankruptcy Code
(see Note 1). As a result of the  Bankruptcy  Filing,  the  Company  has,  as of
November  16,  2000,  deconsolidated  the  balance  sheet  of  its  wholly-owned
subsidiary WPC.  Accordingly,  the accompanying  consolidated  balance sheets at
March  31,  2003 and  December  31,  2002 do not  include  any of the  assets or
liabilities of WPC, and the  accompanying  condensed  consolidated  statement of
operations  and the  condensed  consolidated  statement  of cash  flows  for the
quarter ended March 31, 2003 and 2002 exclude the operating results of WPC.

            The results  from the 2002 period have been  restated in  accordance
with FASB  Statement  No. 144,  "Accounting  for the  Impairment  or Disposal of
Long-Lived Assets" ("SFAS 144"), and FASB Statement No. 145, "Rescission of FASB
Statements  No. 4, 44 and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections." ("SFAS 145"). Accordingly,  the Income Statements,  Balance Sheets
and Cash Flows of Unimast  Incorporated  have been  classified  as  discontinued
operations  for the 2002 period and gains on early  retirement of debt have been
classified as income from continuing operations for all periods presented.

NATURE OF OPERATIONS
- --------------------

            WHX  Corporation   ("WHX")  is  a  holding  company  that  has  been
structured  to invest in and/or  acquire  a  diverse  group of  businesses  on a
decentralized basis. WHX's primary business is Handy & Harman ("H&H"), a
diversified manufacturing company whose strategic business units encompass three
segments:  precious metal, wire & tubing, and engineered materials. WHX also
owns    Pittsburgh-Canfield    Corporation    ("PCC"),    a   manufacturer    of
electrogalvanized products used in the construction and appliance industries. In
July 2002,  the Company sold its wholly owned  subsidiary  Unimast  Incorporated
("Unimast"),  a leading  manufacturer  of steel  framing and other  products for
commercial  and  residential  construction.   As  a  result,  Unimast  has  been
classified  as a  discontinued  operation for the 2002 period.  The  transaction
closed on July 31, 2002.  WHX's other business  consists of  Wheeling-Pittsburgh
Corporation  ("WPC") and six of its subsidiaries  including  Wheeling-Pittsburgh
Steel Corporation ("WPSC"), a vertically integrated  manufacturer of value-added
and flat rolled steel  products  (see Note 1). WPSC,  together  with WPC and its
other subsidiaries shall be referred to herein as the "WPC Group." WHX, together
with all of its  subsidiaries  shall be referred to herein as the "Company," and
the Company and its  subsidiaries  other than the WPC Group shall be referred to
herein as the "WHX Group."


NOTE 1 - WPC GROUP BANKRUPTCY
- -----------------------------

            On November 16, 2000, the WPC Group filed petitions for relief under
Chapter 11 of the Bankruptcy Code in the United States  Bankruptcy Court for the
Northern  District of Ohio. As a result,  subsequent to the  commencement of the

                                       5




Bankruptcy  Filing,  the WPC Group sought and obtained  several  orders from the
Bankruptcy Court that were intended to enable the WPC Group to continue business
operations as  debtors-in-possession.  Since the Petition  Date, the WPC Group's
management  has  been  in  the  process  of  stabilizing  their  businesses  and
evaluating their operations,  while continuing to provide uninterrupted services
to their customers.

            On November 17, 2000, the  Bankruptcy  Court granted the WPC Group's
motion to approve a $290 million  Debtor in Possession  Credit  Agreement  ("DIP
Credit Agreement") provided by Citibank, N.A., as initial issuing bank, Citicorp
U.S.A., Inc., as administrative agent, and the DIP Lenders.  Pursuant to the DIP
Credit Agreement,  Citibank, N.A. made term loan advances to the WPC Group up to
a maximum  aggregate  principal  amount of $35  million.  In  addition,  the DIP
Lenders  agreed,  subject to certain  conditions,  to provide the WPC Group with
revolving loans, swing loans and letter of credit accommodations in an aggregate
amount of up to $255 million.  On January 2, 2002,  the WPC Group  requested and
received a reduction in the revolving loans, swing loans and letter of credit to
a maximum  aggregate  amount of up to $175  million.  On November 15, 2002,  the
Bankruptcy  Court approved a motion to amend the DIP Credit  Agreement to reduce
the revolving loans,  swing loans and letter of credit to a maximum aggregate of
$160 million and to make certain  other  related  changes to the  agreement.  In
connection  with the  Bankruptcy  Filing,  WHX had guaranteed $30 million of the
term loan portion of the DIP Credit  Agreement  ("Term Loan") and deposited in a
pledged  asset  account  $33  million  of funds  in  support  of such  guaranty.
Effective as of June 1, 2001, WHX purchased a participation  interest comprising
an  undivided  interest  in the Term  Loan in the  amount of $30  million,  plus
interest  accrued but not paid on such amount of the Term Loan  through  June 1,
2001.  Concurrently with such transaction,  WHX's guaranty of $30 million of the
Term Loan described above was terminated and the $33 million of funds previously
deposited in a pledged  asset  account in support of such guaranty were released
to WHX. WHX paid to Citibank $30.5 million of such  deposited  funds to purchase
WHX's participation interest in the Term Loan.

            WPC  borrowings  outstanding  under  the  DIP  Credit  Facility  for
revolving  loans totaled $147.3 million and $135.5 million at March 31, 2003 and
December 31, 2002 respectively. Term Loans under the DIP Credit Facility totaled
$35.4  million  and $35.2  million  at March 31,  2003 and  December  31,  2002,
respectively.  Letters of credit  outstanding  under the  facility  totaled $2.8
million at March 31, 2003.  At March 31, 2003,  net  availability  under the DIP
Credit Facility was $6.8 million.  The DIP Credit Facility  currently expires on
the earlier of May 17, 2003 or the completion of a Plan of Reorganization.

            At January  1, 2000,  $136.8  million  of the  Company's  net equity
represented its investment in the WPC Group. In addition to this investment, WHX
owns a $32.0 million participation interest in the Term Loan discussed above and
holds other claims against WPC and WPSC totaling approximately $7.0 million. The
recognition  of the WPC  Group's net loss of $176.6  million,  in the year 2000,
eliminated the investment's  carrying value of $136.8 million. In November 2000,
WHX recorded a liability  of $39.8  million  representing  the excess of the WPC
Group's loss over the carrying amount of the investment.

            During the period  November 17, 2000 through March 31, 2003, the WPC
Group incurred cumulative net losses of $317.0 million. Pursuant to the terms to
the amended Plan of Reorganization,  WHX has conditionally  agreed to contribute
$20.0  million  to  the  WPC  Group  (see  discussion  below  pertaining  to WHX
Contributions).  As a result of the Company's probable  obligation to fund $20.0
million to WPC Group,  the Company  recorded a $20  million  charge as Equity in
loss of WPC in the fourth quarter of 2002.

            A Settlement and Release Agreement  ("Settlement  Agreement") by and
among WPSC,  WPC,  WHX, and certain  affiliates of WPSC,  WPC and WHX,  received
approval of the United States Bankruptcy Court for the Northern District of Ohio
on May 24, 2001, was entered into on May 25, 2001,  and became  effective on May
29, 2001.

            The Settlement  Agreement provided,  in part, for (1) the payment by
WHX to WPC of $32 million;  (2) the  exchange of releases  between the WPC Group
and the WHX Group;  (3) the acquisition by WHX or its designee of certain assets
of Pittsburgh-Canfield Corporation ("PCC"), plus the assumption of certain trade
payables,  subject to certain terms and conditions (WHX recorded $5.4 million as
the fair  value of the net  assets  of  PCC.);  (4) the  termination  of the Tax
Sharing  Agreements  between WHX and WPC; (5) WHX to deliver an agreement to the
WPC Group  whereby it agreed not to charge or allocate any pension  obligations,
expenses  or  charges to the WPC Group with  respect  to the WHX  Pension  Plan,
subject to certain  limitations as provided  therein,  through and including the
earlier of the effective date of a Plan or Plans of Reorganization  and December
31, 2002;  and (6) the final  settlement of all  inter-company  receivables  and
liabilities between the WHX Group and the WPC Group (except for commercial trade
transactions),  including the liability for redeemable stock. Such transactions,


                                       6



other than the acquisition of certain assets of PCC, all occurred  effective May
29, 2001. The  acquisition of certain assets of PCC closed on June 29, 2001. The
PCC  agreement  included  a  one-year  repurchase  option  for the  seller.  The
repurchase option expired unexercised on June 29, 2002.

            On October 22, 2001, the Bankruptcy Court entered an order ("October
Order"), approving several transactions intended, among other things, to provide
the WPC Group with  additional  liquidity.  As part of the  October  Order,  the
Bankruptcy  Court  approved  a  Memorandum  of  Understanding  by and  among the
Company,  Wheeling-Pittsburgh  Corporation  ("WPC"),  Wheeling-Pittsburgh  Steel
Corporation  ("WPSC")  and  the  United  Steelworkers  of  America,  AFL-CIO-CLC
("USWA"),  pursuant to which the Company  agreed to provide to WPSC (1) up to $5
million of secured  loans and $5 million  of  liquidity  support  (part of which
consisted of financing  terms) during the period from the Order through  January
31, 2002, (2) if certain conditions are met, an additional $2 million of secured
loans (for an aggregate of $7 million) and the  maintenance  of the $5.0 million
of liquidity support referred to above,  during the period from February 1, 2002
through  March  31,  2002,  (the  conditions  were not met and  accordingly  the
additional  $2.0 million in secured loans were not made),  and (3) a $25 million
contribution to a new WPSC defined benefit pension plan contingent  upon,  among
other things,  a confirmed  WPSC Plan of  Reorganization  (Item 3 has since been
superceded by the WHX Contributions  described  below).  Through March 31, 2003,
WHX had advanced  $5.0 million of the loans and up to $5.5 million of financing.
At March 31, 2003, the  outstanding  balance of these secured  advances was $5.0
million plus interest of $0.4 million and $1.6 million, respectively.

            The October Order also approved a Supplemental  Agreement  among the
members of the WPC Group and WHX,  under which all of the  extensions  of credit
referred to in the preceding paragraph are granted  super-priority  claim status
in WPSC's Chapter 11 case and are secured by a lien on substantially  all of the
assets of WPSC,  junior to the  liens,  security  interests  and  super-priority
claims of the lenders to WPSC under the DIP Credit  Agreement.  The Supplemental
Agreement also provides, among other things, that the Company may sell, transfer
or dispose of the stock of WPC free from the  automatic  stay imposed  under the
Bankruptcy  Code,  and under  specified  circumstances  requires  WPC to support
certain changes to the WHX Pension Plan.

            Additionally,  the October Order  approved the terms of the Modified
Labor Agreement  ("MLA") by and among WPC, WPSC and the USWA. WHX is not a party
to the MLA. The MLA modifies the current WPSC collective bargaining agreement to
provide for, among other things,  immediate  reductions in wages and the cost of
providing  medical  benefits to active and  retired  employees  in exchange  for
improvement in wages and pension  benefits for hourly employees upon a confirmed
WPSC  Plan  of  Reorganization.  The  MLA is  part  of a  comprehensive  support
arrangement that also involves concessions from WPSC salaried employees,  WPSC's
vendors and other constituencies in the Chapter 11 proceedings.

            In January  2002,  WPSC  finalized  a financial  support  plan which
included a $5.0  million  loan from the State of West  Virginia,  a $7.0 million
loan and a $0.2 million grant from the State of Ohio, a $10.0 million advance by
the WHX Group for future steel  purchases  (all of which were  delivered  before
June 30,  2002) and  additional  wage and salary  deferrals  from WPSC union and
salaried employees. At March 31, 2003, the balance outstanding with the State of
West Virginia was $5.0 million, and $7.0 million with the State of Ohio.

            On September 23, 2002,  WPC announced  that the Royal Bank of Canada
("RBC") had filed on its behalf an  application  with the  Emergency  Steel Loan
Guarantee  Board  ("ESLGB")  for a  $250  million  federal  loan  guarantee.  An
affiliate of RBC has agreed to underwrite  the loan if the guarantee is granted.
On February 28, 2003, the ESLGB initially rejected the application. WPC and RBC,
however,  amended and  supplemented  the  application  and it was  conditionally
approved  on March 26,  2003.  The  approval  of the  guaranty is subject to the
satisfaction of various conditions on or before June 30, 2003 including, without
limitation,  resolution  of the  treatment  of the  WHX  Pension  Plan  that  is
acceptable to and approved by the Pension Benefit Guaranty Corporation ("PBGC"),
confirmation of a plan of reorganization for the WPC Group, and the execution of
definitive agreements satisfactory in form and substance to the ESLGB.

            The amended RBC application contained a business plan that assumed a
confirmed Chapter 11 Plan of  Reorganization  ("POR") for the WPC Group. As part
of the POR, the Company has agreed  conditionally to make certain  contributions
(the  "WHX   Contributions")   to  the  reorganized   company.   Under  the  WHX
contributions,  the Company  would  forgo  repayment  of its claims  against the
debtors of approximately $39 million and, additionally,  would contribute to the
reorganized  company $20 million of cash,  for which the Company would receive a
note in the amount of $10 million.  The WHX Contributions  would be subject to a
number  of  conditions  including,  without  limitation,  that  (1)  the  POR be
satisfactory  to the Company in its sole and  absolute  discretion,  and (2) the



                                       7


Company's   dispute  with  the  PBGC,   described  below,  be  resolved  to  the
satisfaction of the Company in its sole and absolute discretion.  As a result of
the  Company's  probable  obligation  to fund $20.0  million to WPC, the Company
recorded a $20.0 million  charge as Equity in loss of WPC in the fourth  quarter
of 2002.

            On March 6, 2003, the Pension Benefit Guaranty  Corporation ("PBGC")
issued its Notice of  Determination  ("Notice")  and on March 7, 2003,  the PBGC
published its Notice and filed a Summons and Complaint  ("Complaint")  in United
States  District  Court  for the  Southern  District  of New  York  seeking  the
involuntary  termination of the WHX Pension Plan ("WHX Pension Plan").  The PBGC
stated in its  Notice  that it took this  action  because  of its  concern  that
"PBGC's  possible  long-run  loss  with  respect  to the WHX  Pension  Plan  may
reasonably be expected to increase  unreasonably  if the WHX Pension Plan is not
terminated." WHX filed an answer to this complaint on March 27, 2003, contesting
the PBGC's action. The PBGC's action to terminate the WHX Pension Plan was taken
following  the  initial  rejection  on  February  28, 2003 by the ESLGB of RBC's
application for a $250 million federal loan guaranty. The PBGC has been notified
of the loan guaranty  approval on March 26, 2003. As described above,  obtaining
an acceptable resolution of the treatment of the WHX Pension Plan is a condition
to the loan guaranty.  If an acceptable  resolution is not obtained on or before
June 30,  2003,  then a  condition  to the loan  guaranty  shall  not have  been
satisfied.  If the loan  guaranty is not granted it is unlikely that the present
POR,  filed with the Bankruptcy  Court on December 29, 2002,  will be confirmed.
Furthermore,  it is doubtful  that an  alternative  plan could be confirmed in a
reasonable  time frame  (although WPC  management  has  indicated  that it would
attempt  to pursue  such an  alternate  plan).  In either  case  there can be no
assurance  as to the  future  of the WPC  Group.  In a press  release,  the PBGC
contends  that the WHX Pension  Plan has roughly $300 million in assets to cover
more than $443 million in benefit  liabilities  resulting in a funding shortfall
of approximately $143 million (without  accounting for plant shutdown benefits).
Furthermore,  in  a  press  release,  the  PBGC  contends  that  plant  shutdown
liabilities,  if they  were to  occur,  could  be as much as $378  million.  WHX
disputes the PBGC's  calculation  of liabilities  and shutdown  claims since the
actual  amount  of  these  liabilities  may  be  substantially  less,  based  on
alternative actuarial assumptions. However, there can be no assurance that WHX's
assertions  will be accepted.  If the PBGC's  action is  successful  and the WHX
Pension  Plan is  terminated,  WHX expects that it will be subject to a claim by
the PBGC of at least $143  million.  WHX  intends to  vigorously  defend  itself
against such claims,  but there can be no assurance that WHX would  prevail.  If
the WHX Pension  Plan were  terminated,  WHX  believes  it is unlikely  that the
present  Plan of  Reorganization,  filed  with  the  Bankruptcy  Court  filed on
December  29,  2002,  will be  confirmed.  Furthermore,  it is doubtful  that an
alternative  plan could be confirmed in a reasonable  time frame  (although  WPC
management  has  indicated  that it would  attempt to pursue  such an  alternate
plan).  In either  case  there can be no  assurance  as to the future of the WPC
Group.  If a cessation of operations of the WPC Group or termination of the Plan
were to occur,  the  consequential  cash funding  obligations to the WHX Pension
Plan would have a material adverse impact on the liquidity,  financial  position
and capital resources of the Company.

            Management  of the  Company  cannot  at  this  time  determine  with
certainty the ultimate outcome of the Chapter 11 proceedings or the related PBGC
action; however it is possible that the following outcomes could result, whether
upon  the  confirmation  of the  POR as  submitted  or as it may be  amended  or
modified, or otherwise:

            a) The WPC Group could reorganize, and its creditors could receive a
            portion of their claims in cash or in stock of WPC or WPSC.  In such
            a case, the WHX Group would have little or no future ownership in or
            involvement  with the WPC Group  (except as a creditor)  and the WHX
            Group's  future  cash  obligations  to or on behalf of the WPC Group
            would be minimal to none (other than the WHX Contributions, referred
            to above).

            b) The PBGC  could  prevail  in its  actions  to  terminate  the WHX
            Pension   Plan,   which  could  result  in  a  partial  or  complete
            liquidation of the WPC Group. If such liquidation were to occur, the
            Company  could  be  responsible  for  significant  early  retirement
            pension  benefits.  In such a case,  the PBGC would  likely  seek to
            enforce  claims for  shutdown  liabilities  against  the  Company in
            addition  to  the  $143  million  claims  for  accumulated   benefit
            liabilities referred to above. The PBGC asserts that shutdown claims
            arising from a complete liquidation of the WPC Group would result in
            claims against the Company of as much as $378 million. A shutdown of
            only a portion of the WPC Group's facilities would generate shutdown
            liabilities  in a lower  amount.  WHX disputes the PBGC's  assertion
            with  regard to each of their  claims.  If the PBGC were to  prevail
            against the  Company,  the PBGC could file a claim in an amount from
            $143 million to $521  million,  which the Company would be unable to
            fund.

            In  connection  with past  collective  bargaining  agreements by and
between  the WPC Group  and the  United  Steelworkers  of  America,  AFL-CIO-CLC
("USWA"), the WPC Group is obligated to provide certain medical insurance,  life
insurance,  disability  and  surviving  spouse  retirement  benefits  to retired

                                       8



employees and their dependents ("OPEB  Obligations").  WHX is not a signatory to
any of these agreements.  However,  WHX has separately agreed to be contingently
liable for a portion of the OPEB Obligations.  WHX's contingent obligation would
be  triggered  in the event that the WPC Group was to fail to  satisfy  its OPEB
Obligations.  WHX's  contingent  obligation is limited to 25% of the Accumulated
Post-Retirement Benefit Obligation with respect to the WPC Group's employees and
retirees  represented  by the USWA.  WPSC's total OPEB  Obligation at January 1,
2003 is estimated to be $314.1 million. WHX has estimated that approximately 85%
of employees and retirees  entitled to such OPEB  Obligations are represented by
the USWA.

            WHX's  liability for OPEB  Obligations  exists only so long as (1) a
majority  of the  directors  of WPSC or WPC are  affiliated  with  WHX;  (2) WHX
controls the Board of Directors of WPSC or WPC through  appointment  or election
of a majority of such directors;  or (3) WHX,  through other means,  exercises a
level  of  control  normally  associated  with (1) or (2)  above.  If the POR is
confirmed,  WHX believes that its liability  for the OPEB  Obligations  would be
eliminated.

NOTE 2 - DISCONTINUED OPERATIONS
- --------------------------------

            On July 31,  2002,  the  Company  sold the  stock  of  Unimast,  its
wholly-owned  subsidiary,  to Worthington Industries,  Inc. for $95.0 million in
cash.  Under  the terms of the  agreement,  the buyer  assumed  certain  debt of
Unimast. Net cash proceeds from the sale, after escrow of $2.5 million,  closing
costs, transaction fees, employee related payments, and other costs and expenses
were  approximately  $85.0  million.  The Company has applied these  proceeds in
accordance  with the terms of the  Indenture  for the  Company's  10 1/2% Senior
Notes.

            As a  result  of the  sale,  the  Condensed  Consolidated  Financial
Statements and related Notes for the periods presented herein reflect Unimast as
a discontinued operation.

            Operating results of discontinued operations were as follows:

                                                       THREE
                                                       MONTHS
                                                       ENDED
                                                      MARCH 31,
                                                        2002
                                                    -------------
                                                    (in thousands)

                    Net sales                        $    55,162

                    Operating income                       3,366

                    Interest/other income (expense)         (291)

                    Income taxes                           1,224

                    Net income                             1,851

NOTE 3 - BUSINESS RESTRUCTURING CHARGES
- ---------------------------------------

            During April 2002, the Company's  wholly owned  subsidiary,  Handy &
Harman,  decided to exit certain of its precious metal activities.  The affected
product lines were manufactured at H&H's Fairfield,  CT and East Providence,  RI
facilities.  The  decision  to exit these  operating  activities  resulted  in a
restructuring  charge of $12.0 million in the year ended December 31, 2002. This
charge includes $6.6 million in employee separation expenses  (approximately 251
employees,  substantially  all of which were terminated by March 31, 2003); $0.6
million  of  contractual  obligations,  and $4.8  million  in costs to close the
facilities,  including refining charges for inventory remaining after operations
ceased.

            As of March 31, 2003,  the Company has received $8.5 million for the
sale of certain  equipment  associated  with these  facilities.  Included in the
Company's  Balance  Sheet as Assets Held For Sale at March 31, 2003 and December
31, 2002, is $11.8 million  related to the Fairfield,  CT property.  The sale of
this property is expected to occur in 2003.

                                       9




            The following  table  represents  the activity of the  restructuring
reserve:

                                            Reserve                               Reserve
                                            Balance                               Balance
                                          December 31,   Cost                     March 31,
                                             2002      Incurred    Adjustment       2003
                                          -------------------------------------------------
(in thousands)

Employee separation and related costs     $ 1,358      $  (607)     $  (476)     $   275

Facility closing and refining costs
                                            1,117       (1,622)         505         --

Contractual obligations
                                              137          (13)         (74)          50
                                          -------      -------      -------      -------

                                          $ 2,612      $(2,242)     $   (45)     $   325
                                          =======      =======      =======      =======

            In  September  2002,  the  Company  decided  to exit  certain of its
stainless steel wire activities. The affected operations are at H&H's facilities
in Liversedge, England and Willingboro, NJ. The decision to exit these operating
activities resulted in restructuring  charges of $8.0 million in the second half
of 2002.  The  components  of the  restructuring  charges  are:  $2.8 million in
employee separation expenses (approximately 121 employees,  substantially all of
which were  terminated  by March 31, 2003),  $4.8 million for the  write-down of
production supplies and consumables and facility closing costs, and $0.4 million
in contractual  obligations.  The Company anticipates cash proceeds in the range
of $3.0 million to $4.0 million on the sale of  property,  plant and  equipment.
Additional  employee  separation  accruals  including the  settlement of certain
pension  obligations  will be made in 2003 in the range of $1.0  million to $1.5
million as well as additional  costs of  approximately  $0.3 million to maintain
the employee base until the restructuring is complete.

            The following  table  represents the activity of this  restructuring
reserve:

                                          Reserve                                 Reserve
                                          Balance                                 Balance
                                        December 31,      Cost                    March 31,
                                            2002       Incurred     Adjustment     2003
                                        ----------------------------------------------------
(in thousands)

Employee separation and related costs     $ 1,197      $  (765)     $   (76)     $   356

Facility closing costs                      1,241       (1,134)         351          458

Contractual obligations                       374         --           (230)         144
                                          -------      -------      -------      -------

                                          $ 2,812      $(1,899)     $    45      $   958
                                          =======      =======      =======      =======

            It is estimated that substantially all of the accrued  restructuring
costs for the precious  metals and stainless wire  activities at March 31, 2003,
will be paid by the end of the second quarter 2003.

NOTE 4 - ACCOUNTING CHANGES AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
- -------------------------------------------------------------------------

            The  Company  adopted  the  provisions  of  Statement  of  Financial
Standards 142,  "Goodwill and Other  Intangible  Assets" ("SFAS 142")  effective
January 1, 2002. As a result of the adoption of SFAS 142, the Company recorded a
$44.0 million non-cash goodwill  impairment charge related to the H&H Wire Group
in the first quarter of 2002. This charge was reported as a cumulative effect of
an accounting change. The Company recorded this charge because the fair value of
this reporting unit, as determined by estimated cash flow projections,  was less
than the reporting unit's carrying value.


                                       10



The changes in the carrying amount of goodwill for the three months ended March
31, 2003 were as follows:

(in thousands)
                                         Precious       Wire &       Engineered
                                          Metals        Tubing        Materials        Total
                                         ---------     ---------      ----------    ----------

Balance as of January 1, 2003            $ 106,971     $  60,464      $  47,150     $ 214,585

Pre acquisition foreign NOL utilized          --             (74)          --             (74)
                                         ---------     ---------      ---------     ---------

Balance at March 31, 2003                $ 106,971     $  60,390      $  47,150     $ 214,511
                                         =========     =========      =========     =========

            As of  March  31,  2003,  the  Company  had  $0.8  million  of other
intangible  assets,  which will  continue to be amortized  over their  remaining
useful lives ranging from 3 to 17 years.

            In August 2001, the Financial  Accounting  Standards  Board ("FASB")
issued Statement No. 143,  "Accounting for Asset Retirement  Obligation"  ("SFAS
143").  SFAS 143 requires that  obligations  associated with the retirement of a
tangible  long-lived asset be recorded as a liability when those obligations are
incurred,  with the amount of the  liability  initially  measured at fair value.
Upon  initially  recognizing  a  liability  for an  asset-retirement  obligation
("ARO"),  an entity must  capitalize  the cost by recognizing an increase in the
carrying  amount of the related  long-lived  asset.  Over time, the liability is
accreted  to its  present  value  each  period,  and  the  capitalized  cost  is
depreciated  over the useful life of the related asset.  Upon  settlement of the
liability,  an entity either settles the  obligation for its recorded  amount or
incurs a gain or loss upon settlement. WHX adopted the provisions of SFAS 143 on
January  1,  2003 and its  adoption  did not have a  significant  effect  on the
Company's financial statements.

            In October 2001, the FASB issued Statement No. 144,  "Accounting for
the Impairment or Disposal of Long-Lived  Assets".  SFAS 144 addresses financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
The Statement also extends the reporting  requirements to report separately,  as
discontinued operations,  components of an entity that have either been disposed
of or classified as held for sale.  WHX adopted the provisions of SFAS 144 as of
January 1, 2002.

            On July 31, 2002,  WHX sold the stock of Unimast,  its  wholly-owned
subsidiary  for $95.0  million.  As a result of this  transaction,  Unimast  was
accounted for as a discontinued operation in accordance with SFAS 144. (see Note
2).

            In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs
Associated with Exit or Disposal  Activities"  ("SFAS 146"). SFAS 146 sets forth
various  modifications  to existing  accounting  guidance  which  prescribes the
conditions  which  must be met in  order  for  costs  associated  with  contract
terminations, facility consolidations,  employee relocations and terminations to
be accrued and recorded as liabilities in financial statements.  WHX adopted the
provisions of SFAS 146, as related to exit or disposal  activities as of January
1, 2003,  and its adoption did not have a  significant  effect on the  Company's
financial statements.

            In December  2002,  the FASB issued  SFAS No. 148,  "Accounting  for
Stock-Based  Compensation - Transition and Disclosure." SFAS No. 148 amends SFAS
No. 123,  "Accounting  for  Stock-Based  Compensation,"  to provide  alternative
methods of  transition  to SFAS No.  123's fair value method of  accounting  for
stock-based employee  compensation.  While the Statement does not amend SFAS No.
123 to require  companies to account for employee  stock  options using the fair
value method,  the  disclosure  provisions of SFAS No. 148 are applicable to all
companies with  stock-based  employee  compensation,  regardless of whether they
account for that compensation using the fair value method of SFAS No. 123 or the
intrinsic  value  method  of  APB  No.  25,  "Accounting  for  Stock  Issued  to
Employees."  The Company has adopted the disclosure  provisions of SFAS 148. Had
compensation  expense for the Company's stock option plans been determined based
on the fair value at the grant date for awards  under  these  plans,  consistent
with the  methodology  prescribed  under SFAS No. 148, the  Company's net income
(loss) and  earnings  (loss) per share  would  have  approximated  the pro forma
amounts indicated below:


                                       11




                                                                                Three Monthe Ended
                                                                         March 31, 2003     March 31, 2002
                                                                         ---------------------------------
                                                                         (in thousands - except per share)

Reported net income (loss) from continuing operations                      $     (8,848)     $   22,851
Reported basic earnings (loss) per share                                   $      (2.57)     $     3.42
Reported diluted earnings (loss) per share                                 $      (2.57)     $     2.17

Adjustment to compensation expense for stock-based awards - net of tax     $       (127)     $     (108)

Pro forma net income (loss)                                                $      8,975      $   22,743
Pro forma basic earnings (loss) per share                                  $      (2.59)     $     3.40
Pro forma diluted earnings (loss) per share                                $      (2.59)     $     2.16

            The weighted-average fair value of each stock option included in the
preceding pro forma amounts was estimated using the Black-Scholes option-pricing
model and is amortized over the vesting period of the underlying options.

            In  January   2003,   the  FASB   issued   Interpretation   No.  46,
"Consolidation of Variable Interest Entities," which addresses  consolidation by
a business of variable interest entities in which it is the primary beneficiary.
The Interpretation is effective immediately for certain disclosure  requirements
and variable  interest  entities  created after January 31, 2003,  and in fiscal
2004 for all other variable interest entities. This Interpretation will not have
a material impact on the Company's financial statements.

NOTE 5 - EARNINGS PER SHARE
- ---------------------------

            The computation of basic earnings per common share is based upon the
average  number of shares of Common Stock  outstanding.  In the  computation  of
diluted  earnings  per common  share in the  three-month  period ended March 31,
2003,  the  conversion  of  preferred  stock,  redeemable  common  stock and the
exercise of options would have had an anti-dilutive  effect.  In the computation
of diluted  earnings per common share in the three-month  period ended March 31,
2002,  the  exercise  of  options  would  have had an  anti-dilutive  effect.  A
reconciliation of the income and shares used in the computation follows:

                                       12




RECONCILIATION OF INCOME AND SHARES IN EPS CALCULATION
(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

                                       For the Three Months Ended March 31, 2003

                                            Income       Shares      Per-Share
                                         (Numerator)  (Denominator)   Amount
                                         -----------  -------------  ----------

Net loss from continuing operations       $ (8,848)
Less: Preferred stock dividends              4,856
                                          --------

Basic and Diluted EPS
Loss from continuing operations
    applicable to common stockholders     $(13,704)        5,339     $  (2.57)
                                          ========      ========     ========

                                       For the Three Months Ended March 31, 2002

                                            Income       Shares      Per-Share
                                         (Numerator)  (Denominator)   Amount
                                         -----------  -------------  ----------

Net income from continuing operations     $ 22,851
Less: Preferred stock dividends              4,775
                                          --------

BASIC EPS
Income from continuing operations
    available to common stockholders        18,076         5,291     $ 3.42


Effect of diluted securities
    Convertible preferred stock              4,775         5,177
    Redeemable common stock                    --             72
                                          ---------       ------

DILUTED EPS
Income from continuing operations
    available to common stockholders      $ 22,851        10,540     $ 2.17
                                          ========        ======     ======

            Outstanding  stock  options for common  stock  granted to  officers,
directors, key employees and others totaled 1.9 million at March 31, 2003.

PREFERRED STOCK DIVIDENDS

            At March 31,  2003,  dividends  in  arrears to Series A and Series B
Convertible  Preferred  Shareholders  were  $20.9  million  and  $27.7  million,
respectively.  Presently  management  believes  that it is not  likely  that the
Company will be able to pay these dividends in the foreseeable future.

REDEEMABLE COMMON STOCK

            At December 31, 2000 certain present and former employees of the WPC
Group held, through an Employee Stock Ownership Plan ("ESOP"),  81,502 shares of
common stock of WHX.  These  employees  received such shares as part of the 1991
Plan  of   Reorganization   in  exchange  for  Series  C  preferred   shares  of
Wheeling-Pittsburgh  Steel Corporation (WPC's  predecessor  company prior to the
1990 bankruptcy).  Beneficial owners of such shares who were active employees on
August 15, 1990 and who have either  retired,  died or become  disabled,  or who
reach 30 years of  service,  may sell their  shares to the Company at a price of
$45 or, upon qualified retirement,  $60 per share. These contingent  obligations
are expected to extend over many years,  as participants in the ESOP satisfy the
criteria for selling shares to the Company.  In addition,  each  beneficiary can
direct the ESOP to sell any or all of its common  stock into the public  markets
at any time;  provided,  however,  that the ESOP will not on any day sell in the
public  markets  more than 20% of the  number of shares of Common  Stock  traded
during the previous  day.  Management  had  estimated  the  liability for future
redemptions to be  approximately  $2.6 million at December 31, 2001. As a result
of the  Settlement  Agreement  discussed in Note 1, the liability for redeemable
common  shares was  assumed  by WPC,  accordingly  participants  will sell their
shares to WPC.  Approximately  66,700 shares of Common Stock of WHX were held by
the ESOP at March 31, 2003.


                                       13



NOTE 6 - COMPREHENSIVE INCOME (LOSS)
- ------------------------------------

            Comprehensive  income  (loss) for the  three-months  ended March 31,
2003 and 2002 is as follows:

(IN THOUSANDS)                                     THREE MONTHS ENDED
                                                       MARCH 31,
                                                  2003          2002
                                               ---------      ---------

Net loss                                        $ (8,848)     $(19,298)

Other comprehensive income (loss):

   Foreign currency translation adjustments          761          (306)
                                                --------      --------

Comprehensive income (loss)                     $ (8,087)     $(19,604)
                                                ========      ========

Accumulated other comprehensive  income (loss) balances as of March 31, 2003 and
December 31, 2002 were comprised as follows:

(in thousands)

March 31, 2003
- --------------------------------------------

Balance on January 1, 2003                        $ (35,775)
Foreign currency translation adjustment                 761
                                                  ---------

Balance on March 31, 2003                         $ (35,014)
                                                  ==========

December 31, 2002
- --------------------------------------------

Balance on January 1, 2002                        $ (2,268)
Foreign currency translation adjustment              1,241
Minimum pension liability adjustment - net of tax  (34,748)
                                                  --------

Balance on December 31, 2002                      $(35,775)
                                                  =========

NOTE 7 - SHORT TERM INVESTMENTS
- -------------------------------

            Net realized and unrealized losses on trading securities included in
other  income  (expense)  for the first  quarter of 2003 and 2002 were losses of
$0.9 million and $0.3 million, respectively.

NOTE 8 - INVENTORIES
- --------------------

            Inventories at March 31, 2003 and December 31, 2002 are comprised as
follows:

(in thousands)                                                         March 31,   December 31,
                                                                         2003         2002
                                                                       ---------   -------------

Finished products                                                      $ 16,837     $ 13,067
In-process                                                               10,301       11,291
Raw materials                                                            18,690       19,925
Fine and fabricated precious metal in various stages of completion       23,342       25,322
                                                                       --------     --------
                                                                         69,170       69,605
LIFO reserve                                                               --           (684)
                                                                       --------     --------
                                                                       $ 69,170     $ 68,921
                                                                       ========     ========


                                       14




            The  operating  loss for the  three-months  ended  March  31,  2003,
includes a non-cash charge resulting from the lower of cost or market adjustment
on precious metal inventories in the amount of $1.3 million.

NOTE 9 - LONG-TERM DEBT
- -----------------------

            The  Company's   long-term  debt  consists  of  the  following  debt
instruments:

(in thousands)                                       March 31,   December 31,
                                                       2003         2002
                                                     ---------   ------------

Senior Notes due 2005, 10 1/2%                       $104,791     $110,504
Handy & Harman Senior Secured Credit Facility     155,177      130,465
Other                                                   7,500        8,737
                                                     --------     --------
                                                      267,468      249,706
Less portion due within one year                         --           --
                                                     --------     --------
Total long-term debt                                 $267,468     $249,706
                                                     ========     ========

            In the three months ended March 31, 2003, the Company  purchased and
retired $5.7 million  aggregate  principal amount of 10 1/2% Senior Notes in the
open market for $4.5  million.  After the write off of $0.2  million of deferred
debt related costs,  the Company  recognized a pre-tax gain of $1.0 million.  In
the  quarter  ended March 31,  2002,  the Company  purchased  and retired  $82.5
million  aggregate  principal  amount  of the 10 1/2%  Senior  Notes in the open
market for $50.6  million.  After the write off of deferred debt related  costs,
the Company recognized a pre-tax gain of $29.0 million.  Subsequent to March 31,
2003, the Company purchased and retired $3.2 million aggregate  principal amount
of the 10 1/2% Senior Notes in the open market for $2.5 million.

            As discussed in Note 1, on March 6, 2003, the PBGC issued its Notice
and on March 7, 2003  published  its Notice and filed a Summons and Complaint in
the United States  District Court for the Southern  District of New York seeking
to  terminate  the WHX  Pension  Plan ("WHX  Pension  Plan").  On March 11, 2003
H&H  informed  its lenders  that the PBGC action may be an  occurrence  that
would preclude  H&H from making certain  representations  to the lenders (as
required by the  Facilities) in connection with future  borrowings.  H&H has
elected not to borrow any  additional  funds against the  Facilities  until such
time as the PBGC action is resolved.  H&H believes that it has adequate cash
on hand,  or  available  from WHX should the need arise,  to meet its  operating
needs for the next  twelve  months.  If the PBGC  action  is upheld  and the WHX
Pension  Plan is  terminated,  such  termination  would  constitute  an event of
default under the Facilities. If H&H is unable to cure the default or obtain
an  amendment  to  the  Facilities,  it  could  lead  to a  cancellation  of the
Facilities and an  acceleration of the  outstanding  borrowings.  If the lenders
were to accelerate the obligations under the Facilities it would have a material
adverse effect upon the liquidity,  financial  position and capital resources of
H&H.  In addition the  acceleration of the H&H  obligations  would be an
event of default  under WHX's 10 1/2% Senior  Notes.  Upon the  occurrence of an
event of default,  the trustee or the holders of 25% in principal  amount of the
then  outstanding  notes could  accelerate  the 10 1/2% Senior  Notes.  Any such
acceleration would have a material adverse effect upon the liquidity,  financial
position and capital resources of WHX.

NOTE 10- CONTINGENCIES
- ----------------------

SEC ENFORCEMENT ACTION

            On June 25, 1998,  the Securities  and Exchange  Commission  ("SEC")
instituted an administrative proceeding against the Company alleging that it had
violated  certain SEC rules in  connection  with the tender  offer for  Dynamics
Corporation of America ("DCA") commenced on March 31, 1997 through the Company's
wholly-owned subsidiary, SB Acquisition Corp. ("Offer"). Specifically, the Order
Instituting  Proceedings  ("Order") alleges that, in its initial form, the Offer
violated the "All Holders Rule," Rule 14d-10(a)(1) under the Securities Exchange
Act of 1934, as amended ("Exchange Act"), based on the Company's  inclusion of a
"record holder  condition" in the Offer.  No shareholder had tendered any shares
at the time the  condition  was  removed.  The Order  further  alleges  that the
Company  violated  Rules  14d-4(c)  and  14d-6(d)  under the  Exchange  Act upon
expiration of the Offer, by allegedly  waiving material  conditions to the Offer
without prior notice to shareholders and purchasing the  approximately  10.6% of
DCA's outstanding  shares tendered pursuant to the offer. The SEC does not claim
that the Offer was intended to or in fact defrauded any investor.



                                       15




            The Order institutes proceedings to determine whether the SEC should
enter an order  requiring the Company (a) to cease and desist from committing or
causing any future  violation of the rules alleged to have been violated and (b)
to pay approximately $1.3 million in disgorgement of profits.  The Company filed
an answer  denying any violations and seeking  dismissal of the  proceeding.  On
October 6, 2000, the initial decision of the  Administrative Law Judge who heard
the case  dismissed all charges  against the Company,  with the finding that the
Company  had not  violated  the law.  The  Division of  Enforcement  has filed a
petition for the SEC to review the decision and a brief,  but only as to the All
Holders Rule Claim. The SEC, however,  has authority to review any issues on its
own accord.  WHX has filed its opposition brief. The SEC heard oral arguments on
the case on April 24, 2003.

PBGC ACTION

            On March 6, 2003, the Pension Benefit Guaranty  Corporation ("PBGC")
issued its Notice of  Determination  ("Notice")  and on March 7, 2003,  the PBGC
published its Notice and filed a Summons and Complaint  ("Complaint")  in United
States  District  Court  for the  Southern  District  of New  York  seeking  the
involuntary  termination of the WHX Pension Plan ("WHX Pension Plan").  The PBGC
stated in its  Notice  that it took this  action  because  of its  concern  that
"PBGC's  possible  long-run  loss  with  respect  to the WHX  Pension  Plan  may
reasonably be expected to increase  unreasonably  if the WHX Pension Plan is not
terminated." WHX filed an answer to this complaint on March 27, 2003, contesting
the PBGC's  action.  The PBGC has  announced in a press release that it contends
that the WHX Pension  Plan has roughly $300 million in assets to cover more than
$443  million  in  benefit  liabilities  resulting  in a  funding  shortfall  of
approximately  $143 million  (without  accounting for plant shutdown  benefits).
Furthermore,  in  a  press  release,  the  PBGC  contends  that  plant  shutdown
liabilities of the WHX Pension Plan, if they were to occur,  could be as much as
$378 million.  WHX disputes the PBGC's  calculation of liabilities  and shutdown
claims since the actual amount of these  liabilities may be substantially  less,
based on alternative actuarial assumptions. Furthermore, WHX disputes the PBGC's
assumption  regarding the likelihood of large-scale  shutdowns at WPC.  However,
there can be no  assurance  that  WHX's  assertions  will be  accepted  and that
shutdowns  would not  occur.  If the  PBGC's  action is  successful  and the WHX
Pension Plan is  terminated,  the PBGC could file a claim against the Company in
an amount from $143 million to $521  million,  which the Company would be unable
to fund. WHX intends to vigorously defend itself against such claims,  but there
can be no assurance that it will prevail.

            For additional information concerning these developments, see Item 2
- -  Management's  Discussion  and Analysis of Financial  Condition and Results of
Operations and Notes 1 and 9 to the Consolidated Financial Statements.

THE WHX GROUP GENERAL LITIGATION

            The WHX Group is a party to  various  litigation  matters  including
general  liability  claims  covered by insurance.  In the opinion of management,
such claims are not expected to have a material  adverse effect on the financial
condition or results of operations of the Company.  However, it is possible that
the  ultimate  resolution  of such  litigation  matters and claims  could have a
material adverse effect on quarterly or annual  operating  results when they are
resolved in future periods.

THE WPC GROUP GENERAL LITIGATION

            The WPC Group is a party to  various  litigation  matters  including
general  liability claims covered by insurance.  Claims that are  "pre-petition"
claims for Chapter 11 purposes will ultimately be handled in accordance with the
terms of a confirmed Plan of  Reorganization in Chapter 11 cases. In the opinion
of  management,  litigation  claims are not expected to have a material  adverse
effect on the WPC Group's results of operations or its ability to reorganize.

ENVIRONMENTAL MATTERS

            WPC has been identified as a potentially responsible party under the
Comprehensive   Environmental   Response,   Compensation   and   Liability   Act
("Superfund") or similar state statutes at several waste sites. The WPC Group is
subject to joint and  several  liability  imposed by  Superfund  on  potentially
responsible parties. Due to the technical and regulatory  complexity of remedial
activities and the difficulties attendant to identifying potentially responsible
parties and  allocating or  determining  liability  among them, the WPC Group is
unable to reasonably  estimate the ultimate cost of  compliance  with  Superfund
Laws. The WPC Group believes,  based upon information currently available,  that
its liability for clean up and remediation  costs in connection with the Buckeye


                                       16




Reclamation  Landfill  will be between $1.5 and $2.0  million.  At several other
sites the WPC Group estimates costs of approximately $0.5 million. The WPC Group
is currently funding its share of remediation costs.

            The WPC Group, as are other industrial manufacturers,  is subject to
increasingly  stringent standards relating to the protection of the environment.
In order to facilitate  compliance with these environmental  standards,  the WPC
Group has incurred  capital  expenditures  for  environmental  control  projects
aggregating $0.8 million,  $1.7 million and $0.7 million for 2001, 2002, and the
three-months  ended  March 31,  2003,  respectively.  WPC  anticipates  spending
approximately $18.2 million in the aggregate on major  environmental  compliance
projects through the year 2005,  estimated to be spent as follows:  $3.7 million
in 2003,  $11.6  million in 2004 and $2.9 million in 2005.  However,  due to the
possibility of unanticipated factual or regulatory  developments and in light of
limitations  imposed by the pending  Chapter 11 cases,  the amount and timing of
future  expenditures  may vary  substantially  from such  estimates.  Should WPC
finalize  a  Plan  of  Reorganization   and  emerge  from  bankruptcy,   certain
restructuring  projects,  including significantly higher environmental spendings
are likely to occur.

            WPC's non-current  accrued  environmental  liabilities totaled $17.9
million at March 31, 2003.  These  accruals  were  initially  determined by WPC,
based  on all  available  information.  As new  information  becomes  available,
including   information  provided  by  third  parties,  and  changing  laws  and
regulation,  the liabilities are reviewed and the accruals  adjusted  quarterly.
Management believes, based on its best estimate that WPC has adequately provided
for remediation  costs that might be incurred or penalties that might be imposed
under present environmental laws and regulations.

            The   Bankruptcy   Code  may   distinguish   between   environmental
liabilities  that represent  pre-petition  liabilities  and those that represent
ongoing  post-petition  liabilities.  Based on information  currently available,
including  the WPC  Group's  prior  capital  expenditures,  anticipated  capital
expenditures,  consent agreements negotiated with Federal and State agencies and
information  available to the WPC Group on pending  judicial and  administrative
proceedings,  the WPC  Group  does  not  expect  its  environmental  compliance,
including the incurrence of additional fines and penalties,  if any, relating to
the  operation  of its  facilities,  to have a  material  adverse  effect on the
results  of  operations  of the WPC  Group  or on the  WPC  Group's  ability  to
reorganize.   However,   it  is  possible  that  litigation  and   environmental
contingencies  could have a material  effect on  quarterly  or annual  operating
results when they are resolved in future periods.  As further  information comes
into the WPC Group's possession, it will continue to reassess such evaluations.

            In the event the WPC  Group is  unable  to fund  these  liabilities,
claims may be made against WHX for payment of such liabilities.

NOTE 11 - REPORTED SEGMENTS
- ---------------------------

            The Company has three reportable segments:  (1) Precious Metal. This
segment  manufactures  and  sells  precious  metal  products  and  electroplated
material, containing silver, gold, and palladium in combination with base metals
for use in a wide variety of  industrial  applications;  (2) Wire &  Tubing.
This segment  manufactures  and sells metal wire,  cable and tubing products and
fabrications  primarily from stainless steel, carbon steel and specialty alloys,
for use in a wide variety of industrial applications;  (3) Engineered Materials.
This segment manufactures specialty roofing and construction fasteners, products
for gas,  electricity and water  distribution  using steel and plastic which are
sold to the construction, and natural gas and water distribution industries, and
electrogalvinized products used in the construction and appliance industries.

            Management reviews operating income to evaluate segment performance.
Operating  income  for the  reportable  segments  excludes  unallocated  general
corporate expenses. Other income and expense, interest expense, and income taxes
are not presented by segment since they are excluded from the measure of segment
profitability reviewed by the Company's management.

            The following table presents information about reported segments for
the three-month period ending March 31, 2003 and 2002:



                                       17



(in thousands)                                                              Three Months Ended
                                                                                 March 31,
                                                                             2003          2002
                                                                          ---------    ---------
Revenue

   Precious Metal                                                         $ 22,354      $ 34,872
   Wire & Tubing                                                        32,148        34,613
   Engineered Materials                                                     26,498        23,338
                                                                          --------      --------
           Consolidated revenue                                           $ 81,000      $ 92,823
                                                                          ========      ========

Segment operating income
   Precious Metal                                                         $ (1,199)     $  1,587
   Wire & Tubing                                                          (725)        1,843
   Engineered Materials                                                        613         1,888
                                                                          --------      --------
                                                                            (1,311)        5,318
                                                                          --------      --------

Unallocated corporate expenses                                               6,624         4,705
                                                                          --------      --------

    Operating income (loss)                                                 (7,935)          613

Interest expense                                                             5,017         8,803
Gain on early retirement of debt                                             1,033        29,016
Other income (expense)                                                      (1,508)        1,238
                                                                          --------      --------

         Income (loss) before taxes, discontinued operations
           and cumulative effect of accounting change                      (13,427)       22,064

Income tax benefit                                                          (4,579)         (787)
Income from discontinued operations - net of tax                              --           1,851
                                                                          --------      --------

          Income (loss) before cumulative effect of accounting change       (8,848)       24,702

Cumulative effect of accounting change - net of tax                           --         (44,000)
                                                                          --------      --------

          Net loss                                                        $ (8,848)     $(19,298)
                                                                          ========      ========

NOTE 12 - SUPPLEMENTAL WPC GROUP INCOME STATEMENT DATA
- ------------------------------------------------------

            During the three months ended March 31, 2003 and 2002, the WPC Group
incurred a net loss of $45.6  million  and $41.0  million,  respectively.  These
results are not reflected in WHX's March 31, 2003 and 2002 consolidated  results
of operations. (see Note 1) The WPC Group's summarized income statement data for
the three months ended March 31, 2003 and 2002 is as follows (in thousands):

                                                    Three months ended
                                                         March 31,
                                                    2003           2002
                                                 ---------      ----------

Net sales                                        $ 238,672      $ 206,081
Cost of goods sold, excluding depreciation         247,253        211,658
Depreciation                                        17,445         17,817
Selling, general and administrative expenses        13,864         11,840
Reorganzation expenses                               3,300          2,957
                                                 ---------      ---------

Operating profit/(loss)                            (43,190)       (38,191)

Interest expense                                     3,651          3,805
Reorganization income (expense)                         (9)          --
Other income (expense)                               1,234            977
                                                 ---------      ---------

Pre-tax profit/(loss)                              (45,616)       (41,019)

Tax provision                                            9              6
                                                 ---------      ---------

Net income/(loss)                                $ (45,625)     $ (41,025)
                                                 =========      =========


                                       18


PART I

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

RESULTS OF OPERATIONS

Risk Factors and Cautionary Statements

            This Report includes "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended ("Securities Act"), and
Section 21E of the Securities Exchange Act of 1934, as amended ("Exchange Act"),
including, in particular, forward-looking statements under the headings "Item 2.
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations"  and "Item 8. Financial  Statements and  Supplementary  Data." These
statements  appear in a number of places in this Report and  include  statements
regarding WHX's intent,  belief or current  expectations with respect to (i) its
financing  plans,  (ii) trends  affecting its financial  condition or results of
operations,  (iii) the impact of  competition  and (iv) the impact and effect of
the  Bankruptcy  Filing  by the WPC  Group.  The words  "expect,"  "anticipate,"
"intend," "plan,"  "believe,"  "seek,"  "estimate," and similar  expressions are
intended to identify such forward-looking statements;  however, this Report also
contains other forward-looking statements in addition to historical information.

            Any  forward-looking  statements  made by WHX are not  guarantees of
future  performance  and there are various  important  factors  that could cause
actual results to differ materially from those indicated in the  forward-looking
statements. This means that indicated results may not be realized.

            Factors  that  could  cause the  actual  results of the WHX Group in
future  periods  to differ  materially  include,  but are not  limited  to,  the
following:

                 o The WHX  Group's  businesses  operate  in highly  competitive
         markets  and  are  subject  to  significant   competition   from  other
         businesses;

                 o A decline in the general economic and business conditions and
         industry trends and the other factors detailed from time to time in the
         Company's  filings with the  Securities and Exchange  Commission  could
         continue to adversely affect the Company's results of operations;

                 o  WHX's  senior   management  may  be  required  to  expend  a
         substantial  amount of time and effort dealing with issues arising from
         the WPC Group's Bankruptcy Filing, which could have a disruptive impact
         on management's ability to focus on the operation of its businesses;

                 o In connection with the Bankruptcy Filing, WHX purchased $30.5
         million of the  senior  term loan  portion of the DIP Credit  Agreement
         provided to the WPC Group.  In  addition,  at March 31,  2003,  WHX had
         balances  due from WPSC  totaling  $7.0  million in the form of secured
         advances and liquidity support.  As part of the amended Chapter 11 Plan
         of  Reorganization  for the WPC Group, WHX has agreed  conditionally to
         forgo  repayment of these claims from the reorganized  company.  If the
         conditions  are not met, WHX Group's  recovery of these  amounts is not
         certain.

                 o Due to the Bankruptcy Filing, the operations of the WPC Group
         are  subject to the  jurisdiction  of the  Bankruptcy  Court and,  as a
         result,  WHX's access to the cash flows of the WPC Group is restricted.
         Accordingly,  the WHX Group will have to fund its  operations  and debt
         service obligations without access to the cash flow of the WPC Group.

                 o The WPC Group has a large net operating tax loss carryforward
         due to prior losses and continues to incur  losses.  WPC is part of the
         Company's  consolidated  tax group. In accordance with federal tax laws
         and  regulations,  WPC's  tax  attributes  have  been  utilized  by the
         Company's  consolidated  group to reduce its  consolidated  federal tax
         obligations.  Depending  on  the  final  outcome  of  the  WPC  Group's
         Bankruptcy  Filing,  the WPC  Group's tax  attributes  may no longer be
         available to the WHX Group;

                 o  Various  subsidiaries  of the WPC Group  participate  in the
         pension plan sponsored by the Company ("WHX Pension Plan").  While that
         pension plan fully complies with ERISA minimum funding  requirements at
         December 31, 2002,  there can be no assurance as to the Plan's  ongoing
         funding status.  Various developments could adversely affect the funded
         status of the plan. Such developments include (but are not limited to):
         (a) a material  reduction  in the value of the  pension  assets;  (b) a
         change in  actuarial  assumptions  relating to asset  accumulation  and
         liability  discount  rates;  (c)  events  triggering  early  retirement
         obligations  such as plant  shutdowns  and/or  certain  types of hourly
         workforce  reductions resulting from the Bankruptcy Filing or otherwise
         and (d) the action taken by the Pension  Benefit  Guaranty  Corporation
         ("PBGC") to terminate  the WHX Pension  Plan (see below).  WHX has also
         agreed to be contingently  liable for a portion of the OPEB Obligations
         (as defined below), subject to certain conditions. Funding obligations,

                                       19



         if they arise, may have an adverse impact on the WHX Group's liquidity.
         The  WPC   Group's   ability  to   maintain   its   current   operating
         configurations  and levels of permanent  employment  are dependent upon
         its ability to maintain adequate liquidity.  There can be no assurances
         that the WPC Group will be able to maintain adequate resources;

                 o On March 6, 2003, the PBGC issued its Notice of Determination
         ("Notice")  and  on  March  7,  2003  filed  a  Summons  and  Complaint
         ("Complaint") in United States District Court for the Southern District
         of New York seeking the involuntary termination of the WHX Pension Plan
         ("WHX  Pension  Plan").  In the  event  WHX is not  able  to  reach  an
         acceptable  agreement with the PBGC regarding the WHX Pension Plan, and
         if the PBGC's  action is  successful,  there will be  material  adverse
         effects upon the Company,  including without limitation, the failure to
         satisfy a condition to the $250  million  Federal  loan  guaranty,  the
         uncertainty of confirming the Plan of  Reorganization  filed by the WPC
         Group,  and the imposition of significant  additional  liabilities upon
         WHX which WHX would be unable to pay;

                 o As a result of the recent action of the PBGC to terminate the
         WHX Pension Plan, H&H informed its lenders on March 11, 2003,  that the
         PBGC action may have been an  occurrence  that would  preclude H&H from
         making certain  representations  to the lenders (as required by the H&H
         Facilities) in connection with future  borrowings.  H&H has elected not
         to borrow any additional  funds against the H&H  Facilities  until such
         time as the PBGC action is  resolved.  If the PBGC action is upheld and
         the WHX Pension Plan is terminated,  such termination  would constitute
         an event of default under the H&H Facilities.  If H&H is unable to cure
         the default or obtain an amendment to the H&H Facilities, it could lead
         to a  cancellation  of the H&H Facilities  and an  acceleration  of the
         outstanding   borrowings.   If  the  lenders  were  to  accelerate  the
         obligations  under the H&H Facilities it would have a material  adverse
         effect upon the liquidity,  financial position and capital resources of
         H&H. In addition the  acceleration of the H&H  obligations  would be an
         event of default under WHX's 10 1/2% Senior Notes.  Upon the occurrence
         of an event of default,  the trustee or the holders of 25% in principal
         amount  of the then  outstanding  notes  could  accelerate  the 10 1/2%
         Senior  Notes.  Any such  acceleration  would have a  material  adverse
         effect upon the liquidity,  financial position and capital resources of
         WHX.

                 o Various members of the WPC Group have existing and contingent
         liabilities relating to environmental matters,  including environmental
         capital  expenditures,  costs of  remediation  and potential  fines and
         penalties  relating  to  possible  violations  of  national  and  state
         environmental  laws. In the event the WPC Group is unable to fund these
         liabilities,  claims  may be  made  against  WHX  for  payment  of such
         liabilities; and

                 o WHX and H&H each have a  significant  amount  of  outstanding
         indebtedness, and their ability to access capital markets in the future
         to refinance such indebtedness may be limited

                 o The credit agreement of H&H has certain  financial  covenants
         that limit the amount of cash distributions that can be paid to WHX.



        Bankruptcy Filing of the WPC Group

            On November 16, 2000, the WPC Group filed petitions for relief under
Chapter 11 of the Bankruptcy Code in the United States  Bankruptcy Court for the
Northern  District of Ohio. As a result,  subsequent to the  commencement of the
Bankruptcy  Filing,  the WPC Group sought and obtained  several  orders from the
Bankruptcy Court that were intended to enable the WPC Group to continue business
operations as  debtors-in-possession.  Since the Petition  Date, the WPC Group's
management  has  been  in  the  process  of  stabilizing  their  businesses  and
evaluating their operations,  while continuing to provide uninterrupted services
to their customers.

            On November 17, 2000, the  Bankruptcy  Court granted the WPC Group's
motion to approve a $290 million  Debtor in Possession  Credit  Agreement  ("DIP
Credit Agreement") provided by Citibank, N.A., as initial issuing bank, Citicorp
U.S.A., Inc., as administrative agent, and the DIP Lenders.  Pursuant to the DIP
Credit Agreement,  Citibank, N.A. made term loan advances to the WPC Group up to
a maximum  aggregate  principal  amount of $35  million.  In  addition,  the DIP
Lenders  agreed,  subject to certain  conditions,  to provide the WPC Group with
revolving loans, swing loans and letter of credit accommodations in an aggregate
amount of up to $255 million.  On January 2, 2002,  the WPC Group  requested and
received a reduction in the revolving loans, swing loans and letter of credit to
a maximum  aggregate  amount of up to $175  million.  On November 15, 2002,  the
Bankruptcy  Court approved a motion to amend the DIP Credit  Agreement to reduce
the revolving loans,  swing loans and letter of credit to a maximum aggregate of
$160 million and to make certain  other  related  changes to the  agreement.  In


                                       20



connection  with the  Bankruptcy  Filing,  WHX had guaranteed $30 million of the
term loan portion of the DIP Credit  Agreement  ("Term Loan") and deposited in a
pledged  asset  account  $33  million  of funds  in  support  of such  guaranty.
Effective as of June 1, 2001, WHX purchased a participation  interest comprising
an  undivided  interest  in the Term  Loan in the  amount of $30  million,  plus
interest  accrued but not paid on such amount of the Term Loan  through  June 1,
2001.  Concurrently with such transaction,  WHX's guaranty of $30 million of the
Term Loan described above was terminated and the $33 million of funds previously
deposited in a pledged  asset  account in support of such guaranty were released
to WHX. WHX paid to Citibank $30.5 million of such  deposited  funds to purchase
WHX's participation interest in the Term Loan.

            WPC  borrowings  outstanding  under  the  DIP  Credit  Facility  for
revolving  loans totaled $147.3 million and $135.5 million at March 31, 2003 and
December 31, 2002 respectively. Term Loans under the DIP Credit Facility totaled
$35.4  million  and  $35.2  million  at March 31,  2003 and  December  31,  2002
respectively.  Letters of credit  outstanding  under the  facility  totaled $2.8
million at March 31, 2003.  At March 31, 2003,  net  availability  under the DIP
Credit Facility was $6.8 million.  The DIP Credit Facility  currently expires on
the earlier of May 17, 2003 or the completion of a Plan of Reorganization.

            At January  1, 2000,  $136.8  million  of the  Company's  net equity
represented its investment in the WPC Group. In addition to this investment, WHX
owns a $32.0 million participation interest in the Term Loan discussed above and
holds other claims against WPC and WPSC totaling approximately $7.0 million. The
recognition  of the WPC  Group's net loss of $176.6  million,  in the year 2000,
eliminated the investment's  carrying value of $136.8 million. In November 2000,
WHX recorded a liability  of $39.8  million  representing  the excess of the WPC
Group's loss over the carrying amount of the investment.

            During the period  November 17, 2000 through March 31, 2003, the WPC
Group incurred cumulative net losses of $317.0 million. Pursuant to the terms to
the amended POR, WHX has conditionally agreed to contribute $20.0 million to the
WPC Group (see discussion below pertaining to WHX Contributions). As a result of
the  Company's  probable  obligation  to fund $20.0  million  to WPC Group,  the
Company  has  recorded  a $20.0  million  charge as Equity in loss of WPC in the
accompanying Statement of Operations.

            A Settlement and Release Agreement  ("Settlement  Agreement") by and
among WPSC,  WPC,  WHX, and certain  affiliates of WPSC,  WPC and WHX,  received
approval of the United States Bankruptcy Court for the Northern District of Ohio
on May 24, 2001, was entered into on May 25, 2001,  and became  effective on May
29, 2001.

            The Settlement  Agreement provided,  in part, for (1) the payment by
WHX to WPC of $32 million;  (2) the  exchange of releases  between the WPC Group
and the WHX Group;  (3) the acquisition by WHX or its designee of certain assets
of Pittsburgh-Canfield Corporation ("PCC"), plus the assumption of certain trade
payables,  subject to certain terms and conditions (WHX recorded $5.4 million as
the fair  value of the net  assets  of  PCC.);  (4) the  termination  of the Tax
Sharing  Agreements  between WHX and WPC; (5) WHX to deliver an agreement to the
WPC Group  whereby it agreed not to charge or allocate any pension  obligations,
expenses  or  charges to the WPC Group with  respect  to the WHX  Pension  Plan,
subject to certain  limitations as provided  therein,  through and including the
earlier of the effective date of a Plan or Plans of Reorganization  and December
31, 2002;  and (6) the final  settlement of all  inter-company  receivables  and
liabilities between the WHX Group and the WPC Group (except for commercial trade
transactions),  including the liability for redeemable stock. Such transactions,
other than the acquisition of certain assets of PCC, all occurred  effective May
29, 2001. The  acquisition of certain assets of PCC closed on June 29, 2001. The
PCC  agreement  included  a  one-year  repurchase  option  for the  seller.  The
repurchase option expired unexercised on June 29, 2002.

            On October 22, 2001, the Bankruptcy Court entered an order ("October
Order"), approving several transactions intended, among other things, to provide
the WPC Group with  additional  liquidity.  As part of the  October  Order,  the
Bankruptcy  Court  approved  a  Memorandum  of  Understanding  by and  among the
Company,  Wheeling-Pittsburgh  Corporation  ("WPC"),  Wheeling-Pittsburgh  Steel
Corporation  ("WPSC")  and  the  United  Steelworkers  of  America,  AFL-CIO-CLC
("USWA"),  pursuant to which the Company  agreed to provide to WPSC (1) up to $5
million of secured  loans and $5 million  of  liquidity  support  (part of which
consisted of financing  terms) during the period from the Order through  January
31, 2002, (2) if certain conditions are met, an additional $2 million of secured
loans (for an aggregate of $7 million) and the  maintenance  of the $5.0 million
of liquidity support referred to above,  during the period from February 1, 2002
through  March  31,  2002,  (the  conditions  were not met and  accordingly  the
additional  $2.0 million in secured loans were not made),  and (3) a $25 million
contribution to a new WPSC defined benefit pension plan contingent  upon,  among
other things,  a confirmed  WPSC Plan of  Reorganization  (item 3 has since been


                                       21




superceded by the WHX Contributions  described  below).  Through March 31, 2003,
WHX had advanced  $5.0 million of the loans and up to $5.5 million of financing.
At March 31, 2003, the  outstanding  balance of these secured  advances was $5.0
million plus interest of $0.4 million, and $1.6 million, respectively.

            The October Order also approved a Supplemental  Agreement  among the
members of the WPC Group and WHX,  under which all of the  extensions  of credit
referred to in the preceding paragraph are granted  super-priority  claim status
in WPSC's Chapter 11 case and are secured by a lien on substantially  all of the
assets of WPSC,  junior to the  liens,  security  interests  and  super-priority
claims of the lenders to WPSC under the DIP Credit  Agreement.  The Supplemental
Agreement also provides, among other things, that the Company may sell, transfer
or dispose of the stock of WPC free from the  automatic  stay imposed  under the
Bankruptcy  Code,  and under  specified  circumstances  requires  WPC to support
certain changes to the WHX Pension Plan.

            Additionally,  the October Order  approved the terms of the Modified
Labor Agreement  ("MLA") by and among WPC, WPSC and the USWA. WHX is not a party
to the MLA. The MLA modifies the current WPSC collective bargaining agreement to
provide for, among other things,  immediate  reductions in wages and the cost of
providing  medical  benefits to active and  retired  employees  in exchange  for
improvement in wages and pension  benefits for hourly employees upon a confirmed
WPSC  Plan  of  Reorganization.  The  MLA is  part  of a  comprehensive  support
arrangement that also involves concessions from WPSC salaried employees,  WPSC's
vendors and other constituencies in the Chapter 11 proceedings.

            In January  2002,  WPSC  finalized  a financial  support  plan which
included a $5.0  million  loan from the State of West  Virginia,  a $7.0 million
loan and a $0.2 million grant from the State of Ohio, a $10.0 million advance by
the WHX Group for future steel  purchases  (all of which were  delivered  before
June 30,  2002) and  additional  wage and salary  deferrals  from WPSC union and
salaried employees. At December 31, 2002, the balance outstanding with the State
of West Virginia was $5.0 million, and $7.0 million with the State of Ohio.

            On September 23, 2002,  WPC announced  that the Royal Bank of Canada
("RBC") had filed on its behalf an  application  with the  Emergency  Steel Loan
Guarantee  Board  ("ESLGB")  for a  $250  million  federal  loan  guarantee.  An
affiliate of RBC has agreed to  underwrite  the loan if the guaranty is granted.
On February 28, 2003, the ESLGB initially rejected the application. WPC and RBC,
however,  amended and  supplemented  the  application  and it was  conditionally
approved  on March 26,  2003.  The  approval  of the  guaranty is subject to the
satisfaction of various conditions on or before June 30, 2003 including, without
limitation,  resolution  of the  treatment  of the  WHX  Pension  Plan  that  is
acceptable to and approved by the PBGC, confirmation of a Plan of Reorganization
for the WPC Group,  and the execution of definitive  agreements  satisfactory in
form and substance to the ESLGB.

            The amended RBC application contained a business plan that assumed a
confirmed Chapter 11 plan of  reorganization  ("POR") for the WPC Group. As part
of the POR, the Company has agreed  conditionally to make certain  contributions
(the  "WHX   Contributions")   to  the  reorganized   company.   Under  the  WHX
Contributions,  the Company  would  forgo  repayment  of its claims  against the
debtors of approximately $39 million and, additionally,  would contribute to the
reorganized  company $20 million of cash,  for which the Company would receive a
note in the amount of $10 million.  The WHX Contributions  would be subject to a
number  of  conditions  including,  without  limitation,  that  (1)  the  POR be
satisfactory  to the Company in its sole and  absolute  discretion,  and (2) the
Company's   dispute  with  the  PBGC,   described  below,  be  resolved  to  the
satisfaction of the Company in its sole and absolute discretion.  As a result of
the Company's probable  obligation to fund $20.0 million to WPC, the Company has
recorded  a $20.0  million  charge as Equity in loss of WPC in the  accompanying
Consolidated Statement of Operations.

            On March 6, 2003, the Pension Benefit Guaranty  Corporation ("PBGC")
published its Notice of  Determination  ("Notice")  and on March 7, 2003 filed a
Summons and  Complaint  ("Complaint")  in United States  District  Court for the
Southern  District of New York seeking the  involuntary  termination  of the WHX
Pension  Plan ("WHX  Plan").  The PBGC  stated in its  Notice  that it took this
action because of its concern that "PBGC's  possible  long-run loss with respect
to the WHX Pension Plan may reasonably be expected to increase  unreasonably  if
the WHX Pension Plan is not  terminated."  WHX filed an answer to this complaint
on March 27, 2003,  contesting the PBGC's action. The PBGC's action to terminate
the WHX Pension Plan was taken  following the initial  rejection on February 28,
2003 by the ESLGB of RBC's application for a $250 million federal loan guaranty.
The PBGC has been notified of the loan  guaranty  approval on March 26, 2003. As
described above,  obtaining an acceptable resolution of the treatment of the WHX
Pension Plan is a condition to the loan guaranty. If an acceptable resolution is
not obtained on or before June 30, 2003,  then a condition to the loan  guaranty
shall  not have  been  satisfied.  If the loan  guaranty  is not  granted  it is


                                       22



unlikely  that the present  Plan of  Reorganization,  filed with the  Bankruptcy
Court on December 20, 2002, will be confirmed.  Furthermore, it is doubtful that
an alternative  plan could be confirmed in a reasonable time frame (although WPC
management  has  indicated  that it would  attempt to pursue  such an  alternate
plan).  In either  case  there can be no  assurance  as to the future of the WPC
Group.  In a press  release  the PBGC  contends  that the WHX  Pension  Plan has
roughly  $300  million  in assets to cover  more than $443  million  in  benefit
liabilities  resulting  in a funding  shortfall  of  approximately  $143 million
(without accounting for plant shutdown benefits). Furthermore, the PBGC contends
that plant shutdown liabilities, if they were to occur, could be as much as $378
million.  WHX disputes the PBGC's calculation of liabilities and shutdown claims
since the actual amount of these liabilities may be substantially less, based on
alternative actuarial assumptions. However, there can be no assurance that WHX's
assertions  will be accepted.  If the PBGC's  action is  successful  and the WHX
Pension  Plan is  terminated,  WHX expects that it will be subject to a claim by
the PBGC of at least $143  million.  WHX  intends to  vigorously  defend  itself
against such claims,  but there can be no assurance that WHX would  prevail.  If
the WHX Pension  Plan were  terminated,  WHX  believes  it is unlikely  that the
present  Plan of  Reorganization,  filed  with  the  Bankruptcy  Court  filed on
December  29,  2002,  will be  confirmed.  Furthermore,  it is doubtful  that an
alternative  plan could be confirmed in a reasonable  time frame  (although  WPC
management  has  indicated  that it would  attempt to pursue  such an  alternate
plan).  In either  case  there can be no  assurance  as to the future of the WPC
Group.  If a cessation of operations of the WPC Group or termination of the Plan
were to occur,  the  consequential  cash funding  obligations to the WHX Pension
Plan would have a material adverse impact on the liquidity,  financial  position
and capital resources of the Company.

            Management  of the  Company  cannot  at  this  time  determine  with
certainty the ultimate outcome of the Chapter 11 proceedings or the related PBGC
action; however it is possible that the following outcomes could result, whether
upon the confirmation of the Plan of Reorganization as submitted or as it may be
amended or modified, or otherwise:

            a) The WPC Group could reorganize, and its creditors could receive a
            portion of their claims in cash or in stock of WPC or WPSC.  In such
            a case, the WHX Group would have little or no future ownership in or
            involvement  with the WPC Group  (except as a creditor)  and the WHX
            Group's  future  cash  obligations  to or on behalf of the WPC Group
            would be minimal to none (other than the WHX Contributions, referred
            to above).

            b) The PBGC  could  prevail  in its  actions  to  terminate  the WHX
            Pension   Plan,   which  could  result  in  a  partial  or  complete
            liquidation of the WPC Group. If such liquidation were to occur, the
            Company  could  be  responsible  for  significant  early  retirement
            pension  benefits.  In such a case,  the PBGC would  likely  seek to
            enforce  claims for  shutdown  liabilities  against  the  Company in
            addition  to  the  $143  million  claims  for  accumulated   benefit
            liabilities referred to above. The PBGC asserts that shutdown claims
            arising from a complete liquidation of the WPC Group would result in
            claims against the Company of as much as $378 million. A shutdown of
            only a portion of the WPC Group's facilities would generate shutdown
            liabilities  in a lower  amount.  WHX disputes the PBGC's  assertion
            with  regard to each of their  claims.  If the PBGC were to  prevail
            against the  Company,  the PBGC could file a claim in an amount from
            $143 million to $521  million,  which the Company would be unable to
            fund.

            In  connection  with past  collective  bargaining  agreements by and
between  the WPC Group  and the  United  Steelworkers  of  America,  AFL-CIO-CLC
("USWA"), the WPC Group is obligated to provide certain medical insurance,  life
insurance,  disability  and  surviving  spouse  retirement  benefits  to retired
employees and their dependents ("OPEB  Obligations").  WHX is not a signatory to
any of these agreements.  However,  WHX has separately agreed to be contingently
liable for a portion of the OPEB Obligations.  WHX's contingent obligation would
be  triggered  in the event that the WPC Group was to fail to  satisfy  its OPEB
Obligations.  WHX's  contingent  obligation is limited to 25% of the Accumulated
Post-Retirement Benefit Obligation with respect to the WPC Group's employees and
retirees  represented  by the USWA.  WPSC's total OPEB  Obligation at January 1,
2003 is estimated to be $314.1 million. WHX has estimated that approximately 85%
of employees and retirees  entitled to such OPEB  Obligations are represented by
the USWA.

            WHX's  liability for OPEB  Obligations  exists only so long as (1) a
majority  of the  directors  of WPSC or WPC are  affiliated  with  WHX;  (2) WHX
controls the Board of Directors of WPSC or WPC through  appointment  or election
of a majority of such directors;  or (3) WHX,  through other means,  exercises a
level  of  control  normally  associated  with (1) or (2)  above.  If the POR is
confirmed,  WHX believes that its liability  for the OPEB  Obligations  would be
eliminated.


                                       23



       OVERVIEW

            WHX is a  holding  company  that has been  structured  to  invest in
and/or  acquire a diverse group of businesses on a  decentralized  basis.  WHX's
primary  business  currently  is Handy &  Harman,  a  diversified  manufacturing
company whose strategic business units encompass three segments:  precious metal
plating and fabrication,  specialty wire and tubing,  and engineered  materials.
WHX   also   owns   Pittsburgh-Canfield    Corporation,    a   manufacturer   of
electrogalvanized products used in the construction and appliance industries. In
July 2002, the Company sold its wholly owned subsidiary, Unimast Incorporated, a
leading  manufacturer  of steel framing and other  products for  commercial  and
residential  construction.  As  a  result,  Unimast  has  been  classified  as a
discontinued operation for all periods presented.  WHX's other business consists
of WPC and its subsidiaries including WPSC, a vertically integrated manufacturer
of  value-added  and  flat  rolled  steel  products,   which  sought  bankruptcy
protection in November 2000.

            WHX continues to pursue strategic alternatives to maximize the value
of its portfolio of businesses.  Some of these  alternatives have included,  and
will  continue to include,  selective  acquisitions,  divestitures  and sales of
certain  assets.  WHX has  provided,  and may from  time to time in the  future,
provide  information to interested  parties regarding portions of its businesses
for such purposes.


RESULTS OF OPERATIONS
- ---------------------


COMPARISON OF THE FIRST QUARTER OF 2003 WITH THE FIRST QUARTER OF 2002
- ----------------------------------------------------------------------

            Net sales for the first quarter of 2003 were $81.0 million  compared
to $92.8 million in the first quarter of 2002.  Sales  decreased at the Precious
Metal Segment by $12.5 million and by $2.5 million at the Wire & Tubing Segment.
Sales  increased  by $3.2 million at the  Engineered  Materials  Segment.  Gross
profit  percentage  declined in the first quarter of 2003 to 17.3% from 19.0% in
the first quarter of 2002  primarily from a $1.3 million lower of cost or market
adjustment for precious metal inventory in the 2003 period.

            Selling,  general and administrative expenses increased $5.0 million
to $22.0  million  in the  first  quarter  of 2003  from  $17.0  million  in the
comparable  2002 period.  This resulted from increased  pension  expense of $2.1
million and a $3.5 million charge for employee  separation and related  expenses
in the first quarter of 2003.  The $3.5 million charge relates to a reduction in
executive,  administrative  and information  technology  personnel at H&H. These
reductions should result in cost savings in future periods.

            Operating  loss for the  first  quarter  of 2003  was  $7.9  million
compared to  operating  income of $0.6  million  for the first  quarter of 2002.
Operating  loss at the segment  level was $1.3  million  compared  to  operating
income of $5.3 million in 2002.  The 2003  operating  loss at the segment  level
includes the $3.5 million charge for employee  separation  and related  expenses
discussed  above.  These  charges  have been  allocated  to the  three  business
segments.

            Unallocated  corporate  expenses increased from $4.7 million to $6.6
million.  This increase is related to increased  pension expense of $2.1million.
The  increased  pension  expense is  primarily  related to the  lowering  of the
assumed  long-term  rate of return on the WHX Pension  Plan assets from 9.25% to
8.5% and a reduction in the discount rate.  Full year pension expense under SFAS
87 accounting is estimated to be $16.1 million compared to $7.6 million in 2002.

            Interest  expense  for the  first  quarter  of 2003  decreased  $3.8
million to $5.0  million from $8.8  million in the first  quarter of 2002.  This
decrease was due to lower  borrowings,  primarily  from the retirement of $134.6
million  aggregate  principal  amount  of 10 1/2%  Senior  Notes in 2002,  lower
interest rates and reduced amortization of deferred financing and consent fees.

            Other expense was $1.5 million in the first quarter of 2003 compared
to income of $1.2 million in 2002.  Included in 2003 is net investment income of
$1.0 million, an unrealized loss on short-term investments of $1.0 million, loss
on interest rate swap $0.4, and loss on disposal of assets of $0.8 million.

            In the three months ended March 31, 2003, the Company  purchased and
retired $5.7 million  aggregate  principal amount of 10 1/2% Senior Notes in the
open market for $4.5  million.  After the write off of $0.2  million of deferred


                                       24




debt related costs,  the Company  recognized a pre-tax gain of $1.0 million.  In
the  quarter  ended March 31,  2002,  the Company  purchased  and retired  $82.5
million  aggregate  principal  amount  of the 10 1/2%  Senior  Notes in the open
market for $50.6  million.  After the write off of deferred debt related  costs,
the Company recognized a pre-tax gain of $29.0 million.  Subsequent to March 31,
2003, the Company purchased and retired $3.2 million aggregate  principal amount
of the 10 1/2% Senior Notes in the open market for $2.5 million.

            The  Company  adopted  the  provisions  of  Statement  of  Financial
Standards 142,  "Goodwill and Other  Intangible  Assets" ("SFAS 142")  effective
January 1, 2002. As a result of the adoption of SFAS 142, the Company recorded a
$44.0 million non-cash goodwill  impairment charge related to the H&H Wire Group
in the first quarter of 2002. This charge was reported as a cumulative effect of
an accounting change. The Company recorded this charge because the fair value of
this reporting unit, as determined by estimated cash flow projections,  was less
than the reporting unit's carrying value.

            The 2003 first quarter tax benefit is based on a Federal  benefit of
35%, offset by permanent differences and state and foreign tax expense. The 2002
first quarter tax  provision  assumes no liability  for federal  taxes.  This is
based on the assumed  utilization of net operating loss  carryforwards of WPC, a
non-consolidated  subsidiary.  The cumulative  effect of an accounting change in
2002 had no tax consequences as it relates to non-deductible goodwill.

            The comments that follow compare  revenues and operating income from
continuing operations by segment for the first quarter 2003 and 2002:


PRECIOUS METAL
- --------------

            Sales for the Precious  Metal Segment  decreased  $12.5 million from
$34.9 million in 2002 to $22.4 million in 2003  primarily due to the shutdown of
the Fairfield facility in the third quarter of 2002.  Operating income decreased
$2.8  million  from  $1.6  million  in 2002 to a loss of $1.2  million  in 2003.
Included in 2003 is a non-cash  lower of cost or market  charge of $1.3  million
related to precious metals inventory and an additional $1.1 million of severance
and related  expenses  allocated  to this group from the  reduction  in salaried
staff at Handy & Harman. The remaining operating income decrease of $0.4 million
is primarily due to the shutdown of the Fairfield, CT facility.


WIRE & TUBING
- -----------------

            Sales for the Wire & Tubing  Segment  decreased  $2.5  million  from
$34.6 million in 2002 to $32.1 million in 2003 due to the continued  weakness in
the semiconductor fabrication and telecommunications markets and the shutdown of
the Liversedge, England and Willingboro, N.J. facilities at the end of 2002.

            Operating income decreased by $2.6 million from $1.8 million in 2002
to an operating loss of $0.7 million in 2003.  Included in 2003 is an additional
$1.5 million of severance and related expenses  allocated to this group from the
reduction in salaried staff at Handy & Harman.  The remaining  operating  income
decrease of $1.1 million is due to the continued  weakness in the  semiconductor
fabrication  and  telecommunication  markets as well as  increased  raw material
costs and declining sales prices  associated  with this segment's  refrigeration
business.

ENGINEERED MATERIALS
- --------------------

            Sales for the Engineered  Materials  Segment  increased $3.2 million
from $23.3  million in 2002 to $26.5  million in 2003 due to market  share gains
and new products in this segment's fastener business.

            Operating income decreased by $1.3 million from $1.9 million in 2002
to $0.6  million in 2003.  Included  in 2003 is an  additional  $0.9  million of
severance  and related  expenses  allocated to this group from the  reduction in
salaried staff at Handy & Harman.  The remaining  operating  income  decrease of
$0.4 million is primarily due to increased raw material cost.



                                       25




FINANCIAL POSITION
- ------------------

            Net cash flow  provided  by  operating  activities  from  continuing
operations  for the three  months ended March 31, 2003  totaled  $84.1  million.
Income from continuing operations adjusted for non-cash income and expense items
used $6.4 million of cash.  Working capital  accounts  provided $89.5 million of
funds,  as  follows:  Short-term  trading  investments  and  related  short-term
borrowings  are reported as cash flow from  operating  activities and provided a
net  $93.8  million  of funds  in the  first  three  months  of  2003.  Accounts
receivable  used $6.1 million,  trade payables used $5.3 million,  and net other
current items provided $7.3 million. Inventories, valued principally by the LIFO
method for  financial  reporting  purposes,  totaled  $69.2 million at March 31,
2003, and used $.2 million.

            Other  non-working  capital items  included in operating  activities
provided $1.0 million.

            In the first three months of 2003, $3.4 million was spent on capital
improvements.

            In the first  quarter of 2003 the Company  purchased an aircraft for
$19.1  million  which it intends to re-sell . The  aircraft is included in other
current assets on the Company's Consolidated Balance Sheet at March 31, 2003.

            The  Company's  major  subsidiary,  H&H,  maintains  a separate  and
distinct credit facility with various financial institutions.

            Borrowings   outstanding  against  the  H&H  Senior  Secured  Credit
Facility at March 31, 2003 totaled $155.2 million. Letters of credit outstanding
under the H&H Revolving Credit Facility were $13.6 million at March 31, 2003. At
December 31, 2002,  borrowings  outstanding  under the H&H Senior Secured Credit
Facility were $130.5 million.

            H&H has entered into an interest rate swap  agreement for certain of
its  variable-rate  debt. The swap agreement  covers a notional amount of $100.0
million and converts $100.0 million of its variable rate debt to a fixed rate of
4.79%. The effective date of the swap is January 1, 2003 with a termination date
of July 1, 2004.

            In the three months ended March 31, 2003 the Company  purchased  and
retired $5.7 million  aggregate  principal amount of 10 1/2% Senior Notes in the
open  market for $4.5  million.  After the write off of $.2  million of deferred
debt related costs, the Company recognized a gain of $1.0 million.

            As a result of the recent PBGC action to  terminate  the WHX Pension
Plan, H&H has elected not to borrow any additional  funds against the H&H Credit
Facilities  until such time as the PBGC action is  resolved.  This  election has
resulted  in an  increase  in H&H  borrowings  under its Senior  Secured  Credit
Facility  of $24.7  million,  as H&H has not used  cash to reduce  its  revolver
balance.

LIQUIDITY
- ---------

            As more fully discussed  above, the PBGC has announced its intention
to seek to terminate the WHX Pension  Plan. If the PBGC were to prevail  against
the Company,  the PBGC could file a claim in an amount from $143 million to $521
million, which the Company would be unable to fund. An unfavorable resolution of
the PBGC action would have a material  adverse effect on the liquidity,  capital
resources and results of operations and financial  position of the Company.  The
following  discussion  on  Liquidity  of the  Company has been  prepared  and is
presented without giving effect to any resulting effects of the PBGC action.

            At March 31,  2003 the WHX Group  had cash and cash  equivalents  of
$99.9 million and short-term investments of $3.7 million.

            In the twelve months ended December 31, 2002, the Company  purchased
and retired $134.6 million aggregate principal amount of 10 1/2% Senior Notes in
the open market for $87.6  million.  During the period  January 1, 2003  through
March 31, 2003,  purchased  $5.7 million  aggregate  principal  amount of Senior
Notes in the open market for $4.5  million.  Subsequent  to March 31, 2003,  WHX
purchased and retired an additional $3.2 million  aggregate  principal amount of
10 1/2% Senior Notes in the open market for $2.5 million.  The cumulative result
of these  purchases  amounted to a reduction of principal of $143.5  million and
annual reduction in future cash interest expense of $15.1 million.



                                       26



            On July 31, 2002,  the Company sold the stock of Unimast,  Inc., its
wholly-owned  subsidiary,  to Worthington Industries,  Inc. for $95.0 million in
cash. Under the terms of the agreement,  the buyer assumed  approximately  $25.6
million of Unimast debt.  Net cash proceeds from the sale,  after escrow of $2.5
million,  closing costs,  transaction fees, employee related payments, and other
costs and expenses were approximately  $85.0 million.  The Company applied these
proceeds in accordance  with the terms of the Indenture for the Company's 10 1/2
% Senior Notes.

            In 2001, in connection with the term loan portion of the WPC Group's
debtor-in-possession   financing,   WHX  purchased  a   participation   interest
comprising  an  undivided  interest  in the  term  loan in the  amount  of $30.5
million. In addition, at March 31, 2003, WHX had balances due from WPSC totaling
$7.0 million in the form of advances and liquidity  support.  As part of the POR
the  Company  has agreed  conditionally  to make  certain  contributions  to the
reorganized company. Under the WHX contribution the Company will forgo repayment
of the above claims and a will contribute $20 million in cash to the reorganized
company.

            The WHX Group has a significant amount of outstanding  indebtedness,
and their  ability to access  capital  markets  in the  future  may be  limited.
However,  management  believes that cash on hand and future  operating cash flow
will enable the WHX Group to meet its cash needs for the foreseeable future. The
credit   agreement   of  H&H  has  certain   financial   covenants   restricting
indebtedness,  liens and limiting  cash  distributions  that can be made to WHX.
Certain  financial  covenants  associated with leverage,  fixed charge coverage,
capital spending and interest  coverage must be maintained.  In third quarter of
2002, H&H received a capital  contribution  of $5.0 million from WHX in order to
remain in compliance with certain of these financial covenants.  Such funds were
utilized to reduce H&H debt. The H&H credit  agreement allows for the payment of
management  fees,  income taxes  pursuant to a tax sharing  agreement,  precious
metal lease  repayments and related  interest,  and certain other  expenses.  In
addition,  dividends may be paid under certain conditions. At December 31, 2002,
the net assets of H&H amounted to $206.1 million,  of which  approximately  $1.0
million was not restricted as to the payment of dividends to WHX.

            On March 6, 2003,  the PBGC  issued its Notice and on March 7, 2003,
the PBGC  published  its  Notice  and filed a  Complaint  in the  United  States
District  Court for the Southern  District of New York seeking to terminate  the
WHX  Corporation  Pension Plan ("WHX Plan").  On March 11, 2003 H&H informed its
lenders that the PBGC action may have been an occurrence that would preclude H&H
from making  certain  representations  to the  lenders  (as  required by the H&H
Facilities) in connection with future borrowings.  H&H has elected not to borrow
any  additional  funds  against the H&H  Facilities  until such time as the PBGC
action is  resolved.  If the PBGC action is upheld and the WHX  Pension  Plan is
terminated,  such termination would constitute an event of default under the H&H
Facilities.  If H&H is unable to cure the default or obtain an  amendment to the
H&H  Facilities,  it could lead to a  cancellation  of the H&H Facilities and an
acceleration  of the outstanding  borrowings.  If the lenders were to accelerate
the obligations under the H&H Facilities it would have a material adverse effect
upon the liquidity, financial position and capital resources of H&H.

            In  addition,  an  acceleration  of the  obligations  under  the H&H
Facilities would be an event of default under WHX's 10 1/2 % Senior Notes.  Upon
the  occurrence  of an event of  default,  the  trustee or the holders of 25% in
principal  amount of the then  outstanding  notes could  accelerate  the 10 1/2%
Senior Notes.  Any such  acceleration  would have a material adverse effect upon
the liquidity, financial position and capital resources of WHX.

            Short-term  liquidity is dependent,  in large part, on cash on hand,
investments,  precious metal values,  and general economic  conditions and their
effect on market demand.  Long-term  liquidity is dependent upon the WHX Group's
ability to sustain profitable operations and control costs during periods of low
demand  or  pricing  in order to  sustain  positive  cash  flow.  The WHX  Group
satisfies its working capital  requirements  through cash on hand,  investments,
borrowing  availability  under the Revolving Credit Facility and funds generated
from operations.  The WHX Group believes that, cash on hand, assuming it is able
to sustain the current  outstanding  borrowings  under the H&H Facilities,  will
provide  the WHX Group for the next  twelve  months  with the funds  required to
satisfy working capital and capital expenditure requirements.  However, factors,
such as the PBGC's  announced  intention to  terminate  the WHX Pension Plan and
economic  conditions,  could  materially  affect  the  WHX  Group's  results  of
operations, financial condition and liquidity.

            At  March  31,  2003  there  were 2.6  million  shares  of  Series A
Convertible  Preferred  Stock and 2.9  million  shares  of Series B  Convertible
Preferred  Stock  outstanding.  Dividends on these shares are cumulative and are
payable quarterly in arrears, in an amount equal to $3.25 per annum per share of
Series A and $3.75 per annum per share of Series B. Pursuant to the terms of the
Supplemental  Indenture to the Company's 10 1/2% Senior  Notes,  the Company was
prohibited from paying dividends on this Preferred Stock until after October 31,
2002,  at the  earliest  and  thereafter  only in the  event  that  the  Company


                                       27



satisfies  certain  conditions set forth in the Indenture.  Such conditions were
not satisfied at March 31, 2003.  Presently,  management believes that it is not
likely that the Company will be able to pay these  dividends in the  foreseeable
future.  The holders of the Preferred  Stock are eligible to elect two directors
to the  Company's  Board of  Directors  upon the  Company's  failure  to pay six
quarterly  dividend  payments,  whether  or not  consecutive.  Dividends  on the
Preferred  Stock have not been paid since the  dividend  payment of October  31,
2000.  Accordingly,  the holders of the Preferred  Stock have the right to elect
two directors to the Company's  Board of Directors.  To date, the holders of the
Preferred  Stock have not elected such directors.  At March 31, 2003,  preferred
dividends in arrears totaled $48.6 million.

NEW ACCOUNTING STANDARDS
- ------------------------

            The  Company  adopted  the  provisions  of  Statement  of  Financial
Standards 142,  "Goodwill and Other  Intangible  Assets" ("SFAS 142")  effective
January 1, 2002. As a result of the adoption of SFAS 142, the Company recorded a
$44.0 million non-cash goodwill  impairment charge related to the H&H Wire Group
in the first quarter of 2002. This charge was reported as a cumulative effect of
an accounting change. The Company recorded this charge because the fair value of
this reporting unit, as determined by estimated cash flow projections,  was less
than the reporting unit's carrying value.

            In August 2001, the Financial  Accounting  Standards  Board ("FASB")
issued Statement No. 143,  "Accounting for Asset Retirement  Obligation"  ("SFAS
143").  SFAS 143 requires that  obligations  associated with the retirement of a
tangible  long-lived asset be recorded as a liability when those obligations are
incurred,  with the amount of the  liability  initially  measured at fair value.
Upon  initially  recognizing  a  liability  for an  asset-retirement  obligation
("ARO"),  an entity must  capitalize  the cost by recognizing an increase in the
carrying  amount of the related  long-lived  asset.  Over time, the liability is
accreted  to its  present  value  each  period,  and  the  capitalized  cost  is
depreciated  over the useful life of the related asset.  Upon  settlement of the
liability,  an entity either settles the  obligation for its recorded  amount or
incurs a gain or loss upon settlement. WHX adopted the provisions of SFAS 143 on
January  1,  2003 and its  adoption  did not have a  significant  effect  on the
Company's financial statements.

            In October 2001, the FASB issued Statement No. 144,  "Accounting for
the Impairment or Disposal of Long-Lived  Assets".  SFAS 144 addresses financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
The Statement also extends the reporting  requirements to report separately,  as
discontinued operations,  components of an entity that have either been disposed
of or classified as held for sale.  WHX adopted the provisions of SFAS 144 as of
January 1, 2002.

            On July 31, 2002,  WHX sold the stock of Unimast,  its  wholly-owned
subsidiary  for $95.0  million.  As a result of this  transaction,  Unimast  was
accounted for as a discontinued operation in accordance with SFAS 144. (see Note
2).

            In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs
Associated with Exit or Disposal  Activities"  ("SFAS 146"). SFAS 146 sets forth
various  modifications  to existing  accounting  guidance  which  prescribes the
conditions  which  must be met in  order  for  costs  associated  with  contract
terminations, facility consolidations,  employee relocations and terminations to
be accrued and recorded as liabilities in financial statements.  WHX adopted the
provisions of SFAS 146, as related to exit or disposal  activities as of January
1, 2003,  and its adoption did not have a  significant  effect on the  Company's
financial statements.

            In December  2002,  the FASB issued  SFAS No. 148,  "Accounting  for
Stock-Based  Compensation - Transition and Disclosure." SFAS No. 148 amends SFAS
No. 123,  "Accounting  for  Stock-Based  Compensation,"  to provide  alternative
methods of  transition  to SFAS No.  123's fair value method of  accounting  for
stock-based employee  compensation.  While the Statement does not amend SFAS No.
123 to require  companies to account for employee  stock  options using the fair
value method,  the  disclosure  provisions of SFAS No. 148 are applicable to all
companies with  stock-based  employee  compensation,  regardless of whether they
account for that compensation using the fair value method of SFAS No. 123 or the
intrinsic  value  method  of  APB  No.  25,  "Accounting  for  Stock  Issued  to
Employees." The Company has adopted the disclosure provisions of SFAS 148.

            In  January   2003,   the  FASB   issued   Interpretation   No.  46,
"Consolidation of Variable Interest Entities," which addresses  consolidation by
a business of variable interest entities in which it is the primary beneficiary.
The Interpretation is effective immediately for certain disclosure  requirements


                                       28



and variable  interest  entities  created after January 31, 2003,  and in fiscal
2004 for all other variable interest entities. This Interpretation will not have
a material impact on the Company's financial statements. .

                                     *******

            When used in the  Management's  Discussion  and Analysis,  the words
"anticipate",  "estimate"  and  similar  expressions  are  intended  to identify
forward-looking  statements  within the meaning of Section 27A of the Securities
Act and Section 21E of the Exchange Act, which are intended to be covered by the
safe harbors created thereby.  Investors are cautioned that all  forward-looking
statements involve risks and uncertainty,  including without limitation, general
economic  conditions and, the ability of the Company to develop markets and sell
its products and the effects of  competition  and pricing.  Although the Company
believes that the  assumptions  underlying  the  forward-looking  statements are
reasonable, any of the assumptions could be inaccurate, and therefore, there can
be no assurance that the  forward-looking  statements included herein will prove
to be accurate.

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

            There have been no changes in  financial  market risk as  originally
discussed  in the  Company's  Annual  Report  on Form  10-K for the  year  ended
December 31, 2002.

ITEM 4.     CONTROLS AND PROCEDURES

            Based on their evaluation, as of a date within 90 days of the filing
of this Form 10-Q,  the  Company's  Principal  Executive  Officer and  Principal
Financial  Officer  have  concluded  the  Company's   disclosure   controls  and
procedures (as defined in Rules 13a-14 and 15d-14 under the Securities  Exchange
Act of 1934) are effective.  There have been no significant  changes in internal
controls  or in the  factors  that could  significantly  affect  these  controls
subsequent to the date of their  evaluation,  including any  corrective  actions
with regard to significant deficiencies and material weaknesses.


PART II     OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

            On June 25, 1998,  the Securities  and Exchange  Commission  ("SEC")
instituted an administrative proceeding against the Company alleging that it had
violated  certain SEC rules in  connection  with the tender  offer for  Dynamics
Corporation of America ("DCA") commenced on March 31, 1997 through the Company's
wholly-owned subsidiary, SB Acquisition Corp. ("Offer"). Specifically, the Order
Instituting  Proceedings  ("Order") alleges that, in its initial form, the Offer
violated the "All Holders Rule," Rule 14d-10(a)(1) under the Securities Exchange
Act of 1934, as amended ("Exchange Act"), based on the Company's  inclusion of a
"record holder  condition" in the Offer.  No shareholder had tendered any shares
at the time the  condition  was  removed.  The Order  further  alleges  that the
Company  violated  Rules  14d-4(c)  and  14d-6(d)  under the  Exchange  Act upon
expiration of the Offer, by allegedly  waiving material  conditions to the Offer
without prior notice to shareholders and purchasing the  approximately  10.6% of
DCA's outstanding  shares tendered pursuant to the offer. The SEC does not claim
that the Offer was intended to or in fact defrauded any investor.

            The Order institutes proceedings to determine whether the SEC should
enter an order  requiring the Company (a) to cease and desist from committing or
causing any future  violation of the rules alleged to have been violated and (b)
to pay approximately $1.3 million in disgorgement of profits.  The Company filed
an answer  denying any violations and seeking  dismissal of the  proceeding.  On
October 6, 2000, the initial decision of the  Administrative Law Judge who heard
the case  dismissed all charges  against the Company,  with the finding that the
Company  had not  violated  the law.  The  Division of  Enforcement  has filed a
petition for the SEC to review the decision and a brief,  but only as to the All
Holders Rule Claim. The SEC, however,  has authority to review any issues on its
own accord.  WHX has filed its opposition brief. The SEC heard oral arguments on
the case on April 24, 2003

            On November 16, 2000, the WPC Group filed petitions for relief under
Chapter 11 of the Bankruptcy Code. The Bankruptcy  Filing was made in the United
States  Bankruptcy  Court  for the  Northern  District  of  Ohio.  As a  result,
subsequent to the  commencement of the Bankruptcy  Filing,  the WPC Group sought


                                       29



and obtained  several  orders from the  Bankruptcy  Court that were  intended to
enable the WPC Group to continue business  operations as  debtors-in-possession.
Since the Petition Date,  the WPC Group's  management has been in the process of
stabilizing their businesses and evaluating their  operations,  while continuing
to provide uninterrupted services to its customers.  Reference is made to Note 1
of the Condensed  Consolidated Financial Statements included herewith and to the
Company's Annual Report Form 10-K for a more detailed description of the matters
referred to in this paragraph.

            Reference  is  hereby  made  to  Item 3.  Legal  Proceedings  of the
Company's  Annual  Report on Form 10-K for the year ended  December 31, 2002, as
well as to Note 10 to the Condensed  Consolidated  Financial Statements included
herein, for information regarding additional matters.


ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

            At March  31,  2003,  there  were 2.6  million  shares  of  Series A
Convertible  Preferred  Stock and 2.9  million  shares  of Series B  Convertible
Preferred  Stock  outstanding.  Dividends on these shares are cumulative and are
payable quarterly in arrears, in an equal amount to $3.25 per annum per share of
Series A and $3.75 per annum per share of Series B. Pursuant to the terms of the
Supplemental  Indenture to the Company's 10 1/2 % Senior Notes,  the Company was
prohibited from paying dividends on this Preferred Stock until after October 31,
2002,  at the  earliest  and  thereafter  only in the  event  that  the  Company
satisfies  certain  conditions set forth in the Indenture.  Such conditions were
not satisfied as of March 31, 2003.  Presently,  management  believes that it is
not  likely  that  the  Company  will  be  able to pay  these  dividends  in the
foreseeable  future.  At March 31, 2003  dividends  in arrear  amounted to $48.6
million.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         *  Exhibit 99.1 Certification of Principal Executive Officer

         *  Exhibit 99.2 Certificate of Principal Financial Officer

            Form 8-K filed on February 14, 2003

            Form 8-K filed on March 3, 2003

            Form 8-K filed on March 7, 2003

            Form 8-K filed on March 27, 2003

          * Filed herewith


                                       30




                                   SIGNATURES


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



                                      WHX CORPORATION


                                      /s/ Robert K. Hynes
                                      -------------------
                                      Robert K. Hynes
                                      Chief Financial Officer
                                      (Principal Accounting Officer)

                                      May 14, 2003


                                       31




                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

  Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C.ss.1350)


I, Neil D. Arnold, certify that:

     1.  I have reviewed this quarterly report of Form 10-Q of WHX Corporation;

     2.  Based on my  knowledge,  this  quarterly  report  does not  contain any
         untrue  statement of a material  fact or omit to state a material  fact
         necessary to make the  statements  made, in light of the  circumstances
         under which such  statements  were made, not misleading with respect to
         the period covered by this quarterly report;

     3.  Based on my knowledge,  the financial  statements,  and other financial
         information  included in this quarterly  report,  fairly present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this quarterly report;

     4.  The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         we have:

         a)   Designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

         b)   Evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls and  procedures  as of a date within 90 days prior to the
              filing date of this quarterly report (the "Evaluation Date"); and

         c)   Presented  in this  quarterly  report  our  conclusions  about the
              effectiveness  of the disclosure  controls and procedures based on
              our evaluation as of the Evaluation Date.

     5.  The registrant's other certifying officers and I have disclosed,  based
         on our most recent  evaluation,  to the  registrant's  auditors and the
         audit  committee  of  registrant's   board  of  directors  (or  persons
         performing the equivalent functions):

         a)   All  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  process,  summarize and report  financial data
              and have  identified  for the  registrant's  auditors any material
              weaknesses in internal controls; and

         b)   Any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal controls; and

     6.  The registrant's other certifying officers and I have indicated in this
         quarterly  report  whether  or not there  were  significant  changes in
         internal controls or in other factors that could  significantly  affect
         internal controls subsequent to the date of our most recent evaluation,
         including   any   corrective   actions   with  regard  to   significant
         deficiencies and material weaknesses.


                                  /s/ Neil D. Arnold
                                  ------------------
                                  Neil D. Arnold
                                  Vice Chairman
                                  May 14, 2003


                                       32



                  CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

  Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C.ss.1350)

I, Robert K. Hynes, certify that:

     1.  I have reviewed this quarterly report of Form 10-Q of WHX Corporation;

     2.  Based on my  knowledge,  this  quarterly  report  does not  contain any
         untrue  statement of a material  fact or omit to state a material  fact
         necessary to make the  statements  made, in light of the  circumstances
         under which such  statements  were made, not misleading with respect to
         the period covered by this quarterly report;

     3.  Based on my knowledge,  the financial  statements,  and other financial
         information  included in this quarterly  report,  fairly present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this quarterly report;

     4.  The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         we have:

         a)   Designed such  disclosure  controls and  procedures to ensure that
              material  information  relating to the  registrant,  including its
              consolidated  subsidiaries,  is made known to us by others  within
              those  entities,  particularly  during  the  period in which  this
              quarterly report is being prepared;

         b)   Evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls and  procedures  as of a date within 90 days prior to the
              filing date of this quarterly report (the "Evaluation Date"); and

         c)   Presented  in this  quarterly  report  our  conclusions  about the
              effectiveness  of the disclosure  controls and procedures based on
              our evaluation as of the Evaluation Date.

     5.  The registrant's other certifying officers and I have disclosed,  based
         on our most recent  evaluation,  to the  registrant's  auditors and the
         audit  committee  of  registrant's   board  of  directors  (or  persons
         performing the equivalent functions):

         a)   All  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  process,  summarize and report  financial data
              and have  identified  for the  registrant's  auditors any material
              weaknesses in internal controls; and

         b)   Any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal controls; and

     6.  The registrant's other certifying officers and I have indicated in this
         quarterly  report  whether  or not there  were  significant  changes in
         internal controls or in other factors that could  significantly  affect
         internal controls subsequent to the date of our most recent evaluation,
         including   any   corrective   actions   with  regard  to   significant
         deficiencies and material weaknesses.


                                           /s/ Robert K. Hynes
                                           -------------------
                                           Robert K. Hynes
                                           Chief Financial Officer
                                           May 14, 2003


                                       33