Back to GetFilings.com




                                    FORM 10-Q

                                  UNITED STATES
                       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, 2004

/ /   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, 2004             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 7, 2004
was 5,485,856.

                                       1




                                 WHX CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                   (Unaudited)

                                                        THREE MONTHS ENDED MARCH 31,
                                                           2004         2003
- -----------------------------------------------------------------------------------
                                                             (IN THOUSANDS)

Net sales                                                $ 97,494      $ 81,000

Cost of goods sold                                         79,463        66,949
                                                         --------      --------

Gross profit                                               18,031        14,051

Selling, general and administrative expenses               13,847        21,973
Loss on disposal of fixed assets                               42            13
                                                         --------      --------

Income (loss) from operations                               4,142        (7,935)
                                                         --------      --------

Other:
           Interest expense                                 4,709         5,017
           (Loss) gain on early retirement of debt         (1,161)        1,033
           Other income (expense)                             255        (1,508)
                                                         --------      --------

Loss before taxes                                          (1,473)      (13,427)

Tax expense (benefit)                                         512        (4,579)
                                                         --------      --------

Net loss                                                 $ (1,985)     $ (8,848)
                                                         ========      ========


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

Net loss applicable to common stockholders               $ (6,841)     $(13,704)
                                                         ========      ========

BASIC AND DILUTED PER SHARE OF COMMON STOCK

Net loss per share                                       $  (1.26)     $  (2.57)
                                                         ========      ========

SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       2






                                 WHX CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                   (Unaudited)


                                                         MARCH 31,   DECEMBER 31,
                                                           2004           2003
- --------------------------------------------------------------------------------------
                                                     (Dollars and shares in thousands)
ASSETS
Current Assets:
      Cash and cash equivalents                         $  22,987      $  41,990
      Restricted cash                                      12,668           --
      Trade receivables - net                              57,759         42,054
      Inventories                                          57,693         41,782
      Other current assets                                  9,478         30,174
                                                        ---------      ---------
                 Total current assets                     160,585        156,000

Property, plant and equipment at cost, less
        accumulated depreciation and amortization         102,618        104,223
Goodwill and other intangibles                            125,994        126,089
Intangibles - pension asset                                   758            758
Assets held for sale                                        2,000          2,000
Other non-current assets                                   18,432         17,076
                                                        ---------      ---------

                                                        $ 410,387      $ 406,146
                                                        =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Trade payables                                     $  37,591      $  27,300
     Accrued liabilities                                   28,367         29,395
     Current portion of long-term debt                      6,549         40,056
     Short-term debt                                       32,779           --
                                                        ---------      ---------
               Total current liabilities                  105,286         96,751

Long-term debt                                            188,100        189,344
Accrued pension liability                                  26,692         27,367
Other employee benefit liabilities                          7,639          7,840
Additional minimum pension liability                       24,912         24,912
Other liabilities                                           1,176          1,047
                                                        ---------      ---------
                                                          353,805        347,261

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: 5,486 shares                55             55
    Accumulated other comprehensive loss                  (21,976)       (21,642)
    Additional paid-in capital                            556,206        556,206
    Unearned compensation - restricted stock awards           (83)           (99)
    Accumulated deficit                                  (478,172)      (476,187)
                                                        ---------      ---------
Total stockholders' equity                                 56,582         58,885
                                                        ---------      ---------

                                                        $ 410,387      $ 406,146
                                                        =========      =========

SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       3





                                 WHX CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (Unaudited)

                                                                 THREE MONTHS ENDED
                                                                      MARCH 31,
                                                                 2004           2003
- ----------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                      $  (1,985)     $  (8,848)

Items not affecting cash from operating activities:
  Depreciation and amortization                                   3,726          3,723
  Amortization of debt related costs                                515            495
  Other postretirement benefits                                     113             63
  Loss (gain) on early retirement of debt                         1,161         (1,033)
  Deferred income taxes                                            --           (4,855)
  Loss on asset dispositions                                         42             13
  Pension (income) expense                                         (675)         4,030
  Equity loss in affiliated companies                                 5             16
 Other                                                               65           --
Decrease (increase)  in working capital elements,
  net of effect of acquisitions:
      Trade receivables                                         (15,705)        (6,119)
       Inventories                                              (15,911)          (249)
       Short term investments-trading                              --          201,615
       Investment account borrowings                               --         (107,857)
       Other current assets                                       1,396          6,248
       Other current liabilities                                  9,384         (4,123)
  Other items-net                                                   550            991
                                                              ---------      ---------
Net cash (used) provided by operating activities                (17,319)        84,110
                                                              ---------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Receipts from WPC                                                --              500
  Purchase of aircraft                                             --          (19,106)
  Proceeds from sale of aircraft                                 19,301           --
  Plant additions and improvements                               (2,432)        (3,439)
  Proceeds from sales of assets                                       9            457
                                                              ---------      ---------
Net cash provided by (used in) investing activities              16,878        (21,588)
                                                              ---------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Cash proceeds from Handy & Harman term loans                  99,329           --
   Net borrowings from revolving credit facilities               32,779           --
   Restricted cash placed on deposit                            (12,668)          --
   Repayment of  H&H Senior Secured Credit Facility            (149,684)          --
   Net borrowings from H&H Senior Secured Credit Facility        20,604         23,475
   Repayment of H&H Industrial Revenue Bond                      (5,000)          --
   Debt issuance fees                                            (3,922)          --
   Cash paid on early extinguishment of debt                       --           (4,542)
                                                              ---------      ---------
Net cash (used in)provided by financing activities              (18,562)        18,933
                                                              ---------      ---------
NET CASH (USED IN) PROVIDED BY OPERATIONS                       (19,003)        81,455

Cash and cash equivalents at beginning of period                 41,990         18,396
                                                              ---------      ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                    $  22,987      $  99,851
                                                              =========      =========

SEE NOTES TO CONDENSED 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,  2003.  The
results  of  operations  for the  three  months  ended  March  31,  2004 are not
necessarily indicative of the operating results for the full year.

            The unaudited condensed  consolidated  financial  statements include
the  accounts  of  all  subsidiary  companies.  Wheeling-Pittsburgh  Corporation
("WPC") and its subsidiaries, which had been subsidiaries of the Company, ceased
to be  subsidiaries on August 1, 2003. On November 16, 2000, 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  ("Bankruptcy
Filing").  As a result of the Bankruptcy Filing, the Company had, as of November
16, 2000,  deconsolidated the balance sheet of its wholly-owned  subsidiary WPC.
Accordingly,  the accompanying condensed  consolidated  statements of operations
and the condensed  consolidated  statements  of cash flows for the  three-months
ended March 31, 2003  exclude  WPC. As discussed in Note 1, a Chapter 11 Plan of
Reorganization  (the "POR") for the WPC Group was consummated on August 1, 2003.
Among other things,  as a result of the  consummation of the POR, each member of
the WPC Group is no longer a subsidiary of WHX Corporation.

            The  accompanying   unaudited   condensed   consolidated   financial
statements  have been  prepared  assuming the Company  will  continue as a going
concern, which indicates that the Company will be able to realize its assets and
satisfy its liabilities in the normal course of business. The WHX 10 1/2% Senior
Notes in the  amount  of $92.8  million  are due on April  15,  2005.  It is the
Company's  intention  to  refinance  this  obligation  prior  to  its  scheduled
maturity;  however  there  can be no  assurance  that such  refinancing  will be
obtained.  The  Company's  access to capital  markets in the future to refinance
such  indebtedness may be limited.  If the Company were unable to refinance this
obligation, it would have a material adverse impact on the liquidity,  financial
position and capital  resources of WHX and would impact the Company's ability to
continue as a going  concern.  The unaudited  condensed  consolidated  financial
statements do not include any adjustments  that might result from the occurrence
of this contingency.

NATURE OF OPERATIONS

            WHX is a  holding  company  that has been  structured  to  invest in
and/or acquire a diverse group of businesses that are managed on a decentralized
basis. WHX's primary business is H&H, a diversified  manufacturing company whose
strategic  business units  encompass  three  segments:  precious  metal,  wire &
tubing,  and  engineered  materials.  WHX's other business (up through August 1,
2003) consisted of WPC and six of its subsidiaries, including WPSC; a vertically
integrated  manufacturer of value-added  and flat rolled steel  products.  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."

STOCK BASED COMPENSATION

            The  following  table  illustrates  the  effect  on net  income  and
earnings per share if WHX had applied the fair-value  recognition  provisions of
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation," (SFAS123"), to stock-based compensation:

                                       5





                                                                      THREE MONTHS ENDED
                                                               MARCH 31, 2004    MARCH 31, 2003
                                                               ----------------------------------
                                                                (IN THOUSANDS - EXCEPT PER SHARE)

Net income (loss) as reported applicable to common stockholders     $(1,985)     $(8,848)
Add: compensation expense                                                16         --

Deduct: total stock-based compensation expense determined under
    fair-value based method for all awards                             (113)        (127)
                                                                    -------      -------

Pro forma basic and diluted earnings (loss) per share               $(2,082)     $(8,975)
                                                                    =======      =======

Loss per share:
   Basic and diluted  - as reported                                 $ (1.26)     $ (2.57)
   Basic and diluted  - pro forma                                   $ (1.28)     $ (2.59)

NOTE 1 - RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

            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.
In December  2003,  the FASB  issued a revised  Interpretation,  FIN 46R,  which
addresses a partial deferral of and certain proposed modifications to FIN 46, to
address  certain  implementation  issues.  The adoption of FIN 46R on January 1,
2004 did not have a material impact on the Company's financial statements.

            In  December  2003,  the FASB issued  SFAS No. 132  (revised  2003),
"Employers'  Disclosures about Pensions and Other  Postretirement  Benefits,  an
amendment  of FASB  Statements  No.  87,88,  and  106,  and a  revision  of FASB
Statement  No.  132"  ("SFAS  132  (revised  2003)").   This  statement  revises
employers'  disclosures  about  pension plans and other  postretirement  benefit
plans. SFAS 132 is effective for fiscal years ending after December 15, 2003 and
the Company has adopted the applicable disclosures during fiscal year 2003.

            In January 2004,  the FASB issued FASB Staff Position No. FAS 106-1,
"Accounting  and Disclosure  Requirements  Related to the Medicare  Prescription
Drug,  Improvement and Modernization  Act of 2003" (FSP 106-1).  The FSP permits
employers that sponsor postretirement benefit plans (plan sponsors) that provide
prescription  drug  benefits to  retirees  to make a one-time  election to defer
accounting for any effects of the Medicare Prescription Drug,  Improvement,  and
Modernization  Act of 2003 (the "Act").  Without the FSP, plan sponsors would be
required under Statement of Financial  Accounting  Standards No. 106, EMPLOYERS'
ACCOUNTING FOR POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (FAS 106), to account
for the effects of the Act in the fiscal period that includes  December 8, 2003,
the date the President signed the Act into law. The Company has elected to defer
the  accounting  for any  effects  of the Act in  their  fiscal  2003  financial
statements.

            Proposed FASB Staff Position No. 106b (FSP 106-b) includes  guidance
on  recognizing  the effects of the new  legislation  under  various  conditions
surrounding  the assessment of "actuarial  equivalence"  of subsidies  under the
Act. The proposed FSP 106-b,  if passed would be effective for the first interim
or  annual  period  beginning  after  June 15,  2004  with  earlier  application
permitted.  The Company's  accumulated plan benefit obligations and net periodic
benefit cost do not reflect any amount  associated  with the subsidy because the
Company is unable to conclude  whether the plan's  prescription  drug benefit is
actuarially equivalent to Medicare "Part D" benefits under the Act.

NOTE 2 - 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, 2004
and 2003,  the  conversion of preferred  stock and the exercise of options would
have had an  anti-dilutive  effect.  At  March  31,  2004  and 2003 the  assumed
conversion of preferred stock would increase  outstanding shares of common stock
by  5,127,914  shares.  At March 31, 2004 the  exercise of stock  options  would
increase  outstanding shares of common stock by 94,171 shares. At March 31, 2004
there were 60,000 shares of non-vested  common stock  associated with restricted
stock awards. A reconciliation  of the income and shares used in the computation
follows:

                                       6





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

                                             For the Three Months Ended March 31, 2004
                                             Income            Shares         Per-Share
                                           (Numerator)      (Denominator)       Amount
                                           -----------      -------------     ----------

Net loss                                    $ (1,985)
Less: Preferred stock dividends                4,856
                                            ---------

BASIC AND DILUTED EPS
Loss applicable to common stockholders      $ (6,841)            5,427          $ (1.26)
                                            =========       ==========          =======

                                             For the Three Months Ended March 31, 2003
                                             Income            Shares         Per-Share
                                           (Numerator)      (Denominator)       Amount
                                           -----------      -------------     ----------

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

BASIC AND DILUTED EPS
Loss applicable to common stockholders     $(13,704)             5,339          $ (2.57)
                                           =========        ==========          =======

            Outstanding  stock  options for common  stock  granted to  officers,
directors, key employees and others totaled 1.2 million at March 31, 2004.

PREFERRED STOCK DIVIDENDS

            At March 31,  2004,  dividends  in  arrears to Series A and Series B
Convertible  Preferred  Shareholders  were  $29.3  million  and  $38.7  million,
respectively.  Presently  management  believes  that it is not  likely  that the
Company will be able to pay these dividends in the foreseeable future.

NOTE 3 - COMPREHENSIVE INCOME (LOSS)

Comprehensive  income (loss) for the three-months  ended March 31, 2004 and 2003
is as follows:

(IN THOUSANDS)                                    THREE MONTHS ENDED
                                                       MARCH 31,
                                                 2004           2003
                                                 ----           ----

Net loss                                        $(1,985)     $(8,848)

Other comprehensive income (loss):

   Foreign currency translation adjustments        (334)         761
                                                -------      -------

Comprehensive income (loss)                     $(2,319)     $(8,087)
                                                =======      =======

Accumulated other comprehensive  income (loss) balances as of March 31, 2004 and
December 31, 2003 were comprised as follows:

(IN THOUSANDS)
                                             MARCH 31,    DECEMBER 31,
                                               2004          2003
                                            -------------------------

Minimum pension liability adjustment        $(23,996)     $(23,996)

Foreign currency translation adjustment        2,020         2,354
                                            ----------------------

                                             (21,976)      (21,642)
                                            ======================

                                       7





NOTE 4 - SHORT TERM INVESTMENTS

            Net realized and unrealized losses on trading securities included in
other  income  (expense)  for the first  quarter of 2004 and 2003 were income of
$0.3 million and losses of $0.9 million, respectively.

NOTE 5 - INVENTORIES

            Inventories at March 31, 2004 and December 31, 2003 are comprised as
follows:

(IN THOUSANDS)                                                                     MARCH 31,    DECEMBER 31,
                                                                                     2004          2003
                                                                                   ---------    ------------

Finished products                                                                  $ 14,826      $ 14,938
In-process                                                                            9,691         7,992
Raw materials                                                                        16,292        17,290
Precious metal - hedged                                                              15,322          --
Fine and fabricated precious metal in various stages of completion - at market        2,530         1,575
                                                                                   --------      --------
                                                                                     58,661        41,795
LIFO reserve                                                                           (968)          (13)
                                                                                   --------      --------
                                                                                   $ 57,693      $ 41,782
                                                                                   ========      ========

            The Company holds unhedged precious metal positions that are subject
to market fluctuations. The portion of the precious metal inventory that has not
been hedged and,  therefore,  is subject to price risk is included in  inventory
using the last-in, first-out (LIFO) method of inventory valuation.

            Hedged  precious  metal  reflects  the fair value of precious  metal
purchased  (other than LIFO  inventory)  and held by the  Company  plus the fair
value of contracts that are in a gain position  undertaken to economically hedge
price exposures. The price exposure is hedged through a forward or future sale.

            To the extent metal prices  increase  subsequent  to a spot purchase
that has been hedged,  the Company will  recognize a gain as a result of marking
the spot metal to market  while at the same time  recognizing  a loss related to
the  fair  value  of the  derivative  instrument  (forwards  and  futures).  The
aggregate  fair value of derivatives in a loss position is classified as part of
hedged  metal  obligations  at the  balance  sheet date  because the Company has
incurred a liability to a third party. Should the reverse occur and metal prices
decrease,  the resultant gain on the derivative  will be offset against the loss
within the hedged metal position.

            Both  hedged  precious  metal  and  derivative  instruments  used in
hedging  are stated at fair  value.  Any change in value,  whether  realized  or
unrealized, is recognized as an adjustment to cost of sales in the period of the
change.

            The market value of the unhedged  precious metal inventory  recorded
at LIFO  exceeded  cost by $1.0  million  and $0 million  at March 31,  2004 and
December 31, 2003,  respectively.  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.

            In the normal  course of business,  certain  customers and suppliers
deposit  quantities  of  precious  metals  with the  Company  under a variety of
arrangements. Equivalent quantities of precious metals are returnable as product
or in other forms.  Metals held for the accounts of customers  and suppliers are
not reflected in the Company's financial statements.

            At December 31, 2003,  1,605,000  ounces of silver and 14,617 ounces
of  gold  were  leased  to  the  Company  under  a  consignment  facility.  This
consignment  facility  was  terminated  on  March  30,  2004  and H&H  purchased
approximately  $15.0 million of precious metal. The price exposure on this metal
purchase was hedged through a forward sale.

NOTE 6 - PENSIONS, OTHER POSTRETIREMENT AND POST-EMPLOYMENT BENEFITS

            The Company maintains  several  qualified and non-qualified  pension
plans and other postretirement  benefit plans covering  substantially all of its
employees.

                                       8





The  following  table  presents  the  components  of net  periodic  pension cost
(credit) for the three months ended March 31, 2004 and 2003:

                                           Domestic Plan
                                     ------------------------
                                        2004          2003
                                     ------------------------
                                          (IN THOUSANDS)

Service cost                           $   375      $ 2,125
Interest cost                            5,800      $ 6,200
Expected return on plan assets          (6,875)      (6,175)
Amortization of prior service cost          25        1,450
Recognized actuarial (gain)/loss          --            430
                                       -------      -------
                                       $  (675)     $ 4,030
                                       =======      =======

NOTE 7 - GOODWILL AND OTHER INTANGIBLES

            The components of goodwill by segment at December 31, 2003 and March
31, 2004 were as follows:

(IN THOUSANDS)
                                    Precious            Wire &         Engineered
                                     Metals             Tubing           Materials             Total
                                    --------           --------        -----------           ----------

Balance as of December 31, 2003     $ 56,471           $ 21,751           $ 47,150           $ 125,372
                                    ========           ========           ========           =========

Balance at March 31, 2004           $ 56,471           $ 21,681           $ 47,150           $ 125,302
                                    ========           ========           ========           =========

            As of  December  31,  2003 and  March  31,  2004,  the  Company  had
approximately $0.6 million of other intangible assets, which will continue to be
amortized over their remaining useful lives ranging from 3 to 17 years.

NOTE 8 - DEBT

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

(IN THOUSANDS)                                    MARCH 31,  DECEMBER 31,
                                                    2004        2003
                                                  ---------    ---------

Senior Notes due 2005, 10 1/2%                    $ 92,820     $ 92,820
Handy & Harman  Credit Facility - Congress          22,150         --
Handy & Harman  Credit Facility - Ableco            71,000         --
Handy & Harman Senior Secured Credit Facility         --        129,080
Other                                                8,679        7,500
                                                  --------     --------
                                                   194,649      229,400

Less portion due within one year                     6,549       40,056
                                                  --------     --------
Total long-term debt                              $188,100     $189,344
                                                  ========     ========

            On March 31, 2004, H&H obtained new financing  agreements to replace
its existing Senior Secured Credit  Facilities,  including the revolving  credit
facility. The new financing agreements include a revolving credit facility and a
$22.2  million  Term A  Loan  with  Congress  Financial  Corporation  ("Congress
Facilities") and a $71.0 million Term B Loan with Ableco Finance LLP ("Ableco").
Concurrently with the new financing agreements,  WHX loaned $43.5 million to H&H
to  repay,  in  part,  the  Senior  Secured  Credit  Facilities.  Such  loan  is
subordinated to the loans from Congress and Ableco.  In addition,  WHX deposited
$5.0 million of cash with Ableco as collateral  security for the H&H obligation.
Portions of the cash  collateral may be returned to WHX prior to maturity of the
Term B Loan if H&H meets and maintains certain defined leverage ratios.

            The new revolving  credit facility  provides for up to $70.0 million
of borrowings dependent on the levels of and collateralized by eligible accounts
receivable  and  inventory.  The new  revolving  credit  facility  provides  for

                                       9





interest at LIBOR plus 2.75% or the U.S. Base rate plus 1.00%.  Borrowings under
the new revolving  credit facility  amounted to $32.8 million at March 31, 2004.
The  Congress  Facilities  mature on March 31,  2007.  On March 31, 2004 H&H had
approximately  $4.0 million of funds  available  under the new revolving  credit
facility after deducting $10.0 million excess  availability  required at closing
($5.0  million  required  thereafter).  The Term Loan A is secured  by  eligible
equipment and real estate, and provides for interest at LIBOR plus 3.25% or U.S.
Base rate plus 1.5%. Borrowings under the Congress Facilities are collateralized
by first  priority  security  interests in and liens upon all present and future
stock and assets of H&H and its  subsidiaries  including  all  contract  rights,
deposit accounts, investment property, inventory,  equipment, real property, and
all products and proceeds  thereof.  The $22.2  million of principal of the Term
Loan A is payable in monthly  installments of $299,000.  The Congress Facilities
contain  affirmative,  negative,  and  financial  covenants  (including  minimum
EBITDA, maximum leverage,  and fixed charge coverage),  and restrictions on cash
distributions that can be made to WHX.

            The Ableco  $71.0  million Term B Loan matures on March 31, 2007 and
provides for annual  payments based on 40% of excess cash flow as defined in the
agreement.  Interest  is  payable  monthly at the Prime Rate plus 8%. At no time
shall the Prime Rate of interest  be below 4%. The Term B Facility  has a second
priority security interest in and lien on all assets of H&H, subject only to the
prior lien of the Congress Facilities. The Term B facility contains affirmative,
negative,  and financial covenants (including minimum EBITDA,  maximum leverage,
and fixed charge coverage),  and restrictions on cash  distributions that can be
made to WHX.

            At March 31, 2004  restricted  cash of $7.7  million  collateralized
letters of credit totaling $7.3 million.

            In March 2004,  H&H's wholly owned  Danish  subsidiary  obtained new
financing  agreements  to  replace  and repay its  existing  debt which had been
issued under a  multi-currency  facility  within the existing H&H Senior Secured
Credit Facilities.  The new Danish facilities are with a Danish Bank and include
a  revolving  credit  facility  and term  loans.  At March  31,  2004  there was
approximately $6.4 million outstanding under the term loans.

            In connection  with the refinancing of the H&H Senior Secured Credit
Facility in March 2004,  the Company wrote off deferred  financing  fees of $1.2
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
debt related costs, the Company recognized a pre-tax gain of $1.0 million.

NOTE 9- 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"),  and that the Company violated Rules
14d-4(c) and 14d-6(d) under the Exchange Act upon  expiration of the Offer.  The
SEC does not claim  that the  Offer was  intended  to or in fact  defrauded  any
investor.  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  filed a petition and brief for the SEC
to review the  decision,  but only as to the All Holders Rule Claim.  On June 4,
2003,  the SEC issued an Opinion of the  Commission  that found that the Company
had  violated  the "All  Holders  Rule" and ordered  that the Company  cease and
desist from further  violations  of Section  14(d)(4) of the Exchange Act or the
"All  Holders  Rule."  The  Company  filed a  petition  for  review of the SEC's
decision  with the United  States Court of Appeals for the District of Columbia.
On April 9, 2004, the Court of Appeals  vacated the SEC's cease and desist order
and the  portion of the SEC's  Opinion  that found the order  justified,  on the
grounds  that both were  arbitrary  and  capricious.  The Court's  Opinion  also
expressly explained that the Court did not need to reach (and did not reach) the
Company's other claims, which, among other things,  challenged the merits of the
SEC's finding that the Company violated the "All Holders Rule." The Company does
not know at this time whether the SEC will seek further  appellate review of the
Court's Opinion.

PBGC ACTION

            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

                                       10





Southern  District of New York seeking the  involuntary  termination  of the WHX
Plan.  WHX filed an answer to this  complaint on March 27, 2003,  contesting the
PBGC's action. On July 24, 2003, the Company entered into an agreement among the
PBGC,   Wheeling-Pittsburgh   Corporation  ("WPC"),   Wheeling-Pittsburgh  Steel
Corporation  ("WPSC"),  and the  United  Steelworkers  of  America,  AFL-CIO-CLC
("USWA") in settlement of matters relating to the PBGC v. WHX Corporation, Civil
Action No.  03-CV-1553,  in the United  States  District  Court for the Southern
District of New York ("Termination  Litigation"),  in which the PBGC was seeking
to terminate the WHX Plan. Under the settlement,  among other things, WHX agreed
(a) that the WHX Plan,  as it is  currently  constituted,  is a single  employer
pension plan, (b) to contribute  funds to the WHX Plan equal to moneys spent (if
any) by WHX or its  affiliates  to  purchase  WHX 10.5%  Senior  Notes  ("Senior
Notes") in future open market transactions,  and (c) to grant to the PBGC a pari
passu  security  interest  of up to $50.0  million in the event WHX  obtains any
future  financing on a secured basis or provides any security or collateral  for
the Senior Notes.  Also,  under the settlement,  the PBGC agreed (a) that, after
the effective  date of the POR, if it  terminates  the WHX Plan at least one day
prior to a Steel  facility  shutdown,  WHX shall be released from any additional
liability to PBGC resulting from the shutdown, (b) to withdraw its claims in the
WPC Bankruptcy Proceedings; and (c) to dismiss the Termination Litigation.

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.

ENVIRONMENTAL MATTERS

            Prior to the  consummation of the POR, WHX was the sole  stockholder
of WPC, the parent company of the WPC Group.  The WPC Group 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. The WPC Group entered
into a Settlement  Agreement  with the US EPA that  resolves all of the US EPA's
pre-petition unsecured claims under the Superfund law and releases the WPC Group
from any future  liability for such claims.  The  Bankruptcy  Court approved the
Settlement Agreement by order entered June 13, 2003.

            In the  event  the WPC Group is  responsible  for any  environmental
liabilities  relating to the period prior to the consummation of the POR, and is
unable to fund these liabilities,  claims may be made against WHX for payment of
such liabilities.

NOTE 10 - 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, 2004 and 2003:

                                       11





(IN THOUSANDS)                          THREE MONTHS ENDED
                                            March 31,
                                          2004         2003
                                          ----         ----
Revenue

   Precious Metal                       $ 28,622      $ 22,354
   Wire & Tubing                          34,562        32,148
   Engineered Materials                   34,310        26,498
                                        --------      --------
           Consolidated revenue         $ 97,494      $ 81,000
                                        ========      ========

Segment operating income
   Precious Metal                       $  2,477      $ (1,199)
   Wire & Tubing                            (203)         (725)
   Engineered Materials                    3,151           613
                                        --------      --------
                                           5,425        (1,311)
                                        --------      --------

Loss on disposal of fixed assets              42            13
Unallocated corporate expenses             1,241         6,611
                                        --------      --------

    Operating income (loss)                4,142        (7,935)

Interest expense                           4,709         5,017
Gain on early retirement of debt          (1,161)        1,033
Other income (expense)                       255        (1,508)
                                        --------      --------

         Income (loss) before taxes       (1,473)      (13,427)
Income tax benefit                           512        (4,579)
                                        --------      --------

          Net loss                      $ (1,985)     $ (8,848)
                                        ========      ========

NOTE 11 - SUPPLEMENTAL WPC GROUP INCOME STATEMENT DATA

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

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

Net sales                                                   $ 238,672
Cost of goods sold, excluding depreciation                    247,253
Depreciation                                                   17,445
Selling, general and administrative expenses                   13,864
Reorganzation expenses                                          3,300
                                                            ---------

Operating profit/(loss)                                       (43,190)

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

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

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

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

                                       12





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 (the "Securities Act"),
and Section 21E of the Exchange Act, including,  in particular,  forward-looking
statements under the headings "Item 7.  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,   and  (iii)  the  impact  of
competition.  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 10 1/2% Senior Notes in the amount of $92.8  million are
                due  on  April  15,  2005.  It is  the  Company's  intention  to
                refinance  this  obligation  prior  to its  scheduled  maturity;
                however there can be no assurance that such  refinancing will be
                obtained.  The Company's access to capital markets in the future
                to refinance such  indebtedness  may be limited.  If the Company
                were  unable  to  refinance  this  obligation,  it would  have a
                material adverse impact on the liquidity, financial position and
                capital  resources of WHX and would impact the Company's ability
                to continue as a going concern.  The financial statements do not
                reflect any adjustments related to this matter;

            o   The new H&H financing  agreements  discussed below restrict cash
                payments  to WHX.  The ability of WHX to  liquidate  liabilities
                arising in the ordinary course of business  through December 31,
                2004  contemplates the sale of assets held at the parent company
                level, which management intends to do as necessary;

            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  SEC  could  continue  to
                adversely affect the Company's results of operations;

            o   The WPC Group has a large net operating  tax loss  carryforward.
                WPC  was  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.  The
                WPC  Group's  tax  attributes  were  available  to the WHX Group
                through December 31, 2003, and are no longer available; and

            o   Prior  to  the  consummation  of  the  POR,  WHX  was  the  sole
                stockholder of WPC, the parent company of the WPC Group. The WPC
                Group has been  identified  as a potentially  responsible  party
                under the  Superfund  law 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.  The WPC Group entered into a Settlement Agreement with
                the US EPA  that  resolves  all  of  the US  EPA's  pre-petition
                unsecured  claims under the  Superfund  law and releases the WPC
                Group from any future liability for such claims.  The Bankruptcy
                Court  approved the  Settlement  Agreement by order entered June

                                       13





                13,  2003.  In the event the WPC  Group is  responsible  for any
                environmental  liabilities  relating to the period  prior to the
                consummation   of  the  POR,   and  is  unable  to  fund   these
                liabilities,  claims may be made against WHX for payment of such
                liabilities.

       OVERVIEW

            WHX is a holding  company that has been  structured to invest in and
manage a diverse group of businesses.  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 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 2004 WITH THE FIRST QUARTER OF 2003

            Net sales for the first quarter of 2004 were $97.5 million  compared
to $81.0 million in the first quarter of 2003.  Sales  increased by $6.3 million
at the Precious  Metal  Segment,  $2.4 million at the Wire & Tubing  Segment and
$7.8  million at the  Engineered  Materials  Segment.  Gross  profit  percentage
increased in the first  quarter of 2004 to 18.5% from 17.3% in the first quarter
of 2003.  This  increase  resulted  from a $1.3 million  lower of cost or market
adjustment for precious metal inventory in the 2003 period.

            Selling,  general and administrative expenses decreased $8.2 million
to $13.8  million  in the  first  quarter  of 2004  from  $22.0  million  in the
comparable 2003 period.  This resulted from a decrease in net pension expense of
$4.7 million, a $3.5 million charge for employee separation and related expenses
in the first quarter of 2003, lower executive and administrative expenses at H&H
resulting from personnel  reductions,  and the termination of the WPN management
agreement. This was partially offset by increased selling expense related to the
20.4% increase in sales.  The $3.5 million charge in 2003 related to a reduction
in executive, administrative and information technology personnel at H&H.

            Operating  income  for the first  quarter  of 2004 was $4.1  million
compared to an  operating  loss of $7.9  million for the first  quarter of 2003.
Operating  income at the segment level was $5.4 million compared to an operating
loss of $1.3 million in 2003. The improvement  relates to increased sales at all
business  segments and reduced SG&A  expenses.  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  declined from $6.6 million to $1.2
million.  This  improvement is related to a decrease in pension  expense of $4.7
million,  lower  professional  fees,  and the  termination of the WPN management
agreement in January of 2004,  partially offset by an increase in salary expense
and  insurance  costs.  Full year pension  expense  under SFAS 87  accounting is
estimated to be a credit of $2.7 million in 2004. Accordingly,  a pension credit
of $0.7 million was recognized in the first quarter of 2004.

            Interest  expense  for the  first  quarter  of 2004  decreased  $0.3
million to $4.7  million from $5.0  million in the first  quarter of 2003.  This
decrease was due to lower borrowings and lower interest rates.

            Other  income  of $0.3  million  in the  first  quarter  of 2004 was
primarily investment income.

            For the three  months ended March  31,2004 the company  recorded the
write off of deferred  financing fees of $1.2 million  related to H&H's previous
credit  facility,  which was refinanced on March 31, 2004.  This $1.2 million is
classified  as a  loss  on  the  early  retirement  of  debt  in  the  condensed
consolidated  statement of  operations  at March 31,  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 $0.2 million of deferred debt related costs,  the Company
recognized a pre-tax gain of $1.0 million.

            In 2004 a tax provision of $0.5 million was recorded for foreign and
state  taxes.  The Company has  recorded a  valuation  allowance  related to the
Federal tax benefit associated with the current year loss due to the uncertainty

                                       14





of realizing these benefits in the future. 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 comments that follow  compare  revenues and operating  income by
segment for the first quarter 2004 and 2003:

PRECIOUS METAL

            Sales for the Precious  Metal  Segment  increased  $6.3 million from
$22.4  million in 2003 to $28.6  million in 2004  primarily  due to the stronger
U.S.   manufacturing   economy,   including  the   automotive,   electronic  and
construction sectors, and increased precious metal prices.

            Operating income increased $3.7 million to $2.5 million in 2004 from
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  increase  of $1.3  million is  related to the  abovementioned
increase in sales.

WIRE & Tubing

            Sales for the Wire & Tubing  Segment  increased  $2.4  million  from
$32.1  million in 2003 to $34.6  million in 2003.  This  increase  is  primarily
related to a strong appliance market for our domestic and foreign  refrigeration
tubing businesses.

            Operating loss decreased by $0.5 million from a loss of $0.7 million
in 2003 to an  operating  loss of $0.2  million in 2004.  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  decline  of $1.0  million in 2004 was due to a shift to lower
margin products in the wire group when compared to the first quarter of 2003 and
production  inefficiencies  related to new products at a stainless  tubing group
facility.  These  declines  were  partially  offset  by the  improved  operating
performance at our refrigeration tubing facilities.

ENGINEERED MATERIALS

            Sales for the Engineered  Materials  Segment  increased $7.8 million
from $26.5 million in 2003 to $34.3 million in 2004 due to a stronger commercial
construction market, increased home center sales, new products in this segment's
fastener business, and increased sales prices.

            Operating income increased by $2.5 million from $0.6 million in 2003
to $3.2  million in 2004.  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  increase is
primarily due to the sales gains discussed above,  partially offset by increased
steel costs.

FINANCIAL POSITION

            Net cash used by  operating  activities  for the three  months ended
March 31, 2004  totaled  $17.3  million.  Income from  operations  adjusted  for
non-cash income and expense items provided $3.0 million of cash. Working capital
accounts used $20.8 million of funds, as follows: Accounts receivable used $15.7
million,  trade payables  provided  $10.3  million,  and net other current items
provided $0.5 million.  Inventories totaled $57.7 million at March 31, 2004, and
used $15.9  million.  The increase in accounts  receivable,  which was partially
offset by an increase in trade  payables,  reflects  the strong sales levels for
the quarter  compared to the  preceding  quarter.  The  increase in inventory is
related to the termination of the Company's precious metal consignment facility.
At December 31, 2003,  1,605,000 ounces of silver and 14,617 ounces of gold were
leased to the Company under the consignment  facility.  Upon termination of this
facility on March 30, 2004 H&H purchased approximately $15.0 million of precious
metal.  The price  exposure on this metal  purchase was hedged through a forward
sale.

            Other  non-working  capital items  included in operating  activities
provided $0.6 million.

            In the first three months of 2004, $2.4 million was spent on capital
improvements.

                                       15





            In 2003 the  Company  purchased  an  aircraft,  which it sold in the
first quarter of 2004 for $19.3 million. The sale resulted in a gain of $30,000.
The aircraft was included in other current assets on the Company's  consolidated
balance sheet at December 31, 2003.

            The Company's major subsidiary, H&H, maintains separate and distinct
credit facilities with various financial institutions.  These facilities contain
affirmative,  negative,  and  financial  covenants  (including  minimum  EBITDA,
maximum  leverage,  and  fixed  charge  coverage),   and  restrictions  on  cash
distributions that can be made to WHX.

            Borrowings  outstanding under Handy & Harman's new credit facilities
at March 31, 2004 amounted to $125.9  million.  Restricted  cash of $7.7 million
collateralized letters of credit totaling $7.3 million.

LIQUIDITY

            As  previously  discussed the WHX 10 1/2% Senior Notes in the amount
of $92.8  million are due on April 15, 2005.  It is the  Company's  intention to
refinance this obligation prior to its scheduled maturity;  however there can be
no assurance that such  refinancing  will be obtained.  The Company's  access to
capital markets in the future to refinance such indebtedness may be limited.  If
the Company were unable to refinance this  obligation,  it would have a material
adverse impact on the liquidity, financial position and capital resources of WHX
and would  impact the  Company's  ability to  continue as a going  concern.  The
financial statements do not reflect any adjustments related to this matter.

            WHX's liquidity is dependent on its ability to refinance the 10 1/2%
Senior Notes,  cash on hand,  investments,  and general economic  conditions and
their effect on market demand. In addition, it 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
satisfied its working capital  requirements  through cash on hand,  investments,
borrowing  availability  under  the H&H  Facilities  and  funds  generated  from
operations.  The WHX Group believes that,  cash on hand,  investments,  sales of
selected assets, and funds available under the new H&H credit  facilities,  will
provide  the WHX Group with the funds  required to satisfy  working  capital and
capital expenditure requirements. However, factors, such as economic conditions,
could  materially  affect  the WHX  Group's  results  of  operations,  financial
condition and liquidity.

            The new H&H financing  agreements (see below) restrict cash payments
to WHX.  The ability of WHX to  liquidate  liabilities  arising in the  ordinary
course of business  prior to the  maturity of the 10 1/2% Senior  Notes on April
15, 2005 contemplates the sale of assets held at the parent company level, which
management intends to do as necessary.

            H&H's revolving  credit  facility  existing at December 31, 2003 was
scheduled  to mature on July 31,  2004.  On March 31,  2004,  H&H  obtained  new
financing  agreements to replace and repay its existing  Senior  Secured  Credit
Facilities,   including  the  revolving  credit  facility.   The  new  financing
agreements include a $70.0 million revolving credit facility and a $22.2 million
Term A Loan with Congress Financial  Corporation  ("Congress  Facilities") and a
$71.0 million Term B Loan with Ableco Finance LLP ("Ableco").  Concurrently with
the new financing agreements, WHX loaned $43.5 million to H&H to repay, in part,
the Senior Secured Credit  Facilities.  Such loan is  subordinated  to the loans
from Congress and Ableco.  In addition,  WHX deposited $5.0 million of cash with
Ableco as  collateral  security  for the H&H  obligation.  Portions  of the cash
collateral  may be  returned  to WHX prior to maturity of the Term B Loan if H&H
meets and maintains certain defined leverage ratios.

            The new revolving  credit facility  provides for up to $70.0 million
of borrowings dependent on the levels of and collateralized by eligible accounts
receivable  and  inventory.  The new  revolving  credit  facility  provides  for
interest at LIBOR plus 2.75% or the U.S. Base rate plus 1.00%.  Borrowings under
the new revolving  credit facility  amounted to $32.8 million at March 31, 2004.
The  Congress  facilities  mature on March 31,  2007.  On March 31, 2004 H&H had
approximately  $4.0 million of funds  available  under the new revolving  credit
facility  after  deducting  $10.0  million of excess  availability  required  at
closing ($5.0 million required thereafter). The Term Loan A is collateralized by
eligible  equipment  and real  estate,  and  provides for interest at LIBOR plus
3.25% or the prime rate plus 1.5%.  Borrowings under the Congress Facilities are
collateralized  by first  priority  security  interests  in and  liens  upon all
present and future stock and assets of H&H and its  subsidiaries  including  all
contract rights, deposit accounts,  investment property,  inventory,  equipment,
real property,  and all products and proceeds thereof. The principal of the Term
Loan A is payable in monthly  installments of $299,000.  The Congress Facilities

                                       16





contain  affirmative,  negative,  and  financial  covenants  (including  minimum
EBITDA, maximum leverage,  and fixed charge coverage),  and restrictions on cash
distributions that can be made to WHX.

            The Ableco  $71.0  million Term B Loan matures on March 31, 2007 and
provides for annual  payments based on 40% of excess cash flow as defined in the
agreement.  Interest  is  payable  monthly at the Prime Rate plus 8%. At no time
shall the Prime Rate of interest  be below 4%. The Term B Facility  has a second
priority security interest in and lien on all assets of H&H, subject only to the
prior lien of the Congress Facilities. The Term B facility contains affirmative,
negative,  and financial covenants (including minimum EBITDA,  maximum leverage,
and fixed charge coverage),  and restrictions on cash  distributions that can be
made to WHX.

            In March 2004,  H&H's wholly owned  Danish  subsidiary  obtained new
financing  agreements  to  replace  and repay its  existing  debt which had been
issued under a  multi-currency  facility  within the existing H&H Senior Secured
Credit Facilities.  The new Danish facilities are with a Danish Bank and include
a  revolving  credit  facility  and term  loans.  At March  31,  2004  there was
approximately $6.2 million outstanding under the term loans.

            As  of  March  31,  2004,  the  total  of  the  WHX  Group's  future
contractual  commitments,   including  the  repayment  of  debt  obligations  is
summarized as follows:

                                             Payments Due by Period
                     ---------------------------------------------------------------------------
    Contractual
    Obligations           Total          2004        2005        2006      2007       thereafter
- ------------------------------------------------------------------------------------------------
Debt                    $ 227,428     $ 38,317    $ 96,869     $ 4,051   $ 83,734      $ 4,457
Operating Leases        $   5,161     $  1,262    $  1,660     $ 1,326   $    913      $     7

            At  March  31,  2004  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
satisfies  certain  conditions set forth in the Indenture.  Such conditions were
not satisfied at March 31, 2004.  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, 2004,  preferred
dividends in arrears totaled $68.0 million.

NEW ACCOUNTING STANDARDS

            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.
In December  2003,  the FASB  issued a revised  Interpretation,  FIN 46R,  which
addresses a partial deferral of and certain proposed modifications to FIN 46, to
address  certain  implementation  issues.  The adoption of FIN 46R on January 1,
2004 did not have a material impact on the Company's financial statements.

            In  December  2003,  the FASB issued  SFAS No. 132  (revised  2003),
"Employers'  Disclosures about Pensions and Other  Postretirement  Benefits,  an
amendment  of FASB  Statements  No.  87,88,  and  106,  and a  revision  of FASB
Statement  No.  132"  ("SFAS  132  (revised  2003)").   This  statement  revises
employers'  disclosures  about  pension plans and other  postretirement  benefit
plans. SFAS 132 is effective for fiscal years ending after December 15, 2003 and
the Company has adopted the applicable disclosures during fiscal year 2003.

            In January 2004,  the FASB issued FASB Staff Position No. FAS 106-1,
"Accounting  and Disclosure  Requirements  Related to the Medicare  Prescription
Drug,  Improvement and Modernization  Act of 2003" (FSP 106-1).  The FSP permits
employers that sponsor postretirement benefit plans (plan sponsors) that provide
prescription  drug  benefits to  retirees  to make a one-time  election to defer
accounting for any effects of the Medicare Prescription Drug,  Improvement,  and
Modernization  Act of 2003 (the "Act").  Without the FSP, plan sponsors would be

                                       17





required under Statement of Financial  Accounting  Standards No. 106, Employers'
Accounting for Postretirement Benefits Other Than Pensions (FAS 106), to account
for the effects of the Act in the fiscal period that includes  December 8, 2003,
the date the President signed the Act into law. The Company has elected to defer
the  accounting  for any  effects  of the Act in  their  fiscal  2003  financial
statements.

            Proposed FASB Staff Position No. 106b (FSP 106-b) includes  guidance
on  recognizing  the effects of the new  legislation  under  various  conditions
surrounding  the assessment of "actuarial  equivalence"  of subsidies  under the
Act. The proposed FSP 106-b,  if passed would be effective for the first interim
or  annual  period  beginning  after  June 15,  2004  with  earlier  application
permitted.  The Company's  accumulated plan benefit obligations and net periodic
benefit cost do not reflect any amount  associated  with the subsidy because the
Company is unable to conclude  whether the plan's  prescription  drug benefit is
actuarially equivalent to Medicare "Part D" benefits under the Act.

                                     *******

            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

COMMODITY PRICE RISK AND RELATED RISKS

            In the normal  course of business,  the Company is exposed to market
risk or price fluctuation  related to the purchase of natural gas,  electricity,
precious  metals,  steel  products  and certain  non-ferrous  metals used as raw
material.  The Company is also exposed to the effects of price  fluctuations  on
the value of its commodity  inventories,  specifically,  H&H's  precious  metals
inventories.

            The  Company's  market risk  strategy has  generally  been to obtain
competitive  prices for its products and services and allow operating results to
reflect market price movements dictated by supply and demand.

            The Company holds unhedged precious metal positions that are subject
to market fluctuations. The portion of the precious metal inventory that has not
been hedged and,  therefore,  is subject to price risk is included in  inventory
using the last-in, first-out (LIFO) method of inventory valuation. To the extent
that  additional  precious  metal  inventory is required to support  operations,
precious  metals are  purchased  and  immediately  sold using  forward or future
contracts, to eliminate the economic risk of price fluctuations. To minimize the
risk of counter  party  non-performance,  such  contracts  are made only through
major financial  institutions.  From time to time, senior management reviews the
appropriate precious metal inventory levels and may elect to make adjustments.

FOREIGN CURRENCY EXCHANGE RATE RISK

            The Company is subject to the risk of price fluctuations  related to
anticipated   revenues  and  operating  costs,   firm  commitments  for  capital
expenditures and existing assets or liabilities  denominated in currencies other
than U.S. dollars. The Company has not generally used derivative  instruments to
manage this risk.

INTEREST RATE RISK

            Fair  value of cash and cash  equivalents,  receivables,  short-term
borrowings,  accounts payable, accrued interest and variable-rate long-term debt
approximate  their carrying values and are relatively  insensitive to changes in
interest rates due to the short-term maturity of the instruments or the variable
nature of underlying interest rates.

            The Company attempts to maintain a reasonable  balance between fixed
and floating-rate debt in an attempt to keep financing costs as low as possible.
At March 31, 2004, the Company's portfolio of long-term debt included fixed-rate
instruments.  Accordingly,  the fair value of such instruments may be relatively
sensitive to effects of interest rate fluctuations.  In addition, the fair value
of such  instruments  is also  affected by investors'  assessments  of the risks

                                       18





associated  with  industries  in  which  the  Company  operates  as  well as the
Company's overall  creditworthiness and ability to satisfy such obligations upon
their maturity. However, the Company's sensitivity to interest rate declines and
other  market risks that might  result in a  corresponding  increase in the fair
value of its fixed-rate debt portfolio would only have an unfavorable  effect on
the Company's result of operations and cash flows to the extent that the Company
elected  to  repurchase  or  retire  all or a  portion  of its  fixed-rate  debt
portfolio at an amount in excess of the corresponding carrying value.

ITEM 4.      CONTROLS AND PROCEDURES

            Based on their  evaluation,  as of March  31,  2004,  the  Company's
Principal  Executive Officer and Principal  Financial Officer have concluded the
Company's  disclosure  controls and  procedures (as defined in Rule 13a-15 under
the  Securities  Exchange  Act of  1934)  are  effective.  There  have  been  no
significant changes in internal controls over financial reporting  subsequent to
December 31, 2003 that have  materially  affected,  or are reasonably  likely to
materially affect, the Company's internal control over financial reporting.

PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

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"),  and that the Company violated Rules
14d-4(c) and 14d-6(d) under the Exchange Act upon  expiration of the Offer.  The
SEC does not claim  that the  Offer was  intended  to or in fact  defrauded  any
investor.  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  filed a petition and brief for the SEC
to review the  decision,  but only as to the All Holders Rule Claim.  On June 4,
2003,  the SEC issued an Opinion of the  Commission  that found that the Company
had  violated  the "All  Holders  Rule" and ordered  that the Company  cease and
desist from further  violations  of Section  14(d)(4) of the Exchange Act or the
"All  Holders  Rule."  The  Company  filed a  petition  for  review of the SEC's
decision  with the United  States Court of Appeals for the District of Columbia.
On April 9, 2004, the Court of Appeals  vacated the SEC's cease and desist order
and the  portion of the SEC's  Opinion  that found the order  justified,  on the
grounds  that both were  arbitrary  and  capricious.  The Court's  Opinion  also
expressly explained that the Court did not need to reach (and did not reach) the
Company's other claims, which, among other things,  challenged the merits of the
SEC's finding that the Company violated the "All Holders Rule." The Company does
not know at this time whether the SEC will seek further  appellate review of the
Court's Opinion.

PBGC ACTION

            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
Plan.  WHX filed an answer to this  complaint on March 27, 2003,  contesting the
PBGC's action. On July 24, 2003, the Company entered into an agreement among the
PBGC,   Wheeling-Pittsburgh   Corporation  ("WPC"),   Wheeling-Pittsburgh  Steel
Corporation  ("WPSC"),  and the  United  Steelworkers  of  America,  AFL-CIO-CLC
("USWA") in settlement of matters relating to the PBGC V. WHX CORPORATION, Civil
Action No.  03-CV-1553,  in the United  States  District  Court for the Southern
District of New York ("Termination  Litigation"),  in which the PBGC was seeking
to terminate the WHX Plan. Under the settlement,  among other things, WHX agreed
(a) that the WHX Plan,  as it is  currently  constituted,  is a single  employer
pension plan, (b) to contribute  funds to the WHX Plan equal to moneys spent (if
any) by WHX or its  affiliates  to  purchase  WHX 10.5%  Senior  Notes  ("Senior
Notes") in future open market transactions,  and (c) to grant to the PBGC a pari
passu  security  interest  of up to $50.0  million in the event WHX  obtains any
future  financing on a secured basis or provides any security or collateral  for
the Senior Notes.  Also,  under the settlement,  the PBGC agreed (a) that, after
the effective  date of the POR, if it  terminates  the WHX Plan at least one day

                                       19





prior to a Steel  facility  shutdown,  WHX shall be released from any additional
liability to PBGC resulting from the shutdown, (b) to withdraw its claims in the
WPC Bankruptcy Proceedings; and (c) to dismiss the Termination Litigation.

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.

ENVIRONMENTAL MATTERS

            Prior to the  consummation of the POR, WHX was the sole  stockholder
of WPC, the parent company of the WPC Group.  The WPC Group 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. The WPC Group entered
into a Settlement  Agreement  with the US EPA that  resolves all of the US EPA's
pre-petition unsecured claims under the Superfund law and releases the WPC Group
from any future  liability for such claims.  The  Bankruptcy  Court approved the
Settlement Agreement by order entered June 13, 2003.

            In the  event  the WPC Group is  responsible  for any  environmental
liabilities  relating to the period prior to the consummation of the POR, and is
unable to fund these liabilities,  claims may be made against WHX for payment of
such liabilities.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

            At March  31,  2004,  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, 2004.  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, 2004  dividends  in arrear  amounted to $68.0
million.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         *  Exhibit 10.1  Agreement  dated  February 11, 2004 by and between the
            Company and Daniel P. Murphy, Jr.

         *  Exhibit 31.1  Certification of Principal  Executive Officer pursuant
            to Rule  13a-14(a) or 15d-14(a)  of the  Securities  Exchange Act of
            1934,  as  amended,  as  adopted  pursuant  to  Section  302  of the
            Sarbanes-Oxley Act of 2002.

         *  Exhibit 31.2 Certificate of Principal  Financial Officer pursuant to
            Rule 13a-14(a) or 15d-14(a) of the Securities  Exchange Act of 1934,
            as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley
            Act of 2002.

         *  Exhibit  32.1  Certification  of  Principal  Executive  Officer  and
            Principal  Financial Officer pursuant to Rule 13a-14(b) or 15d-14(b)
            of the  Securities Act of 1934, as amended,  as adopted  pursuant to
            Section 906 of the Sarbanes-Oxley Act of 2002.

            Form 8-K filed on January 13, 2004

            Form 8-K filed on March 25, 2004

        *   Filed herewith

                                       20




                                   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, 2004

                                       21