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            JUNE 30, 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 JUNE 30, 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 August 2, 2004
was 5,485,856.







                                 WHX CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                               THREE MONTHS ENDED JUNE 30,   SIX MONTHS ENDED JUNE 30,
                                                                  2004           2003          2004             2003
- ----------------------------------------------------------------------------------------------------------------------
                                                                             (in thousands - except per-share)

Net sales                                                      $ 107,840      $  83,519      $ 205,334      $ 164,519

Cost of goods sold                                                87,511         67,131        166,974        134,080
                                                               ---------      ---------      ---------      ---------

Gross profit                                                      20,329         16,388         38,360         30,439

Selling, general and administrative expenses (see note 10)        13,524         20,759         27,371         42,842
Asset impairment charge                                            9,000           --            9,000           --
Gain (loss) on disposal of fixed assets                            1,707            (13)         1,665             84
                                                               ---------      ---------      ---------      ---------

Income (loss) from operations                                       (488)        (4,384)         3,654        (12,319)
                                                               ---------      ---------      ---------      ---------

Other:
           Interest expense                                        6,107          4,903         10,816          9,920
           (Loss) gain on early retirement of debt                  --            1,966         (1,161)         2,999
           Other income (expense)                                  6,016          1,696          6,271            188
                                                               ---------      ---------      ---------      ---------

Loss before taxes                                                   (579)        (5,625)        (2,052)       (19,052)

Tax expense (benefit)                                                375         (1,567)           887         (6,146)
                                                               ---------      ---------      ---------      ---------

Net loss                                                       $    (954)     $  (4,058)     $  (2,939)     $ (12,906)
                                                               =========      =========      =========      =========


Dividend requirement for preferred stock                       $   4,856      $   4,856      $   9,712      $   9,712
                                                               =========      =========      =========      =========

Net loss applicable to common stock                            $  (5,810)     $  (8,914)     $ (12,651)     $ (22,618)
                                                               =========      =========      =========      =========

BASIC AND DILUTED PER SHARE OF COMMON STOCK

Loss per share                                                 $   (1.07)     $   (1.67)     $   (2.33)     $   (4.24)
                                                               =========      =========      =========      =========


SEE NOTES TO CONDENSED CONSOLIDATED STATEMENTS

                                       2




                                 WHX CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                                               JUNE 30,     DECEMBER 31,
                                                                2004           2003
- -------------------------------------------------------------------------------------------
                                                         (Dollars and shares in thousands)
ASSETS
Current Assets:
      Cash and cash equivalents                             $  26,295      $  41,990
      Trade receivables - net                                  63,999         42,054
      Inventories                                              59,547         41,782
      Other current assets                                     14,048         30,174
                                                            ---------      ---------
                 Total current assets                         163,889        156,000

Property, plant and equipment at cost                         139,768        146,459
   Less accumulated depreciation and amortization             (53,072)       (42,236)
                                                            ---------      ---------
                                                               86,696        104,223

Goodwill and other intangibles                                125,874        126,089
Intangibles - pension asset                                       758            758
Assets held for sale                                            2,000          2,000
Other non-current assets                                       23,809         17,076
                                                            ---------      ---------

                                                            $ 403,026      $ 406,146
                                                            =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Trade payables                                         $  37,235      $  27,300
     Accrued liabilities                                       21,454         29,395
     Current portion of long-term debt                         96,874         40,056
     Short-term debt                                           37,840           --
                                                            ---------      ---------
               Total current liabilities                      193,403         96,751

Long-term debt                                                 94,370        189,344
Accrued pension liability                                      25,864         27,367
Other employee benefit liabilities                              7,532          7,840
Additional minimum pension liability                           24,912         24,912
Other liabilities                                               1,205          1,047
                                                            ---------      ---------
                Total liabilities                             347,286        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                      (21,881)       (21,642)
    Additional paid-in capital                                556,206        556,206
    Unearned compensation - restricted stock awards               (66)           (99)
    Accumulated deficit                                      (479,126)      (476,187)
                                                            ---------      ---------
                 Total stockholders' equity                    55,740         58,885
                                                            ---------      ---------

                                                            $ 403,026      $ 406,146
                                                            =========      =========


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       3





                                 WHX CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                                    SIX MONTHS ENDED
                                                                         JUNE 30,
                                                                  2004            2003
- -----------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                      $  (2,939)     $ (12,906)

Items not affecting cash from operating activities:
  Depreciation and amortization                                   7,368          7,485
  Amortization of debt related costs                              1,131            829
  Asset impairment charge                                         9,000           --
  Other postretirement benefits                                     225            125
  Loss (gain) on early retirement of debt                         1,161         (2,999)
  WPSC note recovery                                             (5,596)
  Deferred income taxes                                            --           (7,208)
  (Gain) on asset dispositions                                   (1,665)          (490)
  Pension expense (credit)                                       (1,278)         8,060
  Equity loss in affiliated companies                                 2             31
 Other                                                               34           --
Decrease (increase)  in working capital elements,
  net of effect of acquisitions:
      Trade receivables                                         (21,945)        (5,199)
       Inventories                                              (17,765)          (317)
       Short term investments-trading                              --          199,005
       Investment account borrowings                               --         (107,857)
       Other current assets                                       2,422          3,298
       Other current liabilities                                  2,324         (4,487)
  Pension contribution                                             (226)          --
  Other items-net                                                (4,789)          (468)
                                                              ---------      ---------
Net cash (used in) provided by operating activities             (32,536)        76,902
                                                              ---------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Receipts from WPC                                                --              500
  Purchase of aircraft                                             --          (19,171)
  Proceeds from sale of aircraft                                 19,301           --
  Plant additions and improvements                               (4,357)        (5,939)
  Proceeds from sales of assets                                   7,049          3,704
                                                              ---------      ---------
Net cash provided by (used in) investing activities              21,993        (20,906)
                                                              ---------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Cash proceeds from Handy & Harman term loans                  99,329           --
   Net borrowings from revolving credit facilities               36,936           --
   Repayment of  H&H Senior Secured Credit Facility            (149,684)          --
   Net borrowings from H&H Senior Secured Credit Facility        20,604         22,425
   Repayment of H&H Industrial Revenue Bonds                     (7,500)          --
   Debt issuance fees                                            (4,837)          --
   Cash paid on early extinguishment of debt                       --          (14,302)
   Due from Unimast                                                --            3,204
                                                              ---------      ---------
Net cash (used in)provided by financing activities               (5,152)        11,327
                                                              ---------      ---------
NET CASH (USED IN) PROVIDED BY OPERATIONS                       (15,695)        67,323

Cash and cash equivalents at beginning of period                 41,990         18,396
                                                              ---------      ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                    $  26,295      $  85,719
                                                              =========      =========

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 and six months ended June 30, 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 six-months ended
June 30, 2003 exclude WPC. 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.

            The new H&H financing agreements (see note 9) 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 is dependent on cash on hand.

NATURE OF OPERATIONS

            WHX is a holding  company that has been  structured to invest in and
manage  a  diverse  group  of  businesses.  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."

                                       5





STOCK BASED COMPENSATION

            The following table  illustrates the effect on net loss and loss 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:

                                                                     SIX MONTHS ENDED
                                                                 JUNE 30, 2004   JUNE 30, 2003
                                                                 -------------   -------------
                                                                 (IN THOUSANDS - EXCEPT PER SHARE)

Net loss as reported applicable to common stockholders              $(12,651)     $(22,618)
Add: compensation expense included in net loss                            33            66

Deduct: total stock-based compensation expense determined under
    fair-value based method for all awards                              (226)         (386)
                                                                    --------      --------

Pro forma basic and diluted loss per share                          $(12,844)     $(22,938)
                                                                    ========      ========

Loss per share:
   Basic and diluted  - as reported                                 $  (2.33)     $  (4.24)
   Basic and diluted  - pro forma                                   $  (2.37)     $  (4.30)

                                                                     THREE MONTHS ENDED
                                                                 JUNE 30, 2004   JUNE 30, 2003
                                                                 -------------   -------------
                                                                 (IN THOUSANDS - EXCEPT PER SHARE)

Net loss as reported applicable to common stockholders              $ (5,810)     $ (8,914)
Add: compensation expense included in net loss                            17            66

Deduct: total stock-based compensation expense determined under
    fair-value based method for all awards                              (113)         (259)
                                                                    --------      --------

Pro forma basic and diluted loss per share                          $ (5,906)     $ (9,107)
                                                                    ========      ========

Loss per share:
   Basic and diluted  - as reported                                 $  (1.07)     $  (1.67)
   Basic and diluted  - pro forma                                   $  (1.09)     $  (1.71)

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 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.

            FASB Staff  Position  No.  106-2 (FSP  106-2)  includes  guidance on
recognizing  the  effects  of  the  new  legislation  under  various  conditions
surrounding  the assessment of "actuarial  equivalence"  of subsidies  under the
Act. FSP 106-2 is effective  for the first  interim or annual  period  beginning
after June 15, 2004 with earlier application permitted. The Company is currently
evaluating the impact of this Statement.

NOTE 2 - EARNINGS PER SHARE

            The  computation  of basic loss per  common  share is based upon the
average  number of shares of Common Stock  outstanding.  In the  computation  of
diluted loss per common share in the six and three-month  periods ended June 30,
2004 and 2003,  the  conversion  of preferred  stock and the exercise of options

                                       6





would have had an  anti-dilutive  effect.  At June 30, 2004 and 2003 the assumed
conversion  of  preferred  stock and  non-vested  restricted  stock awards would
increase  outstanding  shares of common stock by 5,127,914  shares.  At June 30,
2004 the exercise of stock options would increase  outstanding  shares of common
stock by 47,308 shares.  At June 30, 2004 there were 26,667 shares of non-vested
common stock associated with restricted  stock awards.  A reconciliation  of the
income and shares used in the computation follows:

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

                                             For the Three Months Ended June 30, 2004
                                              Income            Shares        Per-Share
                                            (Numerator)      (Denominator)     Amount
                                            -----------      -------------    ---------

Net loss                                     $   (954)
Less: Preferred stock dividends                 4,856
                                             --------

BASIC AND DILUTED EPS
Loss applicable to common stockholders       $ (5,810)           5,426        $  (1.07)
                                             ========        ===========      =========

                                             For the Three Months Ended June 30, 2003
                                              Income            Shares        Per-Share
                                            (Numerator)      (Denominator)     Amount
                                            -----------      -------------    ---------

Net loss                                     $ (4,058)
Less: Preferred stock dividends                 4,856
                                             --------

BASIC AND DILUTED EPS
Loss applicable to common stockholders       $ (8,914)           5,340        $  (1.67)
                                             ========        ===========      =========

                                               For the Six Months Ended June 30, 2004
                                              Income            Shares        Per-Share
                                            (Numerator)      (Denominator)     Amount
                                            -----------      -------------    ---------

Net loss                                     $ (2,939)
Less: Preferred stock dividends                 9,712
                                             --------

BASIC AND DILUTED EPS
Loss applicable to common stockholders       $(12,651)           5,426        $  (2.33)
                                             ========        ==========       =========

                                               For the Six Months Ended June 30, 2003
                                              Income            Shares        Per-Share
                                            (Numerator)      (Denominator)     Amount
                                            -----------      -------------    ---------

Net loss                                     $(12,906)
Less: Preferred stock dividends                 9,712
                                             ---------

BASIC AND DILUTED EPS
Loss applicable to common stockholders       $(22,618)           5,339        $  (4.24)
                                             ========        ===========     =========

            Outstanding  stock  options for common  stock  granted to  officers,
directors, and key employees totaled 1.4 million at June 30, 2004.

PREFERRED STOCK DIVIDENDS

            At June 30,  2004,  dividends  in  arrears  to Series A and Series B
Convertible  Preferred  Shareholders  were  $31.4  million  and  $41.5  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 and six-months ended June 30, 2004 and
2003 is as follows:

                                       7




(IN THOUSANDS)                                                    THREE MONTHS ENDED            SIX MONTHS ENDED
                                                                        JUNE 30,                    JUNE 30,
                                                                   2004         2003           2004          2003
                                                                ---------     ---------     ---------     ---------

Net loss                                                        $   (954)     $ (4,058)     $ (2,939)     $(12,906)

Other comprehensive income (loss):
  Write off of deferred foreign currency translation losses        1,142         1,142
   Foreign currency translation adjustments                          (95)          269          (239)        1,030
                                                                --------      --------      --------      --------

Comprehensive loss                                              $ (1,049)     $ (2,647)     $ (3,178)     $(10,734)
                                                                ========      ========      ========      ========

Accumulated other  comprehensive  income (loss) balances as of June 30, 2004 and
December 31, 2003 were comprised as follows:

(in thousands)
                                                                        JUNE 30,   DECEMBER 31,
                                                                         2004         2003
                                                                      ----------   -----------

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

Foreign currency translation adjustment                                  2,115         2,354
                                                                      --------      --------

                                                                       (21,881)      (21,642)
                                                                      ========      ========

NOTE 4 - SHORT TERM INVESTMENTS

            Net realized and unrealized gains on trading securities  included in
other  income  (expense)  for the  six-months  ended June 30, 2004 and 2003 were
income of $0.3 million and $1.6 million, respectively.

            Net realized and unrealized losses on trading securities included in
other income  (expense)  for the second  quarter of 2004 and 2003 were income of
$0.0 million and $2.6 million, respectively.

NOTE 5 - INVENTORIES

            Inventories  at June 30, 2004 and December 31, 2003 are comprised as
follows:

(IN THOUSANDS)                                                                       JUNE 30,    DECEMBER 31,
                                                                                      2004          2003
                                                                                   ----------    -----------

Finished products                                                                  $ 13,946      $ 14,938
In-process                                                                           10,308         7,992
Raw materials                                                                        21,036        17,290
Precious metal - hedged                                                              12,695          --
Fine and fabricated precious metal in various stages of completion - at market        1,714         1,575
                                                                                   --------      --------
                                                                                     59,699        41,795
LIFO reserve                                                                           (152)          (13)
                                                                                   --------      --------
                                                                                   $ 59,547      $ 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.

                                       8





            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  exceeded
LIFO value cost by $0.2 million and $0 million at June 30, 2004 and December 31,
2003,  respectively.  The operating loss for the six-months ended June 30, 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 precious
metal  with a then  market  value of  approximately  $15.0  million.  The  price
exposure on this metal purchase was hedged through a forward sale.

NOTE 6 - ASSET IMPAIRMENT CHARGE

            On June 30, 2004 the Company  evaluated the current  operating plans
and current and forecasted  operating  results of its wire & cable business.  In
accordance  with  Statement  of  Financial   Accounting  Standards  Number  144,
"Accounting for Impairment or Disposal of Long-Lived  Assets" ("SFAS 144"),  the
Company  determined that there were indicators of impairment as of June 30, 2004
based on  continued  operating  losses,  deteriorating  margins,  and rising raw
material  costs.  An estimate of future cash flows indicated that as of June 30,
2004 cash flows  would be  insufficient  to support  the  carrying  value of the
long-term assets of the business. Accordingly, these assets were written down to
their  estimated  fair value by  recording  an asset  impairment  charge of $9.0
million in the second quarter.  The Company  continues to evaluate this business
and future plans could include,  among other things,  continued operation of the
business or the sale or closure of all or parts of this business.

NOTE 7 - 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.

The  following  table  presents  the  components  of net  periodic  pension cost
(credit) for the three and six months ended June 30, 2004 and 2003:

                                            Domestic Plan                  Domestic Plan
                                       -------------------------   -----------------------
(in thousands)                            THREE MONTHS ENDED            SIX MONTHS ENDED
                                                JUNE 30,                    JUNE 30,
                                          2004          2003           2004         2003
                                       ------------------------    -----------------------

Service cost                           $    114      $  2,125      $    489      $  4,250
Interest cost                             6,363         6,200        12,163        12,400
Expected return on plan assets           (7,098)       (6,175)      (13,973)      (12,350)
Amortization of prior service cost           18         1,450            43         2,900
Recognized actuarial (gain)/loss           --             430          --             860
                                       --------      --------      --------      --------
                                       $   (603)     $  4,030      $ (1,278)     $  8,060
                                       ========      ========      ========      ========

                                       9






NOTE 8 - GOODWILL AND OTHER INTANGIBLES

            The  components of goodwill by segment at December 31, 2003 and June
30, 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

Pre acquistion foreign NOL utilized          --            (199)          --            (199)

                                        ---------     ---------      ---------     ---------
Balance at June 30, 2004                $  56,471     $  21,552      $  47,150     $ 125,173
                                        =========     =========      =========     =========

            At December 31, 2003 and June 30, 2004 there was no goodwill related
to the Wire Group.

            As of  December  31,  2003  and  June  30,  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 9 - DEBT

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

(IN THOUSANDS)                                     JUNE 30,    DECEMBER 31,
                                                     2004         2003
                                                  ----------   ------------

Senior Notes due 2005, 10 1/2%                    $ 92,820     $ 92,820
Handy & Harman  Credit Facility - Congress          21,252         --
Handy & Harman  Credit Facility - Ableco            71,000         --
Handy & Harman Senior Secured Credit Facility         --        129,080
Other                                                6,172        7,500
                                                  --------     --------
                                                   191,244      229,400

Less portion due within one year                    96,874       40,056
                                                  --------     --------
Total long-term debt                              $ 94,370     $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 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 $37.8 million at June 30, 2004.
The  Congress  Facilities  mature on March 31,  2007.  On June 30,  2004 H&H had
approximately  $14.0 million of funds available  under the new revolving  credit
facility after deducting $5.0 million excess availability requirement.  The Term
Loan A is collateralized 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 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 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 Company was in compliance with all covenants at June 30, 2004.

            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

                                       10





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  is
collateralized  by 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. The Company was in compliance with all covenants at June 30, 2004.

            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 June  30,  2004  there  was
approximately $6.2 million outstanding under the term loans.

            As  described  above  the H&H  loan  agreements  contain  provisions
restricting  payments to WHX. At June 30, 2004 the net assets of H&H amounted to
$108.1  million,  all of which was  restricted as to the payment of dividends to
WHX.

            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.  This charge is classified as loss on early  retirement of debt. In the
six months ended June 30, 2003, the Company  purchased and retired $17.7 million
aggregate  principal amount of 10 1/2% Senior Notes in the open market for $14.3
million. After the write off of $0.4 million of deferred debt related costs, the
Company recognized a pre-tax gain of $3.0 million.

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"),  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." All times for
the SEC to seek rehearing or to file a petition for certiorari  have expired and
the mandate has issued.  Accordingly,  this matter is now final. As a result, in
the second quarter of 2004 the Company  reversed a $1.3 million reserve that was
previously recorded for the estimated liability related to this proceeding. This
reversal was credited to selling,  general,  and  administrative  expense in the
accompanying Condensed Consolidated Statement of Operations.

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

                                       11





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 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 and six-month periods ending June 30, 2004 and 2003:

                                       12





(in thousands)                                Three Months Ended             Six Months Ended
                                                     June 30,                     June 30,
                                               2004          2003            2004          2003
                                            ----------     ---------      ---------      ---------
Revenue
   Precious Metal                           $  27,956      $  21,365      $  56,578      $  43,719
   Wire & Tubing                               35,668         30,759         70,230         62,907
   Engineered Materials                        44,216         31,395         78,526         57,893
                                            ---------      ---------      ---------      ---------
           Consolidated revenue             $ 107,840      $  83,519      $ 205,334      $ 164,519
                                            =========      =========      =========      =========

Segment operating income
   Precious Metal                           $   1,220      $    (177)     $   3,696      $  (1,376)
   Wire & Tubing                               (9,002)           159         (9,205)          (566)
   Engineered Materials                         6,011          2,906          9,162          3,521
                                            ---------      ---------      ---------      ---------
                                               (1,771)         2,888          3,653          1,579
                                            ---------      ---------      ---------      ---------

Gain/(loss) on disposal of fixed assets         1,707            (13)         1,665             84
Unallocated corporate expenses                    424          7,259          1,664         13,982
                                            ---------      ---------      ---------      ---------

    Operating Income/(loss)                      (488)        (4,384)         3,654        (12,319)

Interest expense                                6,107          4,903         10,816          9,920
Gain (loss) on early retirement of debt          --            1,966         (1,161)         2,999
Other income (expense)                          6,016          1,696          6,271            188
                                            ---------      ---------      ---------      ---------

         Loss before taxes                       (579)        (5,625)        (2,052)       (19,052)

Income tax expense (benefit)                      375         (1,567)           887         (6,146)
                                            ---------      ---------      ---------      ---------


          Net loss                          $    (954)     $  (4,058)     $  (2,939)     $ (12,906)
                                            =========      =========      =========      =========

NOTE 12 - SUPPLEMENTAL WPC GROUP INCOME STATEMENT DATA

            During the  six-months  ended June 30, 2003 the WPC Group incurred a
net loss of $67.1  million.  These  results are not  reflected in WHX's June 30,
2003  consolidated  results of  operations.  The WPC Group's  summarized  income
statement  data for the three and six- months  ended June 30, 2003 is as follows
(in thousands):

                                                          THREE MONTHS     SIX MONTHS
                                                             ENDED           ENDED
                                                         JUNE 30, 2003   JUNE 30, 2003
                                                         -------------   -------------

          Net sales                                        $ 250,469      $ 489,141
          Cost of goods sold, excluding depreciation         239,702        486,955
          Depreciation                                        16,349         33,794
          Selling, general and administrative expenses        11,394         25,258
          Reorganization expenses                              2,845          6,145
                                                           ---------      ---------
          Operating loss                                     (19,821)       (63,011)

          Interest expense                                     4,072          7,723
          Reorganization income                                  169            160
          Other income                                         1,612          2,846
                                                           ---------      ---------

          Pre-tax loss                                       (22,112)       (67,728)

          Tax provision                                         (638)          (629)
                                                           ---------      ---------

          Net loss                                         $ (21,474)     $ (67,099)
                                                           =========      =========

                                       13





NOTE 13 - SUBSEQUENT EVENT

            In 2003, as part of the WPC Group Plan of Reorganization WHX forgave
its  claims  against  the  WPC  Group  and,  additionally,  contributed  to  the
reorganized  company  $20.0  million  in cash,  for which WHX  received  a $10.0
million  subordinated  note. This Note was fully reserved upon receipt.  In July
2004 the  Company  realized  $5.6  million  upon the sale of the note to a third
party and,  accordingly,  the reserve was reversed and $5.6 million was recorded
in other income in the second quarter of 2004.

                                       14





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.  In  June  2004  WHX  announced  that  it had  retained
                 Jefferies  &  Company,   Inc.   to  assist  it  in   developing
                 recapitalization   alternatives.   A  committee   of  preferred
                 shareholders  has  been  formed  and  has  retained  legal  and
                 financial advisors;

            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 is dependent upon cash on hand;

            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

                                       15





                 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.

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 SECOND QUARTER OF 2004 WITH THE SECOND QUARTER OF 2003

            Net  sales  for the  second  quarter  of 2004  were  $107.8  million
compared to $83.5 million in the second quarter of 2003. Sales increased by $6.6
million at the Precious Metal Segment, $4.9 million at the Wire & Tubing Segment
and $12.8 million at the Engineered  Materials Segment.  Gross profit percentage
decreased  in the  second  quarter  of 2004 to 18.9%  from  19.6% in the  second
quarter of 2003. This decrease resulted primarily from lower margins in the wire
and cable business and increased precious metal prices.

            Selling,  general and administrative expenses decreased $7.3 million
to $13.5  million  in the  second  quarter  of 2004 from  $20.8  million  in the
comparable 2003 period.  This resulted  primarily from a decrease in net pension
expense of $4.6 million,  lower  professional  fees, the  termination of the WPN
management agreement in January 2004, and the reversal of a $1.3 million reserve
for a legal proceeding that was resolved in the Company's favor.

            Operating  loss for the  second  quarter  of 2004  was $0.5  million
compared to $4.4 million for the second  quarter of 2003.  Operating loss at the
segment level was $1.8 million  compared to operating  income of $2.9 million in
2003. This decrease in operating loss is due to a $9.0 million asset  impairment
charge  recorded  in the second  quarter of 2004  relating to the wire and cable
business.  Partially  offsetting  this  charge  are  improvements  related to an
increase in sales at all business  segments and the  reduction in SG&A  expenses
previously discussed.

            Gain on  disposal  of fixed  assets for the  second  quarter of 2004
amounted to $1.7 million, which resulted from the sale of an aircraft.

            Interest  expense  for the  second  quarter of 2004  increased  $1.2
million to $6.1 million from $4.9  million in the second  quarter of 2003.  This
increase was due to increased interest rates.

            Other  income was $6.0  million in the second  quarter of 2004.  The
Company  had  received  a  $10.0  million   subordinated  note  from  WPSC  upon
consummation of the POR, which had been fully reserved. In July 2004 the Company
realized  $5.6  million  upon  the  sale  of the  note  to a  third  party  and,
accordingly,  the reserve was  reversed  and $5.6  million was recorded in other
income.

              In the three-months ended June 30, 2003, the Company purchased and
retired $12.0 million aggregate  principal amount of 10 1/2% Senior Notes in the
open market for $9.8  million.  After the write off of $0.2  million of deferred
debt related costs,  the Company  recognized a pre-tax gain of $2.0 million.  No
10-1/2% Senior Notes were repurchased by the Company in the  three-months  ended
June 30, 2004.

            In the second  quarter of 2004 a tax  provision  of $0.4 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 period
loss due to the uncertainty of realizing these benefits in the future.  The 2003
second  quarter  tax  benefit is based on a Federal  benefit  of 35%,  offset by
permanent  differences  and state and foreign tax expense.  At December 31, 2003
the Company had Federal net operating  loss carry  forwards of $90.6 million for
which no benefit has been recognized.

                                       16





            The comments that follow  compare  revenues and operating  income by
segment for the second quarter 2004 and 2003:

PRECIOUS METAL

            Sales for the Precious  Metal  Segment  increased  $6.6 million from
$21.4  million in 2003 to $28.0  million in 2004  primarily  due to market share
gains,  stronger demand in the electrical and  telecommunications  markets,  and
increased precious metal prices.

            Operating income increased $1.4 million to $1.2 million in 2004 from
a loss of $0.2 million in 2003.  The 2003 period  included $1.4 million of costs
related to the closure of facilities.  Improvements in operating  income in 2004
resulting  from the  aforementioned  sales  growth  were  offset by  higher  raw
material costs and start up costs related to a new facility in Malaysia.

WIRE & TUBING

            Sales for the Wire & Tubing  Segment  increased  $4.9  million  from
$30.8  million in 2003 to $35.7  million in 2004.  This  increase  is  primarily
related to market share gains and stronger demand in refrigeration, medical, and
semi conductor markets as they relate to the Company's tubing businesses.

            Operating  income  decreased  by  $9.2  million  from a loss of $0.2
million in 2003 to a loss of $9.0  million in 2004.  The 2004 period  includes a
$9.0 million asset impairment charge relative to the wire and cable business. An
estimate  of future  cash flows  indicated  that as of June 30,  2004 cash flows
would be insufficient  to support the carrying value of the long-term  assets of
the  business.  Accordingly,  these assets were written down to their  estimated
fair  value by  recording  an  asset  impairment  charge  of $9.0  million.  The
operating  results  of  this  segment  were  negatively  impacted  by  the  poor
performance  of the wire and cable  business  and by  production  inefficiencies
related to new products at a stainless  tubing group  facility.  These  declines
were offset by the improved operating  performance at the Company's other tubing
facilities.  These  improvements are directly related to the sales  improvements
discussed  above.  The 2003 period included $1.2 million of costs related to the
closure of certain specialty wire facilities.

ENGINEERED MATERIALS

            Sales for the Engineered  Materials  Segment increased $12.8 million
(41%)  from  $31.4  million  in 2003 to  $44.2  million  in 2004 due to a strong
commercial construction market and increased sales prices.

            Operating income increased by $3.1 million from $2.9 million in 2003
to $6.0 million in 2004. The operating income increase is due to the sales gains
discussed above, partially offset by increased steel costs.

UNALLOCATED CORPORATE EXPENSES

            Unallocated corporate expenses declined from $7.3 million in 2003 to
$.4  million in 2004.  This  improvement  is  related  to a decrease  in pension
expense of $4.6 million,  lower  professional  fees, the  termination of the WPN
management  agreement  in January of 2004,  and the  reversal of a $1.3  million
reserve for a legal proceeding.  These  improvements were 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 $2.6  million  in  2004.
Accordingly,  a pension  credit of $0.6  million  was  recognized  in the second
quarter of 2004.

COMPARISON OF THE FIRST SIX MONTHS OF 2004 WITH THE FIRST SIX MONTHS OF 2003

            Net  sales for the first  six  months  of 2004 were  $205.3  million
compared to $164.5 million in the first six months of 2003.  Sales  increased by
$12.9  million at the  Precious  Metal  Segment,  by $7.3  million at the Wire &
Tubing Segment, and by $20.6 million at the Engineered Materials Segment.  Gross
profit percentage  increased in the six month period of 2004 to 18.7% from 18.5%
in the comparable  2003 period  primarily due to a $1.3 million lower of cost or
market adjustment for precious metal inventory in the first quarter of 2003, and
higher precious metal prices and lower margins at the wire group in 2004..

            Selling, general and administrative expenses decreased $15.4 million
to $27.4  million  in the first six  months of 2004 from  $42.8  million  in the

                                       17





comparable  2003 period.  This resulted from decreased  pension  expense of $9.3
million,  lower  professional  fees,  and the  termination of the WPN management
agreement.  Also  included in the 2004 period is the  reversal of a $1.3 million
reserve for a legal proceeding that was settled in the Company's favor. Included
in the 2003 six month results is approximately  $2.6 million associated with the
shut down of certain H&H  operations,  and a $3.5  million  charge for  employee
separation and related  expenses in the first quarter of 2003. This $3.5 million
charge  related to a reduction  in  executive,  administrative  and  information
technology personnel at H&H.

            Gain on disposal of fixed  assets for the six months  ended June 30,
2004 amounted to $1.7 million. This gain was primarily from the sale of an
aircraft.

            Operating  income for the first six months of 2004 was $3.7  million
compared  to a $12.3  million  operating  loss for the first six months of 2003.
Operating  income at the segment  level was $3.7  million  compared to operating
income  of $1.6  million  in 2003.  The 2004  operating  results  include a $9.0
million asset impairment  charge recorded in the second quarter of 2004 relating
to  the  wire  and  cable  business.   Partially   offsetting  this  charge  are
improvements  related to the increase in sales at all business  segments and the
reduction in SG&A expenses previously  discussed.  The 2003 operating results at
the segment level include the $3.5 million  charge for employee  separation  and
related  expenses,  and incremental  costs (primarily  employee related) of $2.2
million associated with the shut down of certain H&H operations discussed above.

            Interest  expense  for the first six months of 2004  increased  $0.9
million to $10.8 million from $9.9 million in the first six months of 2003. This
increase was due to increased interest rates.

            Other  income was $6.3  million in 2004.  The Company had received a
$10.0 million  subordinated  note from WPSC upon  consummation of the POR, which
had been fully reserved. In July 2004 the Company realized $5.6 million upon the
sale of the note to a third party and, accordingly, the reserve was reversed and
$5.6 million was recorded in other income.

            In the six months ended June 30,  2003,  the Company  purchased  and
retired $17.7 million aggregate  principal amount of 10 1/2% Senior Notes in the
open market for $14.3  million.  After the write-off of $0.4 million of deferred
debt related costs, the Company recognized a gain of $3.0 million.

             The  Company  has  recorded a  valuation  allowance  related to the
Federal  tax  benefit  associated  with  the  current  period  loss  due  to the
uncertainty of realizing  these benefits in the future.  In 2004 a tax provision
of $ 0.9 million was recorded  for foreign and state taxes.  The 2003 period tax
provision is based on a federal benefit of 35%, offset by permanent  differences
and state and foreign tax expense.  At December 31, 2003 the Company had Federal
net operating loss carry forwards of $90.6 million for which no benefit has been
recognized.

            The comments that follow compare  revenues and operating income from
continuing operations by segment for the six-month periods 2004 and 2003:

PRECIOUS METAL

            Sales for the Precious  Metal Segment  increased  $12.9 million from
$43.7  million  in 2003 to $56.6  million  in 2004.  This  increase  in sales is
primarily  due to market  share gains,  stronger  demand in the  electrical  and
telecommunications markets, and increased precious metal prices.

            Operating  income was $3.7 million in 2004  compared to an operating
loss of $1.4  million in 2003.  Included  in 2003 is a non cash lower of cost or
market charge of $1.3 million related to precious metal inventory,  $1.1 million
of severance  related  expenses  allocated to this segment from the reduction in
salaried staff at H&H, and costs associated with the closure of facilities.  The
balance  of the  improvement  in  operating  income  in 2004 is  related  to the
abovementioned increase in sales.

WIRE & TUBING

            Sales for the Wire & Tubing  Segment  increased  $7.3  million  from
$62.9  million in 2003 to $70.2  million in 2004.  This  increase  is  primarily
related to market share gains and stronger demand in refrigeration, medical, and
semi-conductor markets as they relate to the Company's tubing businesses.

            Operating  loss  increased by $8.6 million from an operating loss of
$0.6  million  in 2003 to a loss of $9.2  million  in  2004.  This  increase  in

                                       18





operating loss is due to a $9.0 million asset impairment  charge recorded in the
second  quarter of 2004 relating to the wire and cable  business.  The operating
results of this segment were negatively  impacted by the poor performance of the
wire and cable business and by production inefficiencies related to new products
at a stainless tubing group facility. These declines were offset by the improved
operating   performance  at  the  Company's  other  tubing   facilities.   These
improvements are directly related to the sales improvements discussed above. The
2003 period  included  $1.2  million of costs  related to the closure of certain
wire facilities and $1.5 million of severance related expenses allocated to this
segment from the reduction in salaried staff at H&H.

ENGINEERED MATERIALS

            Sales for the Engineered  Materials  Segment increased $20.6 million
from $57.9 in 2003 to $78.5  million in 2004  primarily due to due to a stronger
commercial construction market, market share gains, and increased sales prices.

            Operating income increased $5.7 million from $3.5 million in 2003 to
$9.2 million in 2004. This increase in operating  income is primarily due to the
increase in sales noted  above.  Included in 2003 is $0.9  million of  severance
related expenses  allocated to this segment from the reduction in salaried staff
at H&H.

UNALLOCATED CORPORATE EXPENSES

            Unallocated  corporate expenses decreased from $14.0 million to $1.7
million. This decrease is primarily related to decreased pension expense of $9.3
million,  lower  professional  fees,  the  termination  of  the  WPN  management
agreement in January of 2004,  and the  reversal of $1.3  million  reserve for a
legal  proceeding.  These  improvements  were 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 $2.6 million in 2004.  Accordingly,  a
pension credit of $1.3 million was recognized in the first half of 2004.

FINANCIAL POSITION

            Net cash used by operating  activities for the six months ended June
30, 2004 totaled $32.5  million.  Income from  operations  adjusted for non-cash
income and expense items provided $7.4 million of cash. Working capital accounts
used $35.0 million of funds, as follows: accounts receivable used $21.9 million,
trade payables provided $9.9 million.  Inventories totaled $59.5 million at June
30, 2004,  and used $17.8  million.  Net other current items used $10.7 million.
The increase in accounts  receivable,  which was partially offset by an increase
in trade  payables,  reflects  the strong  sales levels for the six month period
ended June 30, 2004. 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.

            A  pension  contribution  of $0.2  million  was  made in the  second
quarter of 2004.

            In connection with the H&H  refinancing,  WHX deposited $5.0 million
of cash with H&H's lender as collateral for the H&H obligation.  Portions of the
cash  collateral  may be  returned  to WHX prior to  maturity of the loan if H&H
meets and maintains certain defined leverage ratios.  Other non-working  capital
items included in operating activities provided $0.2 million.

            In the first six months of 2004,  $4.4  million was spent on capital
improvements.

            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.  Additionally,  the Company sold an aircraft
in second quarter of 2004.  The sale of this aircraft  provided $7.0 million and
resulted in a pre-tax gain of $1.7 million.

            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.

                                       19





            Borrowings  outstanding  under Handy & Harman's credit facilities at
June 30, 2004 amounted to $130.1  million.  In addition there was  approximately
$6.2  million  of  borrowings   outstanding  under  H&H's  wholly  owned  Danish
subsidiary's term loans.

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 is dependent on cash on hand.

            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 $37.8 million at June 30, 2004.
The  Congress  facilities  mature on March 31,  2007.  On June 30,  2004 H&H had
approximately  $14.0 million of funds available  under the new revolving  credit
facility after deducting $5.0 million of excess  availability  requirement.  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 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
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 Company was in  compliance  with all
covenants at June 30, 2004.

            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  is
collateralized  by 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. The Company was in compliance with all covenants at June 30, 2004.

                                       20





            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 June  30,  2004  there  was
approximately $6.2 million outstanding under the term loans.

            As  described  above  the H&H  loan  agreements  contain  provisions
restricting  payments to WHX. At June 30, 2004 the net assets of H&H amounted to
$108.1  million,  all of which was  restricted as to the payment of dividends to
WHX.

            As of June 30, 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                 $229,083     $ 39,795     $ 96,877     $  4,059     $ 83,815     $  4,537
Operating Leases     $  4,741     $    842     $  1,660     $  1,326     $    913     $      7

            At June  30,  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 June 30, 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 June 30, 2004,  preferred
dividends in arrears totaled $72.9 million. The Company has retained Jefferies &
Company to assist in the  evaluation  of possible  recapitalization  options.  A
committee of preferred  shareholders  has been formed and has retained legal and
financial advisors.

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 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.

            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 is currently evaluating the impact of this Statement.

                                     *******
                                       21





            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 June 30, 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
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 June 30,  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

                                       22





significant changes in internal controls over financial reporting  subsequent to
March 31,  2004 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

            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." All times for
the SEC to seek rehearing or to file a petition for certiorari  have expired and
the mandate has issued. Accordingly, this matter is now final.

            See Note 10 to the Condensed  Consolidated  Financial Statements and
the Company's Annual Report on Form 10-K for the year ended December 31, 2003.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

2004 ANNUAL MEETING OF STOCKHOLDERS

            The 2004 Annual Meeting of Stockholders was held on June 2, 2004.

            All of the Company's  nominees as Class II  directors,  as set forth
below,  were elected.  There was no  solicitation in opposition to the Company's
nominees.  The other members of the Company's  Board of Directors as of the date
of the Company's annual meeting of stockholders  were Neil D. Arnold,  Robert A.
Davidow, William Goldsmith,  Louis Klein, Jr., Howard Mileaf, Neale X. Trangucci
and Stewart E. Tabin.

Matters voted on at the meeting and the number of votes cast:

                                                      VOTED FOR        WITHHELD
            (1)   Election of Directors
                       Marvin L. Olshan               3,737,812         562,869
                       Garen W. Smith                 3,737,245         563,436
                       Raymond S. Troubh              3,722,525         578,156

                                                                        AGAINST                     BROKER
                                                      VOTED FOR          VOTED      ABSTENTIONS     NON-VOTES
                                                      ---------          -----      -----------     ---------
            (2)   Ratification  of   Pricewaterhouse
                  Coopers   LLP  as  the   Company's
                  Independent    Registered   Public
                  Accounting  Firm  for  the  fiscal
                  year ending December 31, 2004       4,179,163         110,958        10,560            0

                                       23





            In  addition  to the  matters  voted upon at the  Annual  Meeting as
described above,  holders of the Company's Series A Convertible  Preferred Stock
and Series B Convertible  Preferred  Stock,  voting together as a class, had the
right to elect up to two directors to the Board of Directors of the Company. Two
preferred  stockholders  had solicited  proxies in support of their  election as
directors,  but no action was taken on this matter because a quorum of preferred
stockholders was not present at the Annual Meeting.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

            At June  30,  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 June 30, 2004. Presently, management believes that it is not
likely that the Company will be able to pay these  dividends in the  foreseeable
future. At June 30, 2004 dividends in arrears amounted to $72.9 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  Certification 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 April 2, 2004

        Form 8-K filed on April 13, 2004

        Form 8-K filed on May 6, 2004

        Form 8-K filed on June 7, 2004

        Form 8-K filed on June 21, 2004

     *  Filed herewith

                                       24





                                   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)

                                             August 12, 2004

                                       25