WHX CORP
10-K, 1997-03-11
STEEL WORKS, BLAST FURNACES & ROLLING MILLS (COKE OVENS)
Previous: WESTVACO CORP, 10-Q, 1997-03-11
Next: ZALE CORP, 10-Q, 1997-03-11



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

/x/  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(D) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

For the fiscal year ended December 31, 1996.

                                       OR


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

For the transition period from __________ to __________

Commission file number 1-2394

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

                       DELAWARE                           13-3768097
            (State or other jurisdiction of           (I.R.S. Employer
            incorporation or organization)            Identification No.)

                 110 EAST 59TH STREET                        10022
                  NEW YORK, NEW YORK                       (ZIP CODE)
       (Address of principal executive offices)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  212-355-5200
SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                                       Name of each exchange on
          Title of each class                            which registered
          -------------------                            ----------------

Common Stock, $.01 par value                             New York Stock Exchange
Series A Convertible Preferred Stock, $.10 par value     New York Stock Exchange
Series B Convertible Preferred Stock, $.10 par value     New York Stock Exchange

      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 if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. /X/

      Aggregate  market  value of Common  Stock  held by  non-affiliates  of the
Registrant as of February 3, 1997 was $199.9  million,  which value,  solely for
the purposes of this calculation excludes shares held by Registrant's  officers,
directors,  and  their  affiliates.  Such  exclusion  should  not  be  deemed  a
determination by Registrant that all such  individuals are, in fact,  affiliates
of the  Registrant.  The number of shares of Common Stock issued and outstanding
as of February 3, 1997 was  24,293,594,  including  410,228 shares of redeemable
Common Stock.

                      DOCUMENTS INCORPORATED BY REFERENCE:

Definitive proxy statement to be filed pursuant to Regulation 14 A in connection
with the 1997 annual meeting of stockholders Part III.

<PAGE>
                                     PART I
ITEM 1. BUSINESS

OVERVIEW

      WHX Corporation ("WHX"), (together with its consolidated subsidiaries, the
"Company"), indirectly through Wheeling-Pittsburgh Corporation ("WPC"), a wholly
owned subsidiary,  and Wheeling-Pittsburgh  Steel Corporation ("WPSC"), a wholly
owned  subsidiary  of  WPC,  is the  ninth  largest  domestic  integrated  steel
manufacturer.

      The  Company  and its  subsidiaries  were  reorganized  into a new holding
company structure on July 26, 1994. The steel-related  businesses of the Company
(including WPSC) other than Unimast,  Inc.  ("Unimast")  continue to be owned by
WPC, and the other  businesses and assets of the Company  including  Unimast are
owned  by WHX.  Pursuant  to the  reorganization,  WPC  became  a  wholly  owned
subsidiary of WHX. WHX, the new holding company, became the publicly held issuer
for all  Common  Stock,  Series  A  Convertible  Preferred  Stock  and  Series B
Convertible  Preferred Stock of the Company.  In addition,  WHX guaranteed WPC's
outstanding  93/8% Senior Notes due 2003 (the "Senior Notes") as well as certain
other debt of WPC. The transactions  were accounted for as a  reorganization  of
entities under common control. On the merger date, WHX had the same consolidated
net worth as WPC and its subsidiaries prior to the reorganization.

      The Company,  through two operating  units of WPSC, the Steel Division and
Wheeling Corrugating Company ("Wheeling Corrugating"),  and Unimast, shipped 2.3
million tons of steel products in 1996. In 1996,  the Company  reported sales of
$1.23 billion and net income of $.7 million (before preferred stock dividends of
$22.3 million).  Results for 1996 reflect a strike by the United Steelworkers of
America ("USWA") which began October 1, 1996 and has continued to date. No steel
products are being produced or shipped at eight of the Company's  plants located
in Ohio,  Pennsylvania  and West  Virginia,  subject to the work  stoppage.  The
Company  experienced a net loss of $34.6 million in the strike  affected  fourth
quarter,  and would expect to incur material losses for the duration of the work
stoppage.  Although  the  Company is  negotiating  with the USWA to end the work
stoppage on terms  satisfactory  to the Company,  there can be no assurance that
these  negotiations  will be  successful,  and it is  unclear  how long the work
stoppage will continue and the impact it will have on the Company.  Depending on
the length of the work stoppage, the Company's financial condition and liquidity
will be materially adversely affected.  The Company's  operations,  as discussed
herein,  are  materially  affected by the work  stoppage.  The eight  facilities
subject to the work stoppage represent  approximately 80% of the tons shipped by
the Company on an annual  basis.  None of the  Wheeling  Corrugating  facilities
outside  the Ohio  Valley or Unimast  and  Pittsburgh  Canfield  facilities  are
involved  in the  work  stoppage;  however,  the  work  stoppage  at  the  eight
facilities  affects the  Company's  ability to supply steel to these  downstream
operations, which must now acquire their steel supply from external sources.

      The  Company's  products  include  hot rolled and cold rolled  sheet,  and
coated products such as galvanized,  prepainted and tin mill sheet.  The Company
also  manufactures a variety of fabricated steel products  including roll formed
corrugated  roofing,  roof deck, form deck,  floor deck,  culvert,  bridge form,
steel framing and related  accessories  and other products used primarily by the
construction, highway and agricultural markets.

      The Company's  strategy is to pursue growth in  profitability  through the
manufacture and sale of value-added  steel products.  Its strategic  initiatives
focus on:

      Value-added  steel products.  The Company seeks to further expand into the
manufacture of processed  steel products,  such as coated and fabricated  steel,
while reducing its reliance upon basic products,  such as hot rolled sheet.  The
Company believes such products provide higher margins than

<PAGE>
are found on basic steel  products and are less  sensitive to the steel industry
cycle. The Company's  Wheeling-Nisshin Inc. joint venture  ("Wheeling-Nisshin"),
for example,  which  commenced  operations in 1988 and increased its capacity by
80% in 1993,  currently  produces  over  600,000  tons  annually of  galvanized,
galvannealed and aluminized products and used approximately  354,300 tons of the
Company's cold rolled sheet in 1996, a strike  affected year, and  approximately
450,000 tons in 1995.

      In recent years the Company negotiated several transactions that furthered
its strategy of expansion into higher  value-added  products.  In March 1995 the
Company acquired  Unimast,  a leading  manufacturer of steel framing and related
accessories for residential and commercial building  construction with shipments
of  approximately  130,000  tons of steel  products  in 1995 (nine  months)  and
191,000 tons in 1996. Unimast uses galvanized steel to manufacture steel framing
components for wall, floor and roofing systems, in addition to other roll formed
expanded metal construction accessories.  Unimast also uses non-prime galvanized
substrate for a material portion of its  requirements.  As such, the Company has
an  additional  outlet to apply  for  further  processing  some  portion  of its
non-prime products. In December 1994, the Company acquired the Bowman Metal Deck
Division of Armco,  Inc.  ("Bowman"),  which  currently  utilizes  approximately
87,000 tons of the Company's  cold rolled and hot dipped  galvanized  production
annually for conversion into specialized  construction  products.  In June 1994,
the Company  entered into a joint venture with Dong Yang  Tinplate  Ltd.  ("Dong
Yang"),  a leading South  Korea-based  tin plate  producer,  and Nittetsu  Shoji
America,   a  U.S.-based  tin  plate  importer,   to  construct  and  operate  a
state-of-the-art  tin  coating  line  facility in Belmont  County,  Ohio with an
expected  annual  capacity of 250,000  tons.  The Company owns 50% of the common
stock of the tin mill joint  venture,  Ohio  Coatings Co., and will supply up to
100% of the steel substrate used by the facility.  The facility was completed in
December 1996,  and commenced  shipments in January 1997. The Company will phase
out its existing tin mill production facilities. This will enable the Company to
convert more hot rolled sheet into tin-mill substrate as well as expand its line
of tin-mill product offerings. In December 1996 the Company purchased the assets
of Champion Metal Co. ("Champion"), with locations in Klamath Falls, Medford and
Brooks,  Oregon.  Champion is a rollform operation with approximately 7,000 tons
annual capacity and is part of Wheeling Corrugating.

      The Company's Wheeling  Corrugating and Unimast operations,  its shipments
to  Wheeling-Nisshin  and the  Company's  tin plating,  coating and cold rolling
operations accounted for 1.7 million tons, or approximately 74% of the Company's
shipments, in 1996.

      Rationalization of fixed costs. The Company's strategy also focuses on the
minimization of fixed costs and maximization of capacity utilization  throughout
the steel industry cycle. Since 1985, the Company's overall steelmaking capacity
has been  reduced  by 45%,  or 2.0  million  tons.  As a result,  the  Company's
steelmaking  operations  are  better  balanced  with its  finishing  operations,
resulting in capacity that is more efficiently  employed.  By having capacity at
its 80-inch hot strip mill in excess of its  steelmaking  capacity,  the Company
seeks to take  advantage  of  periods  of  strong  steel  demand  by  purchasing
semi-finished  steel from third parties,  while better absorbing its fixed costs
in periods of low demand by  maintaining  full  utilization of its steel melting
facilities.  The cost  efficiencies  afforded  by this  operating  configuration
enhance the Company's  ability to produce a low cost product.  In furtherance of
this strategy,  in September 1994 the Company  entered into a joint venture with
ISPAT Mexicana,  S.A.De C.V.("ISPAT"),  whereby ISPAT sells to the joint venture
slabs it  produces  in  Mexico  and  Canada,  for  conversion  at the  Company's
facilities in Steubenville,  Ohio. The joint venture converts the slabs into hot
rolled  products  which  are  marketed  by  the  Company  to  third-party  trade
customers.  The joint  venture  provides  the  Company  greater  flexibility  in
supplying  slabs to the Company's  80-inch hot strip mill in times of high steel
demand as well as during blast furnace outages.

      Improving cost  structure.  The Company  continually  seeks to improve its
cost structure and product quality through  capital  expenditures,  productivity
increases and business improvement teams which

                                        2

<PAGE>

include its union employees. Since 1991, the Company has spent in excess of $439
million in  capital  expenditures  to  modernize  and  upgrade  its  facilities,
including  an  upgrade  to its  cold  rolling  mill at  Yorkville,  Ohio and the
modernization of its 80-inch hot strip mill at  Steubenville,  Ohio in 1993. The
Company spent  approximately  $83 million in 1995, which included  approximately
$42  million  of  the  $54  million  reline  of  its  No.  5  blast  furnace  in
Steubenville,  Ohio. The reline  increased the  productivity  of the No. 5 Blast
Furnace and  provided  the Company  with the ability to produce  100% of the hot
metal  necessary to satisfy caster  production  requirements  from a two, rather
than three,  blast furnace  configuration.  This allowed the Company to idle one
blast  furnace and to possibly  idle in the future its older and less  efficient
coke ovens,  which the Company  believes will result in a material  reduction in
future capital expenditure requirements and manning levels.

      The following  table lists  operating  statistics  for the Company and the
steel  industry (as reported by the American Iron and Steel  Institute)  for the
five-year period ending December 31, 1996.
<TABLE>
<CAPTION>

                                                               YEAR ENDED DECEMBER 31,
                                        --------------------------------------------------------------
                                        1992          1993          1994          1995        1996(1)
                                        ----          ----          ----          ----        ----   
                                                                 (Tons in millions)
<S>                                   <C>           <C>            <C>           <C>           <C>  
Company Raw Steel Production.......     2.35          2.26           2.27          2.20          1.78
      Capability ..................     2.40          2.40           2.40          2.40          2.40
      Utilization..................       98%           94%            95%           92%           74%
      Shipments....................     2.1           2.3            2.4           2.5           2.3
Industry Raw Steel Production .....    93.0          97.9          100.6         104.9         104.4
      Capability ..................   113.1         109.9          108.2         112.4         116.2
      Utilization .................       82%           89%            93%           93%           90%
      Shipments ...................    82.2          89.0           95.1          97.5         100.5
</TABLE>

- ------------------
(1)   Results for 1996 were affected by a work stoppage at the Company's primary
      steel-making  facilities beginning October 1, 1996 and continuing to date.
      The  utilization  rate for the nine months prior to the work  stoppage was
      98.9%

                                        3

<PAGE>



      Product Mix. The tables below  reflect the  historical  product mix of the
Company's  shipments.  Increases in the percentage of higher value products have
been realized  during the 1990's as (i) the  operations of Wheeling  Corrugating
were  expanded,  (ii)  Wheeling-Nisshin's  second  coating  line  increased  its
requirements  of  cold-rolled  coils from WPSC,  and (iii) the Company  acquired
Unimast.
<TABLE>
<CAPTION>
                                                                            HISTORICAL PRODUCT MIX
                                               ---------------------------------------------------------------------------------
                                                                            YEAR ENDED DECEMBER 31
                                               ---------------------------------------------------------------------------------

                                                        1992            1993            1994            1995           1996(1)
                                                        ----            ----            ----            ----           -------
<S>                                                     <C>             <C>            <C>              <C>             <C>   
PRODUCT CATEGORY:
Hot Rolled Products............................         31.5%           31.2%          31.4%            28.3%           26.1%
Semi-Finished .................................           --             0.9             --               --              --
Higher Value-Added Products:
     Cold Rolled Products-Trade................          11.4            11.1           10.5              7.5             7.6
     Cold Rolled Products -
         Wheeling-Nisshin......................          12.0            15.6           17.3             17.9            15.6
     Coated Products...........................          17.1            16.0           16.6             15.8            13.3
     Tin Mill Products.........................          10.2             8.8            7.2              6.7             7.0
     Fabricated Products
     (Wheeling Corrugating and
         Unimast...............................          17.8            16.4           17.0             23.8            30.4
                                                        -----           -----          -----            -----           -----
Total..........................................         100.0%          100.0%         100.0%           100.0%          100.0%
                                                        =====           =====          =====            =====           =====
OTHER DATA:
Higher Value-Added Products
as a percentage of total
shipments......................................         68.5%           67.9%          68.6%            71.7%           73.9%
</TABLE>


(1)  The allocation  among product  categories was affected by the work stoppage
     at eight of the Company's facilities.

STEEL DIVISION

     Hot Rolled Products.  Hot rolled coils represent the least processed of the
Company's finished goods.  Approximately 74% of the Company's 1996 production of
hot rolled coils was further  processed  internally  into  value-added  finished
products  such as  cold-rolled  coils.  The  balance  of the  tonnage is sold as
hot-rolled  black or pickled (acid cleaned) coils to a variety of consumers such
as  converters/processors  and steel  service  centers  and the  automotive  and
appliance industries.  The  converters/processors  transform the hot-rolled coil
into a finished  product  such as pipe and  tubing,  while the  service  centers
typically slit or cut the material to size for resale to the end user.

     From 1992 to 1996, the Company reduced its shipments of hot rolled products
from  31.5% to 26.1% of its total  product  mix.  Management  projects a further
reduction in such  percentage  as resources are deployed to expand the Company's
downstream operations.

     Cold Rolled Products.  Cold-rolled  coils are manufactured  from hot rolled
coils by employing a variety of processing techniques,  including pickling, cold
reduction,  annealing and temper rolling.  Cold rolled processing is designed to
reduce  the  thickness  and  improve  the  shape,  surface  characteristics  and
formability  of the product.  In its finished form, the product may be sold to a
variety of end users

                                        4

<PAGE>

such as appliance or automotive  manufacturers or further  processed  internally
into  corrosion-resistant   coated  products  including  hot-dipped  galvanized,
electrogalvanized,  or tin line  products.  In recent  years,  the  Company  has
increased  its cold rolled  production to support  increased  sales to Wheeling-
Nisshin,  the expansion of Wheeling  Corrugating  and  third-party  sales of its
hot-dipped and electrogalvanized products.

     Coated Products. The Company manufactures a number of  corrosion-resistant,
zinc-coated  products  including  hot-dipped  galvanized  and  electrogalvanized
sheets for resale to trade accounts and to support the fabricating operations of
Wheeling  Corrugating and Unimast.  The coated products are manufactured  from a
steel  substrate of cold rolled or hot rolled  pickled coils by applying zinc to
the surface of the material to enhance its corrosion  protection.  The Company's
trade sales of hot dipped galvanized  products are heavily oriented to unexposed
applications,  principally  in the appliance,  construction,  service center and
automotive markets.  Typical industry applications include auto underbody parts,
refrigerator backs and heating/air conditioning ducts.  Approximately 53% of hot
dipped galvanized  production tonnage is transferred to Wheeling Corrugating for
further  processing.  The Company's hot dipped  galvanizing lines are older than
those  of  certain  of  its  competitors  and  will  require  on  going  capital
expenditures to remain competitive. The Company sells electrogalvanized products
for  application  in  the  appliance  and  construction  markets.  Unimast  uses
galvanized  steel to manufacture  steel framing  components for wall,  floor and
roofing systems.

     Tin Mill  Products.  Tin mill products  consist of blackplate and tinplate.
Blackplate is a cold rolled substrate  (uncoated) the thickness of which is less
than .0142 inches and is utilized  extensively  in the  manufacture of pails and
shelving.  Tinplate is produced by the electro-deposition of tin to a blackplate
substrate and is utilized  principally  in the  manufacture  of food,  beverage,
general line and aerosol  containers.  While the majority of the Company's sales
of these products is concentrated in a variety of container markets, the Company
also  markets  products  for  automotive  applications,  such as oil filters and
gaskets.  The Company's  participation  in Ohio Coatings may enable it to expand
the Company's  presence in the tin plate market.  Ohio Coatings' $69 million tin
coating mill,  which  commenced  operations in January 1997, will have a nominal
annual capacity of 250,000 net tons.  Upon settlement of the work stoppage,  the
Company  will  supply  up to 100% of the  substrate  requirements  of the  joint
venture subject to quality requirements and competitive pricing. The Company and
Nittetsu Shoji America,  a U.S. based tin plate importer ("NSA") will act as the
distributors of the joint venture's  products,  with the Company selling between
81% and 85% of production based on volume.

FABRICATED PRODUCTS
(WHEELING CORRUGATING AND UNIMAST)

     Wheeling  Corrugating is a leading  fabricator of roll-formed  products for
the construction,  highway, and agricultural products industries. In conjunction
with  the  Company's   business  strategy  of  expanding  its  sales  of  higher
value-added  products,  Wheeling  Corrugating  has  increased  its  shipments of
fabricated   products  by   approximately   152%  since  1986.   Following   the
establishment  of its  Lenexa,  Kansas  and  Minneapolis,  Minnesota  locations,
Wheeling Corrugating expanded its regional operations,  through acquisitions, in
Houston,  Texas (1986), Fort Payne, Alabama (1989),  Wilmington,  North Carolina
(1993),  Gary,  Indiana and Warren,  Ohio (1994). The regional presence of these
facilities has enabled Wheeling  Corrugating to take advantage of low-cost barge
freight from the Company's  Ohio Valley  plants and to provide  customers in the
outlying areas with  competitive  services through  "just-in-time  delivery." In
some of its product lines, Wheeling Corrugating has substantial market share and
therefore has increased  opportunity to pursue higher profit  margins.  Wheeling
Corrugating intends to expand the manufacture, marketing and sale of products in
which it already has a significant market presence,  including through potential
acquisitions  and to take  advantage  of  expected  improvements  in demand  for
construction and highway  products.  The 1996 acquisition of Champion with three
locations in Oregon will assist the Company in expanding its market  presence in
these areas. The

                                        5

<PAGE>

Company  believes  that it would be  difficult  for a  competitor  to  replicate
Wheeling Corrugating's geographical breadth.

     In March 1995 the Company acquired Unimast, a leading manufacturer of steel
framing  and  related   accessories  for  residential  and  commercial  building
construction  with shipments of approximately  130,000 tons of steel products in
1995 (nine months) and 191,000 tons in 1996.  Unimast uses  galvanized  steel to
manufacture  steel framing  components for wall, floor and roofing  systems,  in
addition to other roll formed expanded metal construction  accessories.  Unimast
also  uses  non-prime  galvanized  substrate  for  a  material  portion  of  its
requirements, providing the Company an additional outlet for some portion of its
non-prime products.  Unimast has facilities in Franklin Park, Illinois;  Warren,
Ohio; Morrow, Georgia and Boonton, New Jersey.

  The  following  table sets forth  certain  shipment  information  relating  to
Wheeling Corrugating and Unimast major product categories:

              NET TONS SHIPPED BY WHEELING CORRUGATING AND UNIMAST
<TABLE>
<CAPTION>

                                                                           YEAR ENDED DECEMBER 31,
                                               ------------------------------------------------------------------------

                                                  1992            1993            1994            1995          1996
                                                  ----            ----            ----            ----          ----
                                                            (TONS IN THOUSANDS)
<S>                                               <C>             <C>            <C>             <C>             <C>  
  Construction Products.......................    157.0           146.2          151.7           335.4           404.3
  Highway Products............................    115.3           119.0          137.7           132.2           139.3
  Agricultural Products.......................     91.8           100.7          113.6           125.7           142.8
  Other.......................................     4.6              4.0            4.0             3.9             3.6
                                                 ------           -----          -----           -----           -----
Total Net Tons Shipped........................    368.7           369.9          407.0           597.2           690.0
                                                 ======           =====          =====           =====           =====
</TABLE>

     Construction Products. Construction products consist of roll-formed sheets,
which are utilized in the  non-residential  building  market such as commercial,
institutional   and   manufacturing.   They  are  classified  into  three  basic
categories. Roof decking is a formed steel sheet, painted or galvanized product,
which provides structural support in non-residential  roofing systems. Form deck
is a  formed  steel  sheet,  painted,  galvanized  or  uncoated,  that  provides
structural  form  support  for  structural  or  insulating   concrete  slabs  in
non-residential floor or roofing systems. Composite floor deck is a formed steel
sheet,  painted,  galvanized or uncoated,  that provides structural form support
and positive  reinforcement  for structural  concrete  slabs in  non-residential
floor systems. Unimast manufactures steel framing components for wall, floor and
roofing  systems,  in addition to other roll formed expanded metal  construction
accessories.

     Highway  Products.  Highway  products consist of three  classifications  of
material that are designed to service the highway construction industry. Culvert
products  are  hot  dipped  galvanized  sheets  and  coils  which  are  produced
predominantly from a hot-rolled pickled substrate. Such products are marketed to
independent  manufacturers  of corrugated  culvert pipe.  Culvert pipe is spiral
formed  or  riveted   corrugated  pipe  which  is  used  for  highway   drainage
applications or in site  preparation for homes,  light  buildings,  and shopping
malls.  Bridge form is roll-formed  corrugated  sheets which are swedged on both
ends and are utilized as concrete  support forms in the  construction of highway
bridges.

     Agricultural  Products.   Agricultural  products  consist  of  roll-formed,
corrugated  sheets which are used as roofing and siding in the  construction  of
barns, farm machinery  enclosures and light commercial  buildings.  The products
can be manufactured from plain hot-dipped galvanized coils or from painted coils
employing a zinc-coated base steel. Historically,  these products have been sold
primarily in rural

                                        6

<PAGE>
areas. In recent years,  however, such products have found increasing acceptance
in light commercial buildings.

     Other.  Other products  include a variety of hardened and  non-hardened cut
nails sold under the trademark Labelle(R).  These products are used for a number
of general construction  applications  including hardwood flooring work, masonry
work and boat  building.  Hot-rolled  sheet is employed as the base steel in the
manufacture of such products.

     Fabricated products  represented 40.6% or $501 million of the Company's net
sales in  1996,  a  strike-affected  year,  and  32.6%  or $444  million  of the
Company's net sales in 1995. Management intends to continue to expand fabricated
products  through the  acquisition of fabricating  facilities  that  manufacture
products  comparable  or closely  related to those of Wheeling  Corrugating  and
Unimast.  The Company  intends to continue to expand its emphasis on value-added
products.

WHEELING-NISSHIN

     The  Company  has  a  35.7%  equity  interest  in  Wheeling-Nisshin,  which
commenced commercial  operations in April 1988. Shipments by Wheeling-Nisshin of
hot dipped galvanized,  galvannealed and aluminized products, principally to the
construction industry,  have increased from 158,600 tons in 1988 to 665,787 tons
in 1996.  Wheeling Nisshin  products are marketed through trading  companies and
its shipments are not consolidated into the Company's shipments.

     The Company's  amended and restated supply agreement with  Wheeling-Nisshin
expires in 2013.  Pursuant to the amended  supply  agreement,  the Company  will
provide not less than 75% of Wheeling-  Nisshin's steel substrate  requirements,
up to an  aggregate  maximum of 9,000 tons per week  subject to product  quality
requirements.  Pricing under the supply agreement is negotiated  quarterly based
on a formula  which gives  effect to  competitive  market  prices.  Shipments of
cold-rolled steel by the Company to Wheeling-Nisshin  were approximately 354,300
tons or 15.6% of the  Company's  total tons shipped in 1996,  a  strike-affected
year, and approximately 450,000 tons or 17.9% in 1995. The increase in shipments
of cold-rolled sheet have reduced the Company's shipments of hot-rolled coils (a
lower-margin steel product) and is an integral part of the Company's strategy of
increasing its presence in higher value-added products.

     In March 1993, Wheeling-Nisshin added a second hot-dipped galvanizing line,
which  increased its capacity by 80%, to  approximately  650,000 annual tons and
allows  Wheeling-Nisshin  to offer the lightest-gauge  galvanized sheet products
manufactured in the United States for the construction, heating, ventilation and
air-conditioning ("HVAC") and after-market automotive applications.

OHIO COATINGS COMPANY

     The Company  has a 50% equity  interest in Ohio  Coatings  Company  ("OCC")
which  completed  construction  of a $69 million  tin  coating  mill in 1996 and
commenced commercial operations in January 1997. The Company's  participation in
OCC may enable it to expand the Company's  presence in the tin plate market. The
OCC tin coating  mill has a nominal  annual  capacity of 250,000 net tons.  Upon
settlement  of the work  stoppage,  the  Company  may  supply  up to 100% of the
substrate  requirements of the joint venture subject to quality requirements and
competitive  pricing.  The Company and Nittetsu Shoji America,  a U.S. based tin
plate importer will act as the distributors of the joint venture's products. The
Company will market between 81% and 85% of OCC production, based on volume.

OTHER STEEL RELATED OPERATIONS OF THE COMPANY

     The Company owns an electrogalvanizing facility which had revenues of $47.1
million while

                                        7

<PAGE>

providing  an  outlet  for  60,500  tons of steel in 1996  and a  facility  that
produces oxygen and other gases used in the Company's  steel-making  operations.
The Company is the owner of coal reserves that have generated an average of $1.0
million in annual  royalties  from 1992 to 1996.  The  Company is also a 12 1/2%
equity partner in an iron ore mining partnership.

NON-STEEL RELATED INVESTMENTS OF THE COMPANY

     In October 1994, WHX Entertainment Corp., a wholly owned subsidiary of WHX,
purchased  a 50 percent  interest in the  operations  of  Wheeling-Downs  Racing
Association  ("Wheeling-Downs") from Sportsystems Corporation for $12.5 million.
Wheeling-Downs  operates  a  racetrack  and video  lottery  facility  located in
Wheeling, West Virginia.

CUSTOMERS

     Through an extensive mix of products,  the Company  markets to a wide range
of manufacturers,  converters and processors. The Company's 10 largest customers
(including Wheeling-Nisshin) accounted for approximately 40% of its net sales in
1994, 33.3% in 1995, and 30.6% in 1996.  Wheeling-Nisshin  was the only customer
to account for more than 10% of net sales. Wheeling-Nisshin accounted for 15.5%,
13.8%  and  11.5%  of  net  sales  in  1994,   1995,  and  1996,   respectively.
Geographically,  the majority of the Company's  customers  are located  within a
350-mile radius of the Ohio Valley.  However, the Company has taken advantage of
its river-oriented  production  facilities to market via barge into more distant
locations such as the Houston, Texas and St. Louis, Missouri areas. As discussed
above,  Wheeling Corrugating has acquired regional facilities to service an even
broader geographical area.
<TABLE>
<CAPTION>

                        PERCENT OF TOTAL NET TONS SHIPPED
                                                                                  YEAR ENDED DECEMBER 31,
                                                           ----------------------------------------------------------------------

Major Customer Category:                                   1992            1993            1994            1995           1996(1)
- ------------------------                                   ----            ----            ----            ----           ----   
<S>                                                         <C>             <C>             <C>             <C>             <C> 
Construction........................................        18%             17%             18%             22%             28%
Steel Service Centers...............................         36              33              32              27              24
Converters/Processors...............................         20              26              28              26              23
Agriculture.........................................          5               5               5               6               7
Containers..........................................          9               7               6               6               6
Automotive..........................................          7               6               6               5               5
Appliances..........................................          3               3               3               4               4
Exports.............................................         --               1              --               1              --
Other...............................................          2               2               2               3               3
                                                            ---             ---             ---             ---            ----
     Total..........................................        100%            100%            100%            100%            100%
                                                            ===             ===             ===             ===             ===
</TABLE>

- ------------------
(1)  The allocation among customer  categories was affected by the work stoppage
     at eight of the Company's facilities.

     The Company's  shipments  historically  have been  concentrated  within six
major market segments.  The Company's overall  participation in the construction
and the converters/processors markets substantially exceeds the industry average
and its reliance on automotive  shipments as a percentage of total  shipments is
substantially  less than the industry average.  Set forth below is a description
of the Company's business with its major customer categories.

     Construction.  The  Company's  shipments to the  construction  industry are
heavily influenced by the

                                        8

<PAGE>

sales of Wheeling  Corrugating and Unimast.  Wheeling  Corrugating  services the
non-residential and agricultural  building and highway  industries,  principally
through  shipments of hot dipped  galvanized  and painted cold rolled  products.
With its acquisition during the 1980's and early 1990's of regional  facilities,
Wheeling  Corrugating  has doubled its shipments and has been able to market its
products into broad geographical  areas, which the Company expects will mitigate
the effects of regional  economic  downturns in the  construction  business.  In
December 1996 the Company, through Wheeling Corrugating,  acquired the assets of
Champion which has three locations in Oregon.  Unimast is a leading manufacturer
of steel framing and related accessories for residential and commercial building
construction.  The  acquisition of Unimast in March 1995 increased the Company's
shipments to the construction industry and its ability to market its products to
broad  geographic  areas.  Unimast  has  facilities  located in  Franklin  Park,
Illinois; Warren, Ohio; Morrow, Georgia and Boonton, New Jersey.

     Steel Service Centers. The Company's shipments to steel service centers are
heavily concentrated in the areas of hot rolled and hot dipped galvanized coils.
Due to  increased  in-house  costs to steel  companies  during  the  1980's  for
processing  services  such as slitting,  shearing and  blanking,  steel  service
centers have become a major factor in the distribution of hot rolled products to
ultimate end users. In addition, steel service centers have become a significant
factor in the sale of hot  dipped  galvanized  products  to a  variety  of small
consumers  such as  mechanical  contractors,  who desire not to be burdened with
large steel inventories.

     Converters/Processors. The Company's shipments to the converters/processors
market as a percentage of total shipments have increased from 20% in 1992 to 23%
in 1996. This growth is principally attributable to the increase in shipments of
full hard and fully  finished cold rolled  products to  Wheeling-Nisshin,  which
uses cold  rolled  coils as a  substrate  to  manufacture  a  variety  of coated
products,   including  hot  dipped  galvanized  and  aluminized  coils  for  the
automotive,  appliance and construction  markets. As a result of the second line
expansion,  the Company's shipments to Wheeling-Nisshin  increased significantly
beginning in 1993. The  converters/processors  industry also  represents a major
outlet for the Company's hot rolled products,  which are converted into finished
commodities such as pipe, tubing and cold rolled strip.

     Agriculture.  The  Company's  shipments  to  the  agricultural  market  are
principally sales of Wheeling Corrugating  roll-formed,  corrugated sheets which
are used as roofing  and siding in the  construction  of barns,  farm  machinery
enclosures and light commercial buildings.

     Containers.  The vast majority of the Company's  shipments to the container
market are concentrated in tin mill products,  which are utilized extensively in
the manufacture of food, aerosol,  beverage and general line cans. The container
industry has represented a stable market. The balance of the Company's shipments
to this market consists of cold rolled products for pails and drums.

     Automotive.  Unlike the  majority  of its  competitors,  the Company is not
heavily dependent on shipments to the automotive industry.  However, the Company
has  established  a  variety  of  higher  value-added  niches  in  this  market,
particularly  in the area of hot  dipped  galvanized  products  for  deep  drawn
automotive underbody parts. In addition,  the Company has been a supplier of tin
mill products for automotive  applications,  such as oil filters and gaskets.  A
third niche has been the Company's  participation  in painted  electrogalvanized
products for auto draft stripping applications.

RAW MATERIALS

     The  Company  has  a  12.5%  ownership   interest  in  Empire  Iron  Mining
Partnership  ("Empire") which operates a mine located in Palmer,  Michigan.  The
Company is obligated to purchase  approximately  12.5% or 1.0 million gross tons
per year (at current production levels) of the mine's annual ore output.

                                        9

<PAGE>

Interest in related ore  reserves as of December  31,  1996,  is estimated to be
22.5  million  gross tons.  In 1996,  the Company  consumed  approximately  1.65
million gross tons of iron ore pellets in its blast furnaces.  The Company's pro
rata cash operating cost of Empire  currently  approximates  the market price of
ore.  The  Company  obtains  approximately  half of its iron  ore from  spot and
medium-term  purchase  agreements  at  prevailing  world market  prices.  It has
commitments  for the majority of its blast furnace iron ore pellet needs through
1997 from suppliers in North America.

     In November 1993, the Company sold the operating assets of its coal company
to an unrelated  third  party.  The Company also entered into a long term supply
agreement  with such  third  party to provide  the  Company  with a  substantial
portion of the Company's coal requirements at competitive  prices. The Company's
operations require a substantial amount of coking coal.

     The Company  currently  produces all of its coke requirements and typically
consumes  generally  all of the  resultant  by-product  coke oven gas.  In 1996,
approximately 1.6 million tons of coking coal were consumed in the production of
blast  furnace  coke by the  Company.  Due to the  increased  production  of the
recently  relined No. 5 blast furnace,  the Company idled one of its three blast
furnaces and may possibly idle its older, less efficient coke ovens. The Company
may continue to sell its excess coke and coke oven  by-products  to  third-party
trade customers.

     Material  amounts  of other raw  materials,  including  limestone,  oxygen,
natural gas and  electricity,  are  required.  These raw  materials  are readily
available  and are  purchased  on the open  market.  The  Company  is  presently
dependent on external scrap for  approximately 8% of its steel melt. The cost of
these  materials has been  susceptible  in the past to price  fluctuations,  but
worldwide  competition in the steel industry has frequently  limited the ability
of steel  producers to raise finished  product prices to recover higher material
costs.  Certain of the Company's raw material supply contracts provide for price
adjustments in the event of increased commodity or energy prices.

BACKLOG

     Order  backlog  was  158,751 net tons at  December  31,  1996,  compared to
400,624 tons at December 31, 1995.  The low level of order backlog is due to the
continuing  work  stoppage  at  eight  plants  in  Ohio,  Pennsylvania  and West
Virginia.  Since no steel  products  are  being  produced  or  shipped  at these
facilities  there can be no  assurance  that  related  orders  will be  shipped.
Wheeling Corrugating's backlog of 69,360 net tons are included in the backlog at
December 31, 1996 and are expected to be shipped  during the first half of 1997.
The Company intends to vigorously  pursue  customers lost to competitors  during
the work stoppage.

CAPITAL EXPENDITURES

     The Company's capital  expenditures  (including  capitalized  interest) for
1996 were approximately  $35.4 million,  including $6.8 million on environmental
projects.  Capital  expenditures  in 1996 were lower than in recent years due to
the work stoppage beginning October 1, 1996 and continuing to date. From 1991 to
1996, such expenditures  aggregated  approximately  $439 million.  This level of
capital  expenditures  was  needed  to  maintain  productive  capacity,  improve
productivity  and upgrade selected  facilities to meet competitive  requirements
and maintain compliance with environmental laws and regulations. Since 1985, the
Company's  capital  expenditure  program has been and  continues  to be aimed at
maintaining its core production  capabilities and selectively  upgrading product
characteristics.  The capital expenditure  program has included  improvements to
the Company's infrastructure,  blast furnaces,  steel-making facilities, 80-inch
hot strip mill and  finishing  operations,  and has resulted in improved  shape,
gauge, surface and physical characteristics for its products. In particular, the
quality improvements  completed at the Allenport  cold-rolling  facility in 1992
and the installation of automatic gauge controls at the Yorkville tandem mill in
1993 have enhanced productivity and improved the

                                       10

<PAGE>

quality  of  substrate  provided  to   Wheeling-Nisshin   and  other  customers.
Continuous and substantial capital and maintenance expenditures will be required
to maintain  operating  facilities,  modernize  finishing  facilities  to remain
competitive and to comply with environmental control  requirements.  The Company
anticipates funding its capital expenditures in 1997 from cash on hand and funds
generated  by  operations.  Pending the  resolution  of the work  stoppage,  the
Company has indefinitely  delayed  substantially all capital expenditures at the
plants being picketed.

ENERGY REQUIREMENTS

     During  1996 coal  constituted  approximately  78% of the  Company's  total
energy  consumption,  natural gas 18% and  electricity 4%. Many of the Company's
major  facilities  that use  natural gas have been  equipped to use  alternative
fuels.  The Company  continually  monitors its  operations  regarding  potential
equipment conversion and fuel substitution to reduce energy costs.

EMPLOYMENT

     Total  employment of the Company  averaged 5,706 employees  during 1996, of
which 4,090 were represented by the USWA, and 106 by other unions. The remainder
consisted of 1,081 salaried employees and 429 non-union operating employees.

     The Company's labor agreement with the USWA expired on October 1, 1996. The
Company  and union were unable to agree on terms of a new labor  agreement.  The
USWA is engaged in a work stoppage at eight plants located in Ohio, Pennsylvania
and West  Virginia.  No steel  products  are being  produced or shipped at these
facilities.  Approximately  70% of  the  Company  workforce  is  covered  by the
collective  bargaining agreement.  See "Management's  Discussion and Analysis of
Financial Condition and Results of Operations-Liquidity and Capital Resources."

     WPC, as a signatory to the collective bargaining agreement between WPSC and
the  USWA,  is  liable  for all  obligations  under  the  collective  bargaining
agreement,  including 100% of WPSC's  obligations to provide medical  insurance,
life insurance,  disability and surviving spouse  retirement  benefits to WPSC's
retired  employees  and  their  dependents  ("WPSC  Retiree  Benefits").  WHX is
contingently  liable  with  respect to a portion of such  benefits.  WHX also is
bound by  certain  agreements  with the USWA  relating  to (a)  restrictions  on
dividends  payable by WPSC to the extent of 50% of the  cumulative net income of
WPSC since January 3, 1991,  (b) tax sharing  arrangements  between WHX and WPSC
and (c) a right of first  refusal  held by the  respective  employees of WPSC to
purchase,  generally,  certain of WPSC's facilities in the event of the proposed
sale of such facilities.

     In February 1997 the Company  announced that John R.  Scheessele had joined
the Company to replace James L. Wareham as President of WHX, WPC and WPSC and as
Chairman  of the  Board and  Chief  Executive  Officer  of WPSC.  In  connection
therewith,  Mr. Scheessele was also elected to the Board of Directors of WHX and
WPSC. Mr. Scheessele is a former President of WCI Steel. James L.
Wareham left the Company on an amicable basis.

COMPETITION

     The steel  industry is cyclical in nature and has been marked  historically
by  overcapacity,  resulting in intense  competition  among domestic and foreign
producers  exporting  to the United  States.  The market for steel in the United
States is supplied principally by domestic integrated steel producers,  domestic
steel mini-mills and foreign steel producers. The integrated producers typically
operate large plants with annual  capacities of one million tons or more.  These
plants  produce steel from a combination of iron ore, coke and steel scrap using
blast furnaces and basic oxygen  furnaces.  Steel  mini-mills  utilize  electric
furnaces and are able to produce steel utilizing primarily ferrous scrap metal

                                       11

<PAGE>

as their  basic  raw  material  and  serve  regional  markets.  Until  recently,
technology  constraints  limited  mini-mills'  ability  to  produce  sheet-steel
products.  However,  several  mini-mills  now produce sheet  products based on a
technology known as thin-slab  casting.  Mini-mills use steel scrap as a primary
raw  material.  The price of such scrap  fluctuates;  during  periods when scrap
prices  are at a high  point,  the  operating  costs of  mini-mills  may rise in
relation to those of integrated mills, such as the Company.

     As the single largest steel  consuming  country in the western  world,  the
United States has long been a favorite  market of steel  producers in Europe and
Japan. Steel producers from emerging economic powers such as Korea,  Taiwan, and
Brazil have also recognized the United States as a target market.

     Total annual steel consumption in the United States has fluctuated  between
88 million and slightly over 100 million tons since the early 1980s. A number of
steel  substitutes,  including  plastics,  aluminum,  composites and glass, have
reduced the growth of domestic steel consumption.

     Steel imports as a percentage of domestic apparent  consumption,  excluding
semi-finished  steel, have been  approximately 20% in 1994, 18% in 1995, and 19%
in 1996. World steel demand, world export prices, U.S. dollar exchange rates and
the international  competitiveness  of the domestic steel industry have all been
factors in these import  levels.  However,  the strong  performance  of the U.S.
economy,  relative  to weaker  economies  in Europe and Japan,  has  resulted in
increased imports in recent years.

ITEM 2.  PROPERTIES

     The Company has one raw steel  producing  plant and various other finishing
and  fabricating  facilities.  The  Steubenville  plant is an  integrated  steel
producing  facility  located  at  Steubenville  and  Mingo  Junction,  Ohio  and
Follansbee,  West  Virginia.  It is  the  Company's  only  raw  steel  producing
facility.  Facilities  include a sinter plant,  coke oven batteries that produce
all coke  requirements,  three blast furnaces (two operating),  two basic oxygen
furnaces,  a two-strand  continuous  slab caster with an annual slab  production
capacity  of  approximately  2.4  million  tons,  an 80-inch  hot strip mill and
pickling and coil finishing  facilities.  The Ohio and West Virginia  locations,
which are separated by the Ohio River,  are connected by a railroad bridge owned
by the Company.  A pipeline is maintained  for the transfer of coke oven gas for
use as fuel from the coke plant to several  other  portions of the  Steubenville
plant.  The coke plant is being operated by management  employees to protect the
ovens  during the work  stoppage.  The  Steubenville  plant  primarily  produces
hot-rolled products,  which are either sold to third parties or shipped to other
affiliated facilities for further processing.


                                       12

<PAGE>
     The following table lists the other principal plants of the Company and the
annual capacity of the major products produced at each facility:

                             Other Major Facilities

LOCATIONS, OPERATIONS AND CAPACITY              TONS/YEAR        MAJOR PRODUCTS


Allenport, Pennsylvania:
   Continuous pickler, tandem mill,
   temper mills and annealing                     950,000   Cold rolled sheets

Beech Bottom, West Virginia: Paint line
   and various roll forming equipment             120,000   Painted steel in
                                                            coil form,
                                                            structural forms and
                                                            decking

Canfield, Ohio: Electrogalvanizing line,
   paint line, ribbon and oscillating
   rewind slitters                                 65,000   Electrolytic
                                                            galvanized sheet and
                                                            strip

Martins Ferry, Ohio: Temper mill, zinc coating
   lines and roll forming equipment               750,000   Hot dipped
                                                            galvanized sheets
                                                            and coils and formed
                                                            steel products


Wheeling, West Virginia: Shotblaster,
  nailers and heat treating                        5,000    Cut nails

Yorkville, Ohio: Continuous pickler,
   tandem mill, temper mill and
   annealing lines                                660,000   Black plate and cold
                                                            rolled sheets

         Wheeling  Corrugating  fabricates  products  at  Fort  Payne,  Alabama;
Houston, Texas; Lenexa, Kansas; Louisville,  Kentucky;  Minneapolis,  Minnesota;
Warren,  Ohio;  Gary,  Indiana;  Wilmington,  North  Carolina and Klamath Falls,
Medford and Brooks,  Oregon. The Fort Payne,  Houston and Wilmington  facilities
were  acquired  in  1986,  1989 and  1993,  respectively.  The  Gary and  Warren
facilities  were acquired in 1994. The Oregon  facilities were acquired in 1996.
In addition, the Company operates two plants located in Grand Junction, Colorado
and Stoughton, Wisconsin that fabricate culvert pipe from sheet metal.

         The Company  maintains five regional sales offices for  flat-rolled and
tin  mill  products  and nine  sales  offices  and/or  warehouses  for  Wheeling
Corrugating products.

         Unimast,  acquired in March 1995,  has  facilities  located at Franklin
Park, Illinois; Warren, Ohio; Morrow, Georgia and Boonton, New Jersey.

         All of  the  above  facilities  currently  owned  by  the  Company  are
regularly  maintained  in good  operating  condition.  However,  continuous  and
substantial  capital and maintenance  expenditures  are required to maintain the
operating  facilities,  to  modernize  finishing  facilities  in order to remain
competitive and to meet environmental control requirements.

         All of the above  facilities  and  substantially  all of the other real
property of the Company are owned in fee by the Company (exclusive of coal lands
held by  subsidiaries  or corporations in which the Company has an interest) and
are subject to the first lien that secures the $10.9 million face amount

                                       13

<PAGE>
(as of December 31, 1996) of Tax Benefit  Transfer  Letters of Credit  issued to
support the sale of tax benefits  associated  with the  construction of the slab
caster located at the Company's Steubenville facility.

ITEM 3.  LEGAL PROCEEDINGS

ENVIRONMENTAL MATTERS

         The  Company,  as  are  other  steel   manufacturers,   is  subject  to
increasingly  stringent standards relating to the protection of the environment.
In order to  facilitate  compliance  with  these  environmental  standards,  the
Company has incurred  capital  expenditures for  environmental  control projects
aggregating $8.7 million, $5.9 million and $6.8 million for 1994, 1995 and 1996,
respectively.  The Company anticipates  spending  approximately $47.0 million on
major  environmental  projects  through the year 2000. Due to the possibility of
unanticipated  factual  or  regulatory   developments,   the  amount  of  future
expenditures may vary.

         The Company has been  identified  as a  potentially  responsible  party
under the Comprehensive  Environmental Response,  Compensation and Liability Act
("Superfund")  or similar  state  statues at seven waste  sites.  The Company is
subject to joint and  several  liability  imposed by  Superfund  on  potentially
responsible parties. Due to the technical and regulatory  complexity of remedial
activities and the difficulties attendant to identifying potentially responsible
parties and  allocating  or  determining  liability  among them,  the Company is
unable to reasonably  estimate the ultimate cost of  compliance  with  Superfund
laws. The Company believes, based upon information currently available, that the
Company's liability for clean up and remediation costs in connection with one of
these sites will be between $1.0 million and $4.0  million.  At four other sites
the  costs  are  estimated  to  aggregate  up to  $700,000.  The  Company  lacks
sufficient  information  regarding the remaining sites to form an estimate.  The
Company is  currently  funding its share of  remediation  costs.  Based upon all
available  information,  the Company does not  anticipate  that  assessment  and
remediation  costs resulting from the Company's  potentially  responsible  party
status will have a material adverse effect on its financial condition or results
of  operations.  However,  as  further  information  comes  into  the  Company's
possession,  it will continue to reassess such evaluations.  Non-current accrued
environmental  liabilities  totaled  $7.3  million at December 31, 1995 and $7.8
million at December 31, 1996.  These  liabilities were determined by the Company
when the Company  reorganized under the federal bankruptcy laws in January 1991,
based on all  available  information,  including  information  provided by third
parties,  and existing laws and regulations then in effect, and are reviewed and
adjusted quarterly as new information becomes available.

         The Clean Air Act  Amendments  of 1990 (the  "Clean Air Act")  directly
affect the operations of many of the Company's facilities, including coke ovens.
Under the Clean Air Act,  coke ovens  generally  will be required to comply with
progressively  more  stringent  standards  which will  result in an  increase in
environmental  capital expenditures and costs for environmental  compliance.  In
November  1996 the EPA  proposed  more  stringent  revisions  to the air quality
standards  for  particulate   matter.  The  costs  associated  with  anticipated
compliance  with Clean Air Act standards for the immediate  future in the amount
of  $13.8  million  have  been  included  in  anticipated   capital  expenditure
requirements.

         In March 1993 the EPA notified the Company of Clean Air Act violations,
alleging  particulate  matter  and  hydrogen  sulfide  emissions  in  excess  of
allowable  concentrations,  at the Company's  Follansbee Coke Plant. The parties
have entered into a consent decree settling the civil penalties  related to this
matter for $.7 million. The Company has accrued for the cost of this settlement.

         In an  action  brought  in  1985 in the  U.S.  District  Court  for the
Northern  District of West  Virginia,  the EPA claimed  violations  of the Solid
Waste Disposal Act at a surface impoundment area at the

                                       14

<PAGE>
Follansbee  facility.  The Company and the EPA entered into a consent  decree in
October 1989 whereby soil and groundwater testing and monitoring  procedures are
required.  The full extent and cost of remediation  cannot be ascertained  until
surveying and sampling are completed in accordance  with the approved  plan. The
Company has accrued for the estimated  cost of closing the surface  impoundment.
In June of 1995 the USEPA informally requested corrective action affecting other
areas of the Follansbee facility. The Company has actively contested the Initial
Administrative Order (formally issued as USEPA Doc. # RCRA-III-080-CA, September
27,  1996) by invoking  the Dispute  Resolution  provision  of the October  1989
Consent Order. (Civil Action No. 85-0124-W).

         On December 20, 1995 the Department of Justice  notified the Company of
its  intention  to  bring  proceedings   seeking  civil  penalties  for  alleged
violations  of the Clean  Water Act  (1991-94)  and  Resource  Conservation  and
Recovery Act ("RCRA") (1990-91) at the Company's Follansbee  facility.  Suit was
filed  February  5, 1996 in the US  District  Court,  Eastern  District  of West
Virginia (Civil Action #5-96CV20). A consent decree has been negotiated settling
this matter for $200,000. The Company has accrued an appropriate reserve for the
potential cost of this claim.

         By letter dated March 15, 1994 the Ohio  Attorney  General  advised the
Company  of its  intention  to file suit on  behalf of the Ohio EPA for  alleged
hazardous  waste  violations  at the  Company's  Steubenville,  Mingo  Junction,
Martins Ferry and Yorkville facilities.  In subsequent  correspondence the State
of Ohio  demanded a civil  penalty of  approximately  $.3 million in addition to
injunctive relief. The injunctive relief consists of remedial activities at each
facility aggregating less than $125,000,  the initiation of a waste minimization
program at the affected facilities and a company wide compliance assessment. The
Company is in the  process of  conducting  settlement  negotiations  which would
include the payment of  penalties  below the amount  requested.  The Company has
accrued an appropriate reserve for this claim.

         The Company is currently operating in substantial compliance with three
consent  decrees  (two  with the EPA and one  with  Pennsylvania  Department  of
Environmental  Resources)  with respect to  wastewater  discharges at Allenport,
Pennsylvania and Mingo Junction,  Steubenville,  and Yorkville, Ohio. All of the
foregoing consent decrees are nearing  expiration and petition to terminate them
will be filed in the near future.

         The Company is aware of several  environmental  issues  resulting  from
operations,  which include  leakage from  underground  and  aboveground  storage
tanks, and the disposal and storage of residuals on its property.  Each of these
situations  is being  assessed and  remediated  in  accordance  with  regulatory
requirements.  The Company  does not believe the  resolution  of these issues or
other litigation occurring in the normal course of business will have a material
adverse  effect on the  financial  condition  or  results of  operations  of the
Company.

         Based  upon  the  Company's  prior  capital  expenditures,  anticipated
capital  expenditures,  consent  agreements  negotiated  with  Federal and state
agencies  and  information  available  to the  Company on pending  judicial  and
administrative  proceedings,  the  Company  does not  expect  its  environmental
compliance costs, including the incurrence of additional fines and penalties, if
any,  relating to the operation of its  facilities,  to have a material  adverse
effect on the  financial  condition  or results of  operations  of the  Company.
However,  as further  information comes into the Company's  possession,  it will
continue to reassess such evaluations.

GENERAL LITIGATION

         The Company 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.

                                       15

<PAGE>

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

         NOT APPLICABLE

                                     PART II
ITEM 5.   MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
              SECURITY HOLDER MATTERS

         Pursuant to a reorganization  of the Company into a new holding company
structure,  WPC has become a wholly-owned subsidiary of WHX and continues to own
the majority of the steel-related  businesses of the Company other than Unimast,
and WHX, the new holding  company,  owns the other  businesses and assets of the
Company including Unimast. WHX is the publicly held issuer for all of the Common
Stock, Series A Convertible  Preferred Stock and Series B Convertible  Preferred
Stock presently  outstanding.  In addition, WHX has guaranteed WPC's outstanding
public debt, the 93/8% Senior Notes and certain privately held debt.

         The  number of shares of Common  Stock  issued  and  outstanding  as of
February 3, 1997 was 24,293,594,  including 410,228, shares of redeemable common
stock. The warrants to purchase Common Stock, issued on January 3, 1991, expired
on January 3, 1996.  Approximately  1,956,000 shares of common stock were issued
pursuant to the exercise of warrants.  In 1995 and 1996,  the Company  purchased
2,025,000 shares and 2,940,316 shares,  respectively of common stock on the open
market.  The purchased  shares have been retired except for 156,900 shares being
held as Treasury shares at December 31, 1996.

         The prices set forth in the following  table represent the high and low
sales prices for the Company's Common Stock:
                                                         COMMON STOCK
                                                         ------------
                                                  HIGH                  LOW
                                                  ----                  ---
1995
First Quarter                                     $14.625               $9.625
Second Quarter                                    11.750                10.250
Third Quarter                                     13.250                11.250
Fourth Quarter                                    11.500                10.000
1996
First Quarter                                     14.000                10.375
Second Quarter                                    12.250                8.875
Third Quarter                                     10.875                8.500
Fourth Quarter                                    10.000                7.375


         As of  February 3, 1997,  there were  approximately  12,658  holders of
record of WHX's Common Stock.

         The Company  intends to retain any future  earnings for working capital
needs and to finance capital  improvements  and presently does not intend to pay
cash dividends on the Common Stock for the foreseeable future. In addition,  the
terms of the Company's  senior debt place certain  limitations  on the Company's
ability to pay cash dividends.

                                       16

<PAGE>
<TABLE>
<CAPTION>

ITEM 6 SELECTED FINANCIAL DATA
- ------------------------------------------------------------------------------------------------------------------------------
FIVE-YEAR STATISTICAL (THOUSANDS OF DOLLARS)
- ------------------------------------------------------------------------------------------------------------------------------
                                                           1992             1993           1994          1995          1996
- ------------------------------------------------------------------------------------------------------------------------------

PROFIT AND LOSS:
<S>                                                     <C>            <C>             <C>           <C>            <C>
Net sales                                                $929,786      $1,046,795      $1,193,878    $1,364,614     1,232,696
Cost of products sold (excluding
  depreciation and profit sharing)                        815,801         876,814         979,277     1,147,899     1,096,229
Depreciation                                               54,931          57,069          61,514        67,700        68,956
Profit sharing                                                 --           4,819           9,257         6,718            --
Selling, administrative and general expense                67,105          58,564          64,540        66,531        70,971
Restructuring charges                                       7,098              --              --            --            --
- ------------------------------------------------------------------------------------------------------------------------------
Operating income (loss)                                  (15,149)          49,529          79,290        75,766       (3,460)

Interest expense on debt                                   21,659          21,373          22,581        22,830        25,963
Other income                                                3,181          11,965          17,925        47,139        25,974
B & LE settlement                                              --              --          36,091            --            --
- ------------------------------------------------------------------------------------------------------------------------------
Income (loss) before taxes
and extraordinary items                                  (33,627)          40,121         110,725       100,075       (3,449)
Tax provision (benefit)                                        --           9,400          24,360        19,014       (4,107)
- ------------------------------------------------------------------------------------------------------------------------------
Income (loss) before extraordinary items                 (33,627)          30,721          86,365        81,061           658
Extraordinary items                                            --        (36,953)         (9,984)       (3,043)            --
- ------------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                        (33,627)         (6,232)          76,381        78,018           658
Preferred stock dividends                                      --           4,713          13,177        22,875        22,313
- ------------------------------------------------------------------------------------------------------------------------------
Net income (loss) applicable to common stock            $(33,627)       $(10,945)         $63,204       $55,143     $(21,655)
==============================================================================================================================
  Net income (loss) per share
  Operations                                            $  (1.85)       $     .02          $ 2.54         $2.18        $(.82)
  Extraordinary                                               --           (1.45)           (.35)         (.11)            --
- ------------------------------------------------------------------------------------------------------------------------------
  Net                                                   $  (1.85)       $   (.43)          $ 2.19         $2.07        $(.82)
==============================================================================================================================
Average number of common shares
outstanding (in thousands)                                 18,194          25,452          28,833        26,661        26,287
- ------------------------------------------------------------------------------------------------------------------------------
FINANCIAL POSITION:
Cash, cash equivalent and short term investments        $   8,658        $279,856        $401,606      $439,493      $482,582
Working capital                                           104,728         398,051         524,051       541,045       491,956
Property, plant and equipment - net                       752,518         748,673         768,284       793,319       755,412
Plant additions and improvements                           67,318          73,652          82,020        83,282        35,436
Total assets                                            1,116,732       1,491,600       1,729,908     1,796,467     1,718,779
- ------------------------------------------------------------------------------------------------------------------------------
Long-term debt                                            213,826         346,823         289,500       285,676       268,198
Stockholders' equity                                      230,696         432,283         692,254       768,405       714,437
- ------------------------------------------------------------------------------------------------------------------------------
NUMBER OF STOCKHOLDERS OF RECORD:
Common                                                      8,893           8,648           8,729        13,408        12,697
Series A Convertible Preferred                                 --              30              27            28            42
Series B Convertible Preferred                                 --              --              22            48            62
- ------------------------------------------------------------------------------------------------------------------------------
EMPLOYMENT
Employment costs                                         $329,388        $322,985        $328,584      $343,416      $321,347
Average number of employees                                 5,684           5,381           5,481         5,996         5,706
- ------------------------------------------------------------------------------------------------------------------------------
PRODUCTION AND SHIPMENTS:
Raw steel production - tons                             2,351,000       2,258,000       2,270,000     2,199,000     1,781,894
Shipments of steel products - tons                      2,068,000       2,251,000       2,397,000     2,515,000     2,267,231
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

WHX CORPORATION

                                       17

<PAGE>
NOTES TO FIVE-YEAR STATISTICAL SUMMARY

     The Company  recorded a fourth  quarter 1992  restructuring  charge of $7.1
million  to  reflect  the  elimination  of  156  salaried  positions  through  a
separation  incentive  program.  The  job  eliminations  represented  13% of the
salaried workforce.

     In 1993 the Company recorded extraordinary charges of $37.0 million, net of
taxes,  for  premiums  paid on early debt  retirement  and to  provide  for coal
retiree medical benefits.

     The Company  adopted  Statement of Financial  Accounting  Standard No. 112,
"Accounting  for  Postemployment  Benefits"  ("SFAS 112") as of January 1, 1994.
SFAS 112 establishes  accounting standards for employers who provide benefits to
former or inactive  employees  after  employment  but before  retirement.  Those
benefits include, among others, disability, severance and workers' compensation.
The Company recorded a charge of $12.2 million ($10.0 million net of tax) in the
1994  first  quarter  as a result of the  cumulative  effect  on prior  years of
adoption of the change in accounting method.

     The  Company  and its  subsidiaries  were  reorganized  into a new  holding
company  structure on July 26, 1994.  The  transactions  were accounted for as a
reorganization of entities under common control. On the merger date, WHX had the
same  consolidated  net  worth  as  WPC  and  its  subsidiaries   prior  to  the
reorganization.

     In 1995 the Company recorded an extraordinary  charge of $3.0 million,  net
of taxes, to reflect the coal retiree medical  benefits for additional  retirees
assigned to the Company by the Social Security  Administration and the effect of
recording the liability at its net present value.

     In 1996 the Company experienced a work stoppage which began October 1, 1996
and has continued to date at eight of its plants in Ohio,  Pennsylvania and West
Virginia.  No steel  products  have  been  produced  at or  shipped  from  these
facilities during the strike.  These facilities account for approximately 80% of
the tons shipped by the Company on an annual basis.

                                       18

<PAGE>
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

         As set forth below,  the  Company's  1996 results were  impacted by the
strike which commenced on October 1, 1996 and has continued to date. The Company
reported a $34.6 million net loss in the fourth  quarter as a result of the work
stoppage. The Company further anticipates that it will incur material losses for
the duration of the work stoppage.

1996 COMPARED TO 1995

         Net sales for 1996  totaled  $1,232.7  million  on  shipments  of steel
products of 2.3 million  tons.  Net sales for 1995 totaled  $1,364.6  million on
shipments  of 2.5  million  tons.  The  decrease  in sales and tons  shipped  is
primarily  attributable  to the work  stoppage at eight plants  located in Ohio,
Pennsylvania  and West  Virginia.  Production  and shipment of steel products at
these plants  ceased on October 1, 1996 and the work  stoppage has  continued to
date.  Shipments in the fourth  quarter  decreased  to 253,302 tons  compared to
622,822 tons shipped in the fourth quarter of 1995.  Also, steel prices declined
3.7% in 1996 compared to the prior year, but were  partially  offset by a higher
value-added product mix.

         Cost of goods sold  increased from $456 per ton shipped in 1995 to $484
in 1996. This increase  reflects the volume effect of lower  production on fixed
cost  absorption and higher levels of external  steel  purchases due to the work
stoppage,  higher costs for coal,  ore and natural gas and a higher  value-added
product mix. The  operating  rate for the nine months prior to the work stoppage
was 98.9%,  but dropped to 74.0% for the full year of 1996  compared to 91.6% in
1995. Raw steel production is 100% continuous cast.

         Depreciation  expense  increased  to $69.0  million  in 1996 from $67.7
million  in 1995.  Increased  depreciation  attributable  to higher  amounts  of
depreciable  property  were  partially  offset  by  lower  levels  of raw  steel
production and its effect on units of production depreciation methods.

         No profit  sharing was earned in 1996 as a result of the work  stoppage
and its impact on pre-tax income. Profit sharing expense totaled $6.7 million in
1995.

         Selling,  administrative  and general  expense  increased 6.7% to $71.0
million in 1996 from $66.5 million in 1995.  The increase is due to inclusion of
Unimast for a full year in 1996, compared to nine months in 1995 and a favorable
local tax settlement recorded in 1995.

         Interest expense  increased to $26.0 million in 1996 from $22.8 million
in 1995 due to a reduction in capitalized  interest from $6.4 million in 1995 to
$2.5 million in 1996.  The  reduction in  capitalized  interest  reflects  lower
amounts of capital expenditures and shorter construction periods in 1996.

         Other income  decreased to $26.0  million in 1996 from $47.1 million in
1995. The decrease  reflects a $12.8 million decrease in interest and investment
income.  The 1995 other income also included gain on the sale of Teledyne common
stock and gain on the sale of the assets of WP Radio.

         The tax  provision  (benefit)  for 1996 and  1995  were a $4.1  million
benefit  and $19.0  million  provision,  respectively,  before  recording  a tax
benefit related to  extraordinary  charges in 1995. The tax provision  (benefit)
were calculated on an alternative minimum tax basis. The 1995 provision includes
the effect of recognizing $58.0 million of deferred tax assets, but excludes the
benefit of applying $42.1 million of prereorganization  tax benefits,  which are
direct additions to paid-in-capital.
There were no prereorganization tax benefits applied in 1996.

                                       19

<PAGE>
         Income before  extraordinary  charges in 1995 totaled $81.1 million, or
$2.18 per share of common stock. The 1995  extraordinary  charge of $4.7 million
($3.0 million net of tax) reflects  additional  liability for coal miner retiree
medical  expense  attributable  to the allocation of additional  retirees to the
company by the Social Security Administration.

         Net income in 1996  totaled  $658,000,  or a loss of $0.82 per share of
common stock (after deduction of preferred stock dividends).  Net income in 1995
totaled $78.0 million, or $2.07 per share of common stock.

1995 COMPARED TO 1994

         Net sales for 1995  totaled  $1,364.6  million  on  shipments  of steel
products of 2.5 million tons,  compared to $1,193.9  million on shipments of 2.4
million tons in 1994. The 14.3%  increase in net sales reflects the  acquisition
of  Unimast  in  March  1995,  a 3.0%  increase  in  steel  prices  and a higher
value-added  product mix. Average product prices increased by 9.0% from $498 per
ton shipped to $543.

         Cost of goods sold  increased from $408 per ton shipped in 1994 to $456
in 1995. This increase reflects a higher value-added  product mix, higher prices
for  ore,  scrap  and  purchased  slabs,   higher  employment  costs  and  lower
productivity primarily attributable to the planned blast furnace relining.

         The  operating  rate was 91.6% in 1995  compared to 94.6% in 1994.  Raw
steel production was 100% continuous cast in 1995 and 1994.

         Depreciation expense increased 10.1% to $67.7 million in 1995, compared
to 1994, due to increased  amounts of depreciable  property and the inclusion of
Unimast.

         Profit sharing  expense  decreased from $9.3 million to $6.7 million in
1995,  compared to 1994, based on terms of the collective  bargaining  agreement
and a similar program for non-bargaining employees.

         Selling,  administrative  and general  expense  increased 3.1% to $66.5
million in 1995,  from $64.5 million in 1994,  due primarily to the inclusion of
Unimast, partially offset by reduced consulting fees.

         Interest expense  increased to $22.8 million in 1995 from $22.6 million
in 1994. The increase is due to less capitalized  interest,  partially offset by
lower levels of debt outstanding.  Capitalized  interest totaled $6.4 million in
1995, compared to $8.4 million in 1994.

         Other income  increased to $47.1  million in 1995 from $17.9 million in
1994.  This  increase  in other  income  reflects a $25.1  million  increase  in
interest  and  investment  income,  realized  gains from the sale of 2.2 million
shares of common  stock of  Teledyne,  and a strong  recovery in the bond market
compared to 1994.  The Company also  recorded a $6.7 million gain on the sale of
the assets of WP Radio.

         The tax  provisions  for 1995 and 1994  were  $19.0  million  and $24.4
million, respectively, before recording the tax benefit related to extraordinary
charges. The tax provisions were calculated on an alternative minimum tax basis.
The 1995 provision  includes the effect of recognizing $58.0 million of deferred
tax  assets,   but   excludes   the  benefit  of  applying   $42.1   million  of
pre-reorganization tax benefits,  which are direct additions to paid-in-capital.
Direct additions to paid-in-capital in 1994 totaled $17.6 million.

                                       20

<PAGE>

         Income before  extraordinary  charges in 1995 totaled $81.1 million, or
$2.18 per share of common stock,  compared to $86.4 million,  or $2.54 per share
of common  stock in 1994  (including  $36.1  million or $.93 per share of common
stock related to the settlement of the B&LE anti-trust litigation).

         The 1995 extraordinary charge of $4.7 million ($3.0 million net of tax)
reflects   additional   liability  for  coal  miner  retiree   medical   expense
attributable  to the  allocations  of more retirees to the Company by the Social
Security  Administration.  The 1994  charge for change in  accounting  method of
$12.2 million ($10.0 million net of tax) reflects the adoption of SFAS 112.

         Net income  totaled $78.0 million or $2.07 per share of common stock in
1995, compared to net income of $76.4 million or $2.19 per share of common stock
in 1994.

LIQUIDITY AND CAPITAL RESOURCES

         Net  cash  flow  from  operating  activities  for 1996  totaled  $126.8
million.  Short term trading  investments  and related short term borrowings are
reported  as cash flow  from  operating  activities.  Working  capital  accounts
(excluding  cash,  short term  investments,  short term  borrowings  and current
maturities of long-term  debt) provided $54.5 million of funds,  principally due
to a work stoppage at eight of the  Company's  facilities.  Accounts  receivable
decreased  $50.3 million  (excluding a $22 million  payment on trade  receivable
securitization transactions presented separately as a financing activity) due to
a lower level of sales during the continuing labor dispute.  Inventories  valued
principally by the LIFO method for financial reporting purposes,  totaled $215.4
million at December 31,  1996,  a decrease of $70.5  million from the prior year
end. Trade payables and payroll related accruals  decreased $66.2 million due to
lower operating levels.

         In August 1994 the Company entered into an agreement to sell, up to $75
million on a revolving basis, an undivided  percentage ownership in a designated
pool  of  accounts  receivable  generated  by WPSC  and  two of its  affiliates,
Wheeling Construction Products,  Inc. and Pittsburgh- Canfield Corporation.  The
agreement  expires in August 1999. In July 1995,  WPSC amended such agreement to
sell an additional $20 million on similar terms and conditions. In October 1995,
WPSC entered into an agreement to include the receivables  generated by Unimast,
in the pool of accounts  receivable  sold.  Accounts  receivable at December 31,
1996, exclude $45 million  representing  accounts  receivable sold with recourse
limited to the extent of  uncollectible  balances.  Fees of $4.3 million paid by
the Company  under this  agreement  were based upon a fixed rate set on the date
the initial $45 million of accounts  receivable  were sold and variable rates on
subsequent  sales that range  from 5.76% to 8.25% of the  outstanding  amount of
receivables  sold.  Based  on the  Company's  collection  history,  the  Company
believes that credit risk associated  with the above  arrangement is immaterial.
However, as the work stoppage continues, the Company may not be able to generate
sufficient trade accounts receivable to maintain the receivables  securitization
agreements. If the securitization  agreements are terminated,  collection of the
sold receivables would be used to repay the investors.

         For the year ended  December 31, 1996,  the Company spent $35.4 million
(including capitalized interest) on capital improvements, including $6.8 million
on  environmental  control  projects.  Capital  expenditures  were lower than in
recent  years  due to  the  work  stoppage.  Non-current  accrued  environmental
liabilities  totaled  $7.3  million at  December  31,  1995 and $7.8  million at
December 31, 1996.  These  liabilities  were  determined by the Company when the
Company  reorganized under the federal bankruptcy laws in January 1991, based on
all available information,  including information provided by third parties, and
existing  laws and  regulations  then in effect,  and are  reviewed and adjusted
quarterly  as new  information  becomes  available.  Based  upon  all  available
information , the Company does not anticipate  that  assessment and  remediation
costs  resulting from the Company's  status as a potentially  responsible  party
will have a material  adverse  effect on its  financial  condition or results of
operations. However, as further information comes into the Company's possession,
it will

                                       21

<PAGE>

continue to reassess  such  evaluations.  The Clean Air Act Amendment of 1990 is
expected to increase the Company's  costs related to  environmental  compliance;
however,  such  an  increase  in cost is not  reasonably  estimable,  but is not
anticipated  to have a material  adverse  effect on the  consolidated  financial
condition of the Company.

         Continuous and substantial capital and maintenance expenditures will be
required to maintain  and,  where  necessary,  upgrade  operating  facilities to
remain competitive, and to comply with environmental control requirements. It is
anticipated that necessary capital expenditures including required environmental
expenditures  in future years will exceed  depreciation  expense and represent a
material  use of  operating  funds.  Additionally,  the Company  invested  $16.5
million in 1996 in its newly formed joint venture, Ohio Coatings Company,  which
completed   constructing  a  $69  million  tin  coating  facility.  The  Company
anticipates funding its capital expenditures in 1997 from cash on hand and funds
generated from operations.

         On December 28, 1995, WPSC entered into a new Revolving Credit Facility
("RCF") with Citibank, N.A. as agent. The RCF provides for borrowing for general
corporate purposes of up to $125 million.  The RCF expires May 3, 1999. Interest
is  calculated at a Citibank  prime rate plus .5% and/or a Eurodollar  rate plus
2.0%.  Borrowings under the RCF are secured primarily by 100% of WPSC's eligible
inventory  and  requires  that WPSC  maintain a specified  level of tangible net
worth. The RCF has certain financial covenants restricting  indebtedness,  liens
and distributions.  There were no borrowings under the RCF at December 31, 1996.
The RCF has been  amended to provide the  Company  with  additional  flexibility
under financial and other covenants of the RCF.

         The collective  bargaining  agreement  between the USWA and the Company
expired on October 1, 1996.  The USWA  initiated a strike on October 1, 1996, at
eight of the Company's steel  production  and/or  finishing  facilities in Ohio,
Pennsylvania  and West  Virginia.  No steel  products  are being  produced at or
shipped from these  facilities.  These  facilities  represent 80% of the tonnage
shipped by the Company on an annual  basis.  The Company  reported a net loss of
$34.6 million for financial reporting purposes in the fourth quarter as a result
of the strike, and anticipates material losses will continue for the duration of
the  strike.  As of December  31,  1996,  the  Company  had cash and  short-term
investments in excess of $400 million. The Company anticipates its net cash flow
from operations will be negative in the first quarter. Depending on the duration
of the  strike  and its  effects  on the  Company's  operations,  the  Company's
Accounts Receivable Securitization Facility may liquidate pursuant to its terms.
The Company is  negotiating an amendment to certain  covenants  contained in its
$125 million RCF, under which there currently are no borrowings outstanding,  to
take into  account  the  effects of the  strike.  The  Company  believes  it has
sufficient  liquidity  to  withstand  the effect of a  prolonged  work  stoppage
irrespective of the  availability  of such  facilities.  However,  the Company's
Accounts  Receivable  Securitization  Facility  and RCF are  expected to provide
funds for joint  venture  investment  and working  capital  reinvestment  upon a
resumption of full operations. If there is a prolonged work stoppage, there will
be a material  adverse  effect on the  financial  condition and liquidity of the
Company.

         The Company is currently negotiating to acquire the  Bethship-Sparrows'
Point Yard from Bethlehem Steel Corporation. There can be no assurance, however,
that such transaction will be consummated.

         Short-term  liquidity  is  dependent,  in large part,  on cash on hand,
investments,  general  economic  conditions and their effect on steel demand and
prices.  Long-term  liquidity is dependent upon the Company's ability to sustain
profitable  operations and control costs during periods of low demand or pricing
in order to sustain  positive cash flow and to the  successful  negotiation of a
labor  contract  with the  USWA.  The  Company  satisfies  its  working  capital
requirements  through cash on hand,  investments,  the accounts receivable asset
securitization  facility,   borrowing  availability  under  the  RCF  and  funds
generated from  operations.  The Company believes that such sources will provide
the

                                       22

<PAGE>

Company for the next twelve  months with the funds  required to satisfy  working
capital  and  capital  expenditure  requirements.   External  factors,  such  as
worldwide  steel  production  and demand  and  currency  exchange  rates and the
continuing  impact of the strike,  could materially affect the Company's results
of  operations.  During 1996 the Company had minimal  activity  with  respect to
futures  contracts,  and the impact of such  activity  was not  material  on its
financial condition or results of operations of the Company.

         When  used in the  Management's  Discussion  and  Analysis,  the  words
"anticipate",  "estimate"  and  similar  expressions  are  intended  to identify
forward-looking  statements.  These  statements are subject to certain risks and
uncertainties  that could cause actual results to differ  materially  from those
projected.  Such risks and  uncertainties  include,  but are not limited to, the
following:  the risk of lost  business and other  uncertainties  relating to the
expiration of WPSC's  collective  bargaining  agreement on October 1, 1996,  the
effects  and length of the  strike by the USWA and its  impact on the  Company's
business and liquidity and the impact of a new labor contract.

                                       23

<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Stockholders of WHX Corporation

         In our opinion,  the accompanying  consolidated  balance sheets and the
related  consolidated  statements of income and accumulated earnings and of cash
flows present fairly, in all material  respects,  the financial  position of WHX
Corporation and its subsidiaries  (the "Company") at December 31, 1996 and 1995,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  December  31,  1996,  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting principles used and the significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

         As  discussed in Note A to the  consolidated  financial  statements,  a
Corporate Reorganization was effected in 1994.

         As discussed in Note C to the  consolidated  financial  statements,  in
1994, the Company adopted  Statement of Financial  Accounting  Standards No. 112
"Employers' Accounting for Postemployment Benefits".







PRICE WATERHOUSE  LLP
Pittsburgh, Pennsylvania
February 10, 1997


                                       24

<PAGE>
<TABLE>
<CAPTION>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- --------------------------------------------------------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF INCOME (IN THOUSANDS EXCEPT PER SHARE)
- --------------------------------------------------------------------------------------------------------------------------------
Year ended December 31                                                                 1994              1995             1996
- --------------------------------------------------------------------------------------------------------------------------------
REVENUES:
<S>                                                                               <C>                 <C>             <C>       
Net sales                                                                         $1,193,878          1,364,614       $1,232,695
COST AND EXPENSES:
Cost of products sold, excluding depreciation and profit sharing                     979,277          1,147,899        1,096,228
Depreciation                                                                          61,514             67,700           68,956
Profit sharing                                                                         9,257              6,718               --
Selling, administrative and general expense                                           64,540             66,531           70,971
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                   1,114,588          1,288,848        1,236,155
- --------------------------------------------------------------------------------------------------------------------------------
Operating Income (Loss)                                                               79,290             75,766          (3,460)
Interest expense on debt                                                              22,581             22,830           25,963
Other income                                                                          17,925             47,139           25,974
B & LE settlement                                                                     36,091                 --               --
- --------------------------------------------------------------------------------------------------------------------------------
Income (loss) before taxes, change in
  accounting method and extraordinary item                                           110,725            100,075          (3,449)
Tax provision (benefit)                                                               24,360             19,014          (4,107)
- --------------------------------------------------------------------------------------------------------------------------------
Income before change in accounting
 method and extraordinary item                                                        86,365             81,061              658
Extraordinary charge - net of tax                                                         --            (3,043)               --
Cumulative effect on prior years of
 accounting change - net of tax                                                      (9,984)                 --               --
- --------------------------------------------------------------------------------------------------------------------------------
Net income                                                                            76,381             78,018              658
Dividend requirement for preferred stock                                              13,177             22,875           22,313
- --------------------------------------------------------------------------------------------------------------------------------
Net income (loss) applicable to common stock                                         $63,204            $55,143        $(21,655)
- --------------------------------------------------------------------------------------------------------------------------------

NET INCOME (LOSS) PER SHARE OF COMMON STOCK Primary:
Operations                                                                             $2.54              $2.18           $(.82)
Extraordinary charge - net of tax                                                         --              (.11)               --
Cumulative effect of change in accounting principle-net of tax                         (.35)                 --               --
- --------------------------------------------------------------------------------------------------------------------------------
                                                                          Net          $2.19              $2.07           $(.82)
- --------------------------------------------------------------------------------------------------------------------------------
FULLY DILUTED:
Operations                                                                             $2.14              $1.79           $(.82)
Extraordinary charge - net of tax                                                         --              (.06)               --
Cumulative effect of change in accounting principle-net of tax                         (.25)                 --               --
- --------------------------------------------------------------------------------------------------------------------------------
         Net                                                                           $1.89              $1.73           $(.82)
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
WHX CORPORATION

                                                               25

<PAGE>

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEET (IN THOUSANDS)
- ----------------------------------------------------------------------------------------------------
DECEMBER 31,                                                          1995                 1996
- -------------------------------------------------------------------------------------------------
ASSETS
<S>                                                               <C>                  <C>
Current assets:
   Cash and cash equivalents                                         $43,006              $35,020
   Short term investments                                            396,487              447,562
   Trade receivables, less allowances for doubtful
     accounts of $1,169 and $1,149                                    54,095               25,805
   Inventories                                                       285,871              215,402
   Prepaid expenses and deferred charges                              18,190               13,942
- -------------------------------------------------------------------------------------------------
             Total current assets                                    797,649              737,731
Investment in associated companies                                    53,168               77,403
Property, plant and equipment, at cost less
  accumulated depreciation and amortization                          793,319              755,412
Deferred income taxes                                                103,098              100,157
Deferred charges and other assets                                     49,233               48,076
- -------------------------------------------------------------------------------------------------
                                                                  $1,796,467           $1,718,779
- -------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Trade payables                                                   $110,182              $59,477
   Short term debt                                                        --               70,223
   Payroll and employee benefits                                      72,869               57,094
   Federal, state and local taxes                                      9,535                9,120
   Deferred income taxes - current                                    39,645               30,649
   Interest and other                                                 20,496               16,876
   Long-term debt due in one year                                      3,877                2,336
- -------------------------------------------------------------------------------------------------
             Total current liabilities                               256,604              245,775
Long-term debt                                                       285,676              268,198
Employee benefit liabilities                                         434,216              435,502
Other liabilities                                                     45,178               49,096
- --------------------------------------------------------------------------------------------------
                                                                   1,021,674              998,571
- --------------------------------------------------------------------------------------------------
Redeemable common stock - 444 shares and 411 shares                    6,388                5,771
- --------------------------------------------------------------------------------------------------
STOCKHOLDERS' EQUITY:
   Preferred stock - $.10 par value; authorized 10,000 shares;    
     issued and outstanding: 6,500 shares and 6,137 shares               650                  614
   Common stock $0.01 par value; authorized 60,000 shares;
     issued and outstanding 25,568 and 24,328 shares                     256                  245
   Unrealized gain on securities - available for sale                  1,130                   --
   Additional paid-in capital                                        710,471              658,123
   Treasury stock-2,025 shares and 157 shares                       (22,594)              (1,382)
   Accumulated earnings                                               78,492               56,837
- -------------------------------------------------------------------------------------------------
                                                                     768,405              714,437
- --------------------------------------------------------------------------------------------------
                                                                  $1,796,467           $1,718,779
- --------------------------------------------------------------------------------------------------
</TABLE>

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
WHX CORPORATION

                                       26

<PAGE>

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF CASH FLOWS (IN THOUSANDS)
- --------------------------------------------------------------------------------------------------------------
Year Ended December 31                                              1994*            1995*             1996
- --------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                <C>              <C>                  <C> 
Net income                                                         $76,381          $78,018              $658
Items not affecting cash from operating activities:
    Depreciation and amortization                                   61,514           67,912            69,287
    Other postretirement benefits                                   13,651            5,522             3,505
    Coal retirees' medical benefits (net of tax)                        --            3,043                --
    Cumulative effect of accounting change (net of tax)              9,984               --                --
    Deferred income tax                                             19,788            6,416           (6,055)
    (Gain) loss on sale of assets                                       --          (7,507)             1,541
    Equity (income) in affiliated companies                        (5,680)          (4,845)           (9,496)
Decrease (increase) in working capital elements:
    Trade receivables                                             (29,674)           47,725            50,290
    Inventories                                                   (21,599)          (1,336)            70,469
    Short term investments-trading                                (98,280)         (20,443)          (60,125)
    Investment account borrowings                                       --               --            68,841
    Other current assets                                           (3,411)          (5,585)             4,248
    Other current liabilities                                        4,181         (23,557)          (70,467)
Other items - net                                                 (14,697)         (10,519)             4,112
- --------------------------------------------------------------------------------------------------------------
Net cash flow provided by operating activities                      12,158          134,844           126,808
- --------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Plant additions and improvements                               (82,020)         (83,282)          (35,436)
   Short term investments - available for sale                    (16,041)           10,190             7,920
   WP Radio Corp. investment                                      (15,483)               --                --
   Unimast, Incorporated investment                                     --         (27,500)                --
   Other investments                                              (12,500)          (7,353)          (17,240)
   Proceeds from sales of assets                                        --           44,762             2,785
   Dividends from affiliated companies                               2,500            2,500             2,500
- --------------------------------------------------------------------------------------------------------------
Net cash used in investing activities                            (123,544)         (60,683)          (39,471)
- --------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Long-term debt proceeds                                             --            1,079               400
    Preferred stock issuances                                      169,750               --                --
    Long-term debt retirement                                     (56,526)         (24,508)          (15,246)
    Receivables securitization proceeds (payments)                  45,000           22,000          (22,000)
    Letter of credit collateralization                            (28,279)            1,094               384
    Short-term borrowings (payments)                                    --            (510)             1,382
    Proceeds from warrants exercised                                 2,635            2,173             5,170
    Common stock purchases                                              --         (22,594)          (27,556)
    Preferred stock purchases                                           --               --          (15,002)
    Preferred stock dividends                                     (13,177)         (22,875)          (22,313)
    Redemption of equity issues                                      (589)            (438)             (542)
- -------------------------------------------------------------------------------------------------------------
Net cash provided by (used in) financing activities                118,814         (44,579)          (95,323)
- -------------------------------------------------------------------------------------------------------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                     7,428           29,582           (7,986)
Cash and cash equivalents at beginning of year                       5,996           13,424            43,006
- -------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                           $13,424          $43,006           $35,020
- -------------------------------------------------------------------------------------------------------------
</TABLE>

*RECLASSIFIED FOR COMPARABILITY.

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
WHX CORPORATION

                                       27

<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

ACCOUNTING POLICIES

         The accounting policies presented below have been followed in preparing
the accompanying consolidated financial statements.

         The  preparation of financial  statements in conformity  with generally
accepted accounting principles requires the use of management's  estimates.  Due
to uncertainty  involved in estimating the costs, it is reasonably possible that
a change in  estimates  may occur in the near term as more  information  becomes
available.

PRINCIPLES OF CONSOLIDATION

         The  consolidated  financial  statements  include  the  accounts of all
subsidiary companies. All significant intercompany accounts and transactions are
eliminated  in  consolidation.  The Company uses the equity method of accounting
for investments in unconsolidated companies owned 20% or more.

BUSINESS SEGMENT

         The Company is  primarily  engaged in one line of business  and has one
industry segment,  which is the making,  processing and fabricating of steel and
steel products. The Company's products include hot rolled and cold rolled sheet,
and coated  products  such as  galvanized,  prepainted  and tin mill sheet.  The
Company also manufactures a variety of fabricated steel products  including roll
formed corrugated  roofing,  roof deck, form deck, floor deck,  culvert,  bridge
form, steel framing and related accessories and other products used primarily by
the construction, highway and agricultural markets.

         Through an  extensive  mix of products,  the Company  markets to a wide
range of  manufacturers,  converters  and  processors.  The Company's 10 largest
customers  (including  Wheeling-Nisshin)  accounted for approximately 40% of its
net  sales in 1994,  33.3% in 1995 and 30.6% in 1996.  Wheeling-Nisshin  was the
only  customer  to  account  for more  than 10% of net  sales.  Wheeling-Nisshin
accounted  for  15.5%,  13.8% and 11.5% of net  sales in 1994,  1995,  and 1996,
respectively.  Geographically,  the  majority  of the  Company's  customers  are
located within a 350-mile radius of the Ohio Valley.

CASH AND CASH EQUIVALENTS

         Cash and cash  equivalents  include  cash on hand  and on  deposit  and
highly liquid debt instruments with original maturities of three months or less.

FAIR VALUE OF FINANCIAL INSTRUMENTS

         The  recorded  amount of cash and cash  equivalents  approximates  fair
value because of the short maturity of those instruments. Short term investments
are  recorded  at fair  market  value  based on trading  in the  public  market.
Redeemable common stock is recorded at the redemption amount which is considered
to  approximate  fair value.  See Note H for a description of fair value of debt
instruments.

         The Company  accounts for  short-term  investments  in accordance  with
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments  in Debt and Equity  Securities"  and in accordance  with  Financial
Accounting Standards No. 119, "Disclosure About Derivative Financial Instruments
and Fair Value of Financial Instruments." Unrealized investment gains and losses
are recognized based on specific identification of securities.

INVENTORIES

         Inventories  are  stated at cost which is lower  than  market.  Cost is
determined  by the  last-in  first-out  ("LIFO")  method for  substantially  all
inventories.

                                       28

<PAGE>
PROPERTY, PLANT AND EQUIPMENT

         Depreciation is computed on the straight line and the modified units of
production methods for financial  statement purposes and accelerated methods for
income tax purposes.  Interest cost is capitalized for qualifying  assets during
the assets'  acquisition period.  Capitalized  interest cost is amortized on the
same basis as the related depreciation.

         Maintenance and repairs are charged to income. Renewals and betterments
made  through   replacements  are  capitalized.   Profit  or  loss  on  property
dispositions is credited or charged to income.

PENSIONS, OTHER POSTRETIREMENT AND POSTEMPLOYMENT PLANS

         The  Company  has tax  qualified  defined  contribution  pension  plans
covering  substantially  all employees.  The programs provide for  contributions
based on a percentage of compensation for salaried employees and a rate per hour
worked  for  hourly  employees.  Costs  for  these  programs  are  being  funded
currently.

         The  Company   sponsors   medical  and  life  insurance   programs  for
substantially all employees. Similar group medical programs extend to pensioners
and dependents. The management plan has provided basic medical and major medical
benefits on a  non-contributory  basis through age 65. The Company  accounts for
these benefits in accordance  with Statement of Financial  Accounting  Standards
No. 106 ("SFAS 106"),  Employers'  Accounting for Postretirement  Benefits Other
than Pensions.  The Company accounts for  Postemployment  Benefits in accordance
with  Statement  of  Financial  Accounting  No.  112  ("SFAS  112"),  "Employers
Accounting for Postemployment  Benefits other than  Retirements".  When accounts
are reasonably determinable, they are calculated at their net present value.

INCOME TAXES

         The Company  accounts for income taxes in accordance  with Statement of
Financial  Accounting  Standards  No. 109 ("SFAS  109"),  Accounting  for Income
Taxes.  Recognition  is given in the  accounts  for the  income  tax  effect  of
temporary  differences in reporting  transactions for financial and tax purposes
using the deferred liability method.

STOCK-BASED COMPENSATION

         During 1996,  the Company  adopted  Statement  of Financial  Accounting
Standards  No. 123  ("SFAS  123")  "Accounting  for  Stock-Based  Compensation."
Pursuant to the  provisions  of SFAS 123,  the Company  continues to account for
stock-based  compensation  under Accounting  Principle Board No. 25, "Accounting
for Stock Issued to Employees."

ENVIRONMENTAL MATTERS

         The Company  provides for  remediation  costs and penalties  associated
with environmental  non-compliance  when the responsibility of costs is probable
and the amount is estimable. Generally, remediation accruals are recorded when a
feasibility study of plan of action has been determined.

EARNINGS PER SHARE

         Earnings per share is based on the weighted average number of shares of
Common  Stock  and  common  stock  equivalents  outstanding  during  each  year,
excluding redeemable common shares.

NOTE A -- REORGANIZATION

         The Company and its  subsidiaries  were  reorganized into a new holding
company structure ("Corporate Reorganization") in July 1994. The majority of the
steel-related  business  of the  Company  (including  Wheeling-Pittsburgh  Steel
Corporation  ("WPSC") continues to be owned by  Wheeling-Pittsburgh  Corporation
("WPC") and the other businesses and assets of the Company,  including  Unimast,
Inc. are owned by WHX Corporation ("WHX").  Pursuant to the reorganization,  WPC
became a wholly-owned

                                       29

<PAGE>
subsidiary of WHX. WHX, the new holding company, is the publicly held issuer for
all of the  Common  Stock,  Series A  Convertible  Preferred  Stock and Series B
Convertible Preferred Stock of the Company presently  outstanding.  In addition,
WHX guaranteed the Company's outstanding 93/8% Senior Notes due 2003 and 12 1/4%
First Mortgage Notes due 2000. The merger was accounted for as a  reorganization
of entities under common  control.  On the merger date, WHX  Corporation had the
same  consolidated  net worth as the Company and its  subsidiaries  prior to the
merger.

         As a condition of the Corporate Reorganization, the financial and other
covenants under the Senior Notes and First Mortgage Notes  indentures also apply
to WHX and  accordingly,  actions taken by WHX which  violate such  covenants or
otherwise cause an event of default under such indentures  could  accelerate the
obligations  due thereunder,  which could have a material  adverse effect on the
Company.

NOTE B -- UNIMAST ACQUISITION

         On March 31,  1995,  the Company  completed  the purchase of all of the
outstanding  stock of  Unimast.  The  purchase  price to the  Company  was $27.5
million  cash,  plus the  assumption  of  liabilities  totaling  $35.0  million,
including long term debt of $19.7 million.  The acquisition was accounted for as
a purchase.  Goodwill  amounting to $4.6 million was recorded in connection with
this  acquisition  and is  being  amortized  over  15  years.  The  Consolidated
Statement of Income  includes  the results of  operations  of Unimast  since its
acquisition.

NOTE C -- PENSIONS, OTHER POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS

PENSION PROGRAMS

         The Company  provides  defined  contribution  pension programs for both
hourly and salaried employees. Tax qualified defined contribution plans provide,
in the case of hourly  employees,  an increasing  Company  contribution per hour
worked  based on the age of its  employees.  A similar  tax  qualified  plan for
salaried employees provides defined Company contributions based on age and years
of service.

         As of December 31, 1996,  $117.6 million of fully vested funds are held
in trust for benefits earned under the hourly defined contribution pension plans
and $28.6  million is held in trust for fully vested  benefits  earned under the
salaried  employees  defined  contribution  plans.  As  of  December  31,  1996,
approximately  43% of the assets of the hourly pension plans was in fixed income
investments and 57% in equity  investments;  approximately  47% of the assets of
the  salaried  pension plan was in fixed  income  investments  and 53% in equity
investments.  All plan assets are invested by professional  investment managers.
Pension provisions charged against income were $10.5 million,  $10.8 million and
$9.3 million in 1994, 1995, and 1996 respectively.

         Effective  January 1, 1994 the Company began matching salaried employee
contributions  to the 401(K) plan with shares of the Company's Common Stock. The
Company matches 50% of the employees contributions. The employer contribution is
limited to a maximum of 3% of an employee's  salary.  At December 31, 1994, 1995
and 1996, the 401(K) plan held 32,851 shares,  115,151 shares and 190,111 shares
of the Company's Common Stock, respectively.

POSTEMPLOYMENT BENEFITS

         The  Company  adopted  SFAS  112  as  of  January  1,  1994.  SFAS  112
establishes accounting standards for employers who provide benefits to former or
inactive  employees  after  employment  but before  retirement.  Those  benefits
include,  among others,  disability,  severance and workers'  compensation.  The
Company recorded a charge of $12.2 million ($10.0 million net of tax) in 1994 as
a result of the  cumulative  effect on prior years of adoption of SFAS 112.  The
assumed  discount rate used to measure the benefit  liability was 8% at December
31, 1994 and 7.5% at December 31, 1995 and 1996.

OTHER POSTRETIREMENT BENEFITS

         The  Company  sponsors  postretirement  benefit  plans  that cover both
management  and  hourly  retirees  and  dependents.  The plans  provide  medical
benefits including hospital, physicians' services and major

                                       30

<PAGE>

medical expense  benefits and a life insurance  benefit.  The hourly  employees'
plans  provide  non-contributory  basic  medical  and a  supplement  to Medicare
benefits, and major medical coverage to which the Company contributes 50% of the
insurance premium cost. The management plan has provided basic medical and major
medical benefits on a non-contributory basis through age 65.

         The Company  accounts for these  benefits in  accordance  with SFAS No.
106. The cost of postretirement medical and life benefits for eligible employees
are accrued during the  employee's  service period through the date the employee
reaches full benefit eligibility.  The Company defers and amortizes  recognition
of changes to the  unfunded  obligation  that arise from the  effects of current
actuarial  gains and losses and the  effects  of  changes  in  assumptions.  The
Company funds the plans as current benefit  obligations are paid.  Additionally,
in 1994 the Company  began  funding a  qualified  trust in  accordance  with the
collective  bargaining  agreement  effective  March 1, 1994. The following table
sets  forth  the  reconciliation  of  the  Accumulated   Postretirement  Benefit
Obligation  ("APBO")  to  the  accrued  obligation  included  in  the  Company's
consolidated balance sheet at December 31, 1995 and 1996.
                                                          December 31,
                                                   --------------------------
                                                   1995                 1996
                                                   ----                 ----
                                                     (Dollars in Thousands)
Active employees not eligible for retirement      $90,428            $85,030
Active employees eligible to retire                66,581             68,300
Retirees and beneficiaries                        230,788            208,011
                                                 --------            -------
Accumulated postretirement benefit obligation     387,797            361,341
Plan assets at fair market value                    9,046             13,010
                                                 --------            -------
Obligations in excess of plan assets              378,751            348,331
Unrecognized prior service cost                     2,060              1,806
Unamortized gain                                   33,482             64,303
                                                 --------            -------
Accrued postretirement benefit obligation        $414,293            414,440
                                                 ========            =======

         At  December  31, 1996 plan assets  consisted  primarily  of short term
corporate notes.

         The  following  table sets forth the  components  of the  recorded  net
periodic postretirement benefit costs.
                                                     December 31,
                                            -------------------------------
                                               1994       1995       1996
                                               ----       ----       ----
                                                 (Dollars in Thousands)
Net periodic postretirement benefit cost:
   Service cost                             $ 5,322     $ 3,563    $  3,953
   Interest cost                             27,991      26,757      23,982
   Other                                       (500)     (3,570)     (3,888)
                                            -------     -------     -------
         Total                              $32,813     $26,750     $24,047
                                            =======     =======     =======



Assumptions:
  Discount rate                               8.0%        7.0%        7.0%
  Health care cost trend rate                10.5%       10.0%        9.5%
  Return on assets                            8.0%        8.0%        8.0%

         For  measurement  purposes,  medical  costs are  assumed to increase at
annual rates as stated above and declining gradually to 4.5% in 2004 and beyond.
The health care cost trend rate assumption has  significant  effect on the costs
and  obligation  reported.  A 1%  increase in the health care cost trend rate in
each  year  would   result  in   approximate   increases   in  the   accumulated
postretirement  benefit  obligation of $47.7 million,  and net periodic  benefit
cost of $4.3 million.

COAL INDUSTRY RETIREE HEALTH BENEFIT ACT

                                       31

<PAGE>

         The Coal  Industry  Retiree  Health  Benefit  Act of 1992  (the  "Act")
created a new United Mine  Workers of America  postretirement  medical and death
benefit  plan to replace  two  existing  plans which had  developed  significant
deficits. The Act assigns companies the remaining benefit obligations for former
employees and  beneficiaries,  and a pro rata allocation of benefits  related to
unassigned  beneficiaries  ("orphans").  The Company's  obligation under the Act
related to its previous and present ownership of coal mining operations had been
estimated at $14.3 million (based on  preliminary  assignment of retirees by the
Social Security  Administration ("SSA")) and recorded as an extraordinary charge
in 1993.  The Company  reduced this liability in 1994 by $2.4 million to reflect
current premium payments,  reductions in the number of assigned former employees
and beneficiaries and a lower anticipated health care cost trend rate.

         In 1995 the SSA assigned an additional  379 retirees and 130 orphans to
the Company.  The Company's  obligation  under the Act had been  estimated as an
additional $18.2 million.  Based on the information obtained over the past three
years the Company  believed the liability  had been  reasonably  determined  and
valued the liability at its net present value using a 7.5% discount rate.  After
discounting  the  liability to present  value,  the net charge to income in 1995
totaled $3.0 million.  At December 31, 1996 the  actuarialy  determined  accrued
liability totaled $10.9 million, covering 572 assigned retirees and dependents.

                                       32

<PAGE>

NOTE D -- INCOME TAXES
<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31,
                                                 -----------------------------------------
                                                    1994        1995              1996
                                                    ----        ----              ----
                                                          (Dollars in Thousands)
INCOME TAXES BEFORE EXTRAORDINARY ITEMS
Current
<S>                                              <C>              <C>            <C>
  Federal tax provision                           $24,125         $11,600          $2,065
  State tax provision                               1,197             998             400
                                                  -------         -------          ------
Total income taxes current                         25,322          12,598           2,465
                                                  -------          ------           -----
Deferred
  Federal tax provision (benefit)                 (20,750)        (35,684)         (6,572)
  Pre-reorganization tax benefits
     recorded directly to equity                   19,788          42,100             --
                                                  -------         -------      ----------
Income tax provision (benefit)                    $24,360         $19,014        $(4,107)
                                                  =======         =======        ========

TOTAL INCOME TAXES
Current
  Federal tax provision                           $24,125         $11,600         $2,065
  State tax provision                               1,197             998            400
                                                  -------         -------         ------
Total income taxes current                         25,322          12,598          2,465
                                                  -------          ------         ------
Deferred
  Federal tax provision (benefit)                 (20,750)        (37,322)        (6,572)
  Pre-reorganization tax benefits
     recorded directly to equity                   17,596          42,100            --
                                                 --------         -------      ----------
Income tax provision (benefit)                   $ 22,168         $17,376        $(4,107)
                                                 ========         =======        ========

COMPONENTS OF TOTAL INCOME TAXES

Operations                                        $24,360         $19,014        $(4,107)
Extraordinary items                                (2,192)         (1,638)           --
                                                 --------         -------       ---------
Income tax provision (benefit)                   $ 22,168         $17,376        $(4,107)
                                                 ========         =======        ========
</TABLE>


                                       33

<PAGE>

         Deferred  income  taxes  result  from  temporary   differences  in  the
financial basis and tax basis of assets and liabilities. The type of differences
that give rise to  deferred  income tax  liabilities  or assets are shown in the
following table:

DEFERRED INCOME TAX SOURCES
<TABLE>
<CAPTION>
                                                                                         1995            1996
                                                                                         ----            ----
                                                                                         (Dollars in Thousands)
     ASSETS
<S>                                                                                      <C>              <C>     
     Postretirement and postemployment employee benefits                                  $ 147.9          $ 147.1
     Operating loss carryforward (expiring in 2005 to 2008)                                   9.8              8.0
     Minimum tax credit carryforwards (indefinite carryforward)                              47.1             49.5
     Provision for expenses and losses                                                       38.1             43.3
     Leasing activities                                                                      26.4             25.2
     State income taxes                                                                       6.0              6.0
     Miscellaneous other                                                                     10.3             10.5
                                                                                        ---------        ---------
            DEFERRED TAX ASSETS                                                           $ 285.6          $ 289.6
                                                                                          -------          -------
     LIABILITIES
     Property plant and equipment                                                        $(153.3)         $(158.8)
     Inventory                                                                             (43.3)           (35.5)
     State income taxes                                                                     (4.9)            (4.9)
     Miscellaneous other                                                                     (.7)             (.9)
                                                                                       ---------         ---------
            DEFERRED TAX LIABILITY                                                       $(202.2)         $(200.1)
     Valuation Allowance                                                                   (20.0)           (20.0)
                                                                                        --------          --------
     DEFERRED INCOME TAX ASSET - NET                                                      $  63.4          $  69.5
                                                                                          =======          =======
</TABLE>

         As of December 31, 1996, for financial  statement  reporting purposes a
balance of approximately  $29 million of  prereorganization  tax benefits exist.
These  benefits  will be  reported  as a direct  addition  to equity as they are
recognized.  In 1995 tax benefits of $42.1  million were  recognized as a direct
addition to equity. The decrease in the valuation allowance in 1995 reflects the
recognition  of these tax  benefits.  No  prereorganization  tax  benefits  were
recognized in 1996.

         During 1994, the Company  experienced an ownership change as defined by
Section 382 of the  Internal  Revenue  Code.  As the result of this  event,  the
Company will be limited in its ability to use net operating  loss  carryforwards
and certain  other tax  attributes to reduce  subsequent  tax  liabilities.  The
amount of taxable  income that can be offset by pre-change tax attributes in any
annual period is limited to approximately $32 million.

         Total  federal and state income taxes paid in 1994,  1995 and 1996 were
$1.8 million, $18.0 million and $3.5 million, respectively.

         Federal tax returns have been examined by the Internal  Revenue Service
("IRS")  through 1987. The statute of limitations  has expired for years through
1992;  however,  the IRS can review prior years to adjust any NOL's  incurred in
such  years and  carried  forward to offset  income in  subsequent  open  years.
Management believes it has adequately provided for all taxes on income.

                                       34

<PAGE>

         The  provision  for income taxes  differs from the amount of income tax
determined by applying the applicable U.S.  statutory federal income tax rate to
pretax income as follows:

<TABLE>
<CAPTION>


                                                                     1994         1995          1996
                                                                     ----         ----          ----
                                                                         (Dollars in thousands)
<S>                                                                 <C>         <C>            <C>
Income (loss) before taxes, extraordinary item
  and accounting change                                             $110,725    $100,075       $(3,449)
                                                                    ========    ========      ========
Tax provision (benefit) at statutory rate                           $38,754     $ 35,026       $(1,207)
Increase (reduction) in tax due to:
  Percentage depletion                                                (673)         (973)       (1,027)
  Equity earnings                                                   (1,423)       (1,288)       (2,408)
  State income tax net of federal effect                             2,850         1,624           260
  Alternative minimum tax rate differential                        (14,532)   -      --             --
  Reduction in valuation allowance net of equity adjustment                      (16,300)           --
  Other miscellaneous                                                 (616)          925           275
                                                                   -------       -------       --------
Tax provision (benefit)                                            $24,360       $19,014       $(4,107)
                                                                   =======       =======       ========
</TABLE>

<TABLE>
<CAPTION>

NOTE E--SHORT TERM INVESTMENTS

The composition of the Company's short term investments are as follows:


                                                                    1995              1996
                                                                    ----              ----
Trading Securities:                                                 (Dollars in thousands)
<S>                                                               <C>               <C>     
  U. S. Treasury Securities                                       $362,373          $402,125
  U. S. Government Agency Mortgage Backed Obligations               12,330            40,013
  Other 14,865            5,424
Available-for-sale securities:
  Equities                                                           6,919                --
                                                                  --------          --------
                                                                  $396,487          $447,562
                                                                  ========          ========
</TABLE>


         These  investments are subject to price volatility  associated with any
interest bearing  instrument.  Fluctuations in general interest rates effect the
value of these investments.

         The   Company   recognizes   gains  and   losses   based  on   specific
identification  of the  securities  which comprise the  investment  balance.  At
December 31, 1995 unrealized holding gains on available-  for-sale securities of
$1.1 million were reported as a separate  component of stockholder's  equity. No
available-for-sale  securities  were held at December 31, 1996.  Net  unrealized
holding gains and losses on trading  securities  included in net income for 1995
and 1996 were  $8.7  million  gain and  $10.0  million  loss,  respectively.  At
December 31, 1996 the Company had short term margin  borrowings of $68.8 million
related to the short term  investments.  There were no short term  borrowings at
December 31, 1995.

         On December 21, 1995, the Company  purchased a  "When-Issued"  contract
which allowed it to purchase  United States  5-year  Treasury  Notes at the next
scheduled auction.  The contract had a notional value of $700 million,  although
purchased at a discount, with an average fair value through December 31, 1995 of
$700.7  million.  Fair value at December  31, 1995 was $702.8  million with $4.2
million gain included in fourth quarter earnings.  The Company has accounted for
this  investment  on a trade-date  basis,  consistent  with other  non-financial
entities and is classified as a trading security.


                                       35

<PAGE>

NOTE F -- INVENTORIES
                                              December 31,
                                   -------------------------------------
                                       1995                   1996
                                       ----                   ----
                                         (Dollars in Thousands)
Finished products                     $69,125               $66,694
In-process                            119,302                59,984
Raw materials                          75,837                80,147
Other materials and supplies           29,823                19,476
                                     --------              --------
                                      294,087               226,301
LIFO reserve                          (8,216)              (10,899)
                                     $285,871              $215,402
                                     ========              ========

         During  1995 and  1996,  certain  inventory  quantities  were  reduced,
resulting in  liquidations  of LIFO  inventories,  the effect of which increased
income  by   approximately   $.8  million  in  1995,  and  decreased  income  by
approximately $1.2 million in 1996.

NOTE G -- PROPERTY, PLANT AND EQUIPMENT
                                                    December 31,
                                       -----------------------------------
                                          1995                      1996
                                          ----                      ----
                                           (Dollars in Thousands)
Land and mineral properties                $27,001                 $26,380
Buildings, machinery and equipment       1,026,886               1,053,237
Construction in progress                    20,831                  18,839
                                         ---------               ---------
                                         1,074,718               1,098,456

Accumulated depreciation and
  amortization                             281,399                 343,044
                                         ---------               ---------
                                          $793,319                $755,412
                                         =========               =========


         The  Company  utilizes  the  modified  units of  production  method  of
depreciation which recognizes that the depreciation of steelmaking  machinery is
related to the physical  wear of the  equipment  as well as a time  factor.  The
modified  units of production  method  provides for straight  line  depreciation
charges modified  (adjusted) by the level of raw steel  production.  In 1995 and
1996 depreciation under the modified units of production method was $4.9 million
or 9.6% and $7.6  million  or  13.4%,  respectively,  less  than  straight  line
depreciation.  The 1996 reduction in  depreciation  primarily  reflects the work
stoppage which began October 1, 1996 and continued through year end.


                                       36

<PAGE>

NOTE H -- LONG-TERM DEBT
                                                       December 31,
                                              ----------------------------------
                                               1995                     1996
                                               ----                     ----
                                                  (Dollars in Thousands)
Senior Unsecured Notes due 2003, 93/8%(1)    $270,328                $266,155
First Mortgage Notes due 2000, 12 1/4%(1)       9,458                      --
IRS pension tax note due 1997,8%:(1)            3,667                   1,833
Obligation to PBGC due 1997, 8%(1)              3,565                      --
Other                                           2,535                   2,546
                                             --------                --------
                                              289,553                 270,534
Less portion due within one year                3,877                   2,336
                                             --------                --------
         Total Long-Term Debt (2)            $285,676                $268,198
                                             ========                ========

(1)      WPC debt guaranteed by WHX.  See Note N.

(2)      The fair value of long-term  debt at December 31, 1995 and December 31,
         1996 was $277.4 million and $270.2 million, respectively. Fair value of
         long-term debt is estimated based on trading in the public market.

         Long-term  debt  maturing in each of the next five years is as follows:
         1997, $2,336; 1998, $467; 1999, $474; 2000, $472 and 2001, $310.

         A summary of the financial agreements at December 31, 1996 follows:

REVOLVING CREDIT FACILITY:

         On December 28, 1995,  WPSC entered into a Second  Amended and Restated
Revolving Credit Facility ("RCF") with Citibank, N.A. as agent. The RCF provides
for  borrowings  for general  corporate  purposes  up to $125  million and a $35
million sub-limit for Letters of Credit.

         The Credit  Agreement  expires May 3, 1999.  Initial interest rates are
based on the Citibank prime rate plus .50% and/or a Eurodollar  rate plus 1.75%,
however, the margin over the prime rate and the Eurodollar rate can fluctuate up
or down based upon  performance.  The maximum prime rate margin is 1.00% and the
maximum  Eurodollar  margin is 2.25%.  The initial letter of credit fee is 1.75%
and is also performance based with a maximum rate of 2.25%.

         Borrowings are secured  primarily by 100% of the eligible  inventory of
WPSC, Pittsburgh- Canfield Corporation, Wheeling Construction Products, Inc. and
Unimast,  and  the  terms  of the RCF  contain  various  restrictive  covenants,
limiting among other things dividend  payments or other  distribution of assets,
as defined in the RCF. Certain financial covenants associated with leverage, net
worth,  capital  spending,  cash flow and interest  coverage must be maintained.
There are no  borrowings  or letters of credit  outstanding  against  the RCF at
December 31, 1996.  Due to the  prolonged  and  continuing  work stoppage by the
USWA, the Company  negotiated an amendment to certain of the RCF's  covenants to
provide the Company  with  additional  flexibility  during the current  business
situation.

         In August 1994 WPSC  entered  into a separate  facility  for letters of
credit up to $50 million.  At December 31, 1996 letters of credit totaling $25.5
million  were  outstanding  under  this  facility.  The  letters  of credit  are
collateralized at 105% with U.S. Government securities owned by the Company, and
are  subject  to an  administrative  charge  of .4% per  annum on the  amount of
outstanding letters of credit.

                                       37

<PAGE>
FIRST MORTGAGE NOTES:

         In November 1991 the Company completed an offering of $175.0 million of
12 1/4% First Mortgage Notes. The First Mortgage Notes were redeemable, in whole
or in part,  at the option of the Company,  on or after  November  15, 1996,  at
specified  redemption prices plus accrued interest.  Pursuant to an October 1993
offer to repurchase by the Company, $165.5 million aggregate principal amount of
First Mortgage  Notes were tendered and accepted for payment by the Company.  In
November  1996 the Company  redeemed the remaining  $8.1 million First  Mortgage
Notes outstanding.

9 3/8% SENIOR NOTES DUE 2003:

         On November 23, 1993 WPC issued $325  million of 9 3/8%  Senior  Notes.
Interest on the Senior Notes is payable  semi-annually on May 15 and November 15
of each year,  commencing  May 15, 1994. The Senior Notes mature on November 15,
2003.  During 1994,  the Company  repurchased  $54.3 million of its  outstanding
9 3/8% Senior  Notes  at an  average  price  of 94% of the  related  outstanding
principal amount.

         The Senior  Notes are  redeemable  at the option of WPC, in whole or in
part, at any time on or after November 15, 2000 at specified  redemption prices,
plus accrued interest to the date of redemption.

         Upon a Change of  Control  (as  defined),  WPC will have the  option to
redeem the Senior Notes, in whole or in part, at a redemption price equal to the
principal  amount thereof plus the  Applicable  Premium (as defined) and, upon a
Change of Control  Triggering  Event (as  defined),  each holder of Senior Notes
will have the right to require WPC to repurchase  such holder's  Senior Notes at
101% of the  principal  amount  thereof,  together,  in each case,  with accrued
interest to the date of redemption or repurchase.

         The Senior Notes are  unsecured  obligations  of WPC ranking  senior in
right of payment to WPC's subordinated indebtedness, if any, and pari passu with
all other senior  indebtedness of WPC. Pursuant to the Company's  reorganization
in 1994, WHX guaranteed the payment of the Senior Notes.

         The Indenture contains certain covenants, including but not limited to,
covenants  with  respect  to  the  following  matters:  (i)  the  incurrence  of
additional  indebtedness  by WPC and its  subsidiaries;  (ii) the  incurrence of
certain  liens  by WPC  and  its  subsidiaries;  (iii)  the  making  of  certain
sale-leaseback transactions; (iv) the disposition by WPC and its subsidiaries of
the proceeds of certain asset sales;  (v) the making by WPC and its subsidiaries
of certain dividends and other restricted payments;  (vi) the entry into certain
transactions  with  affiliates  of WPC and (vii) the ability of WPC to engage in
certain mergers, consolidations or asset sales.

                                       38

<PAGE>

INTEREST COST

         Aggregate  interest  costs on  long-term  debt and amounts  capitalized
during the three years ended December 31, 1996, are as follows:
<TABLE>
<CAPTION>

                                                   1994                1995                   1996
                                                   ----                ----                   ----
                                                           (Dollars in Thousands)
<S>                                               <C>                 <C>                   <C>    
Aggregate interest expense on long-term debt      $30,957             $29,192               $28,463
Less:  Capitalized interest                         8,376               6,362                 2,500
                                                  -------            --------              --------
Interest expense                                  $22,581             $22,830               $25,963
                                                  =======             =======               =======
Interest paid                                     $28,906             $27,873               $27,660
                                                  =======             =======               =======
</TABLE>

NOTE I -- STOCKHOLDERS' EQUITY

         The  authorized  capital stock of WHX consists of 60,000,000  shares of
Common Stock, $.01 par value, of which 24,738,604  shares (including  redeemable
Common Stock, but excluding 156,900 shares of Treasury Stock),  were outstanding
as of December 31, 1996, and  10,000,000  shares of Preferred  Stock,  $0.10 par
value,  of which  2,925,000  shares of Series A Convertible  Preferred Stock and
3,211,600 shares of Series B Convertible  Preferred Stock were outstanding as of
December 31, 1996. In 1995 and 1996, the Company purchased  2,025,000 shares and
2,940,316 shares, respectively, of Common Stock on the open market.

SERIES A CONVERTIBLE PREFERRED STOCK

         In  July  1993  the  Company  issued   3,000,000  shares  of  Series  A
Convertible Preferred Stock for net proceeds of $145.0 million. Dividends on the
shares of the Series A Convertible  Preferred Stock are cumulative,  are payable
quarterly  in arrears on January 1, April 1, July 1 and  October 1 of each year,
in an amount equal to $3.25 per share per annum.

         Each share of the Series A Convertible  Preferred  Stock is convertible
at the option of the holder  thereof at any time into shares of Common  Stock of
the Company, par value $.01 per share, at a conversion price of $15.78 per share
of Common Stock (equivalent to a conversion rate of approximately  3.1686 shares
of Common Stock for each share of Series A Convertible Preferred Stock), subject
to adjustment under certain conditions.

         The Series A Convertible  Preferred  Stock was not redeemable  prior to
July 1, 1996. On and after such date, the Series A Convertible  Preferred  Stock
is  redeemable  at the  option of the  Company,  in whole or in part,  for cash,
initially at $52.275 per share and  thereafter  at prices  declining  ratably to
$50.00 per share on and after July 1, 2003, plus in each case accrued and unpaid
dividends to the redemption  date. The Series A Convertible  Preferred  Stock is
not entitled to the benefit of any sinking fund. In 1996, the Company  purchased
and retired  75,000 shares of Series A Convertible  Preferred  Stock on the open
market.

SERIES B CONVERTIBLE PREFERRED STOCK

         The  Company  completed  a Shelf  Registration  in the  amount  of $550
million of debt securities or preferred  stock in August 1994.  Pursuant to this
registration  the  Company  issued  3,500,000  shares  of  Series B  Convertible
Preferred Stock in September 1994 for net proceeds of $169.8 million.  Dividends
on the shares of the Series B Convertible  Preferred Stock, are cumulative,  are
payable quarterly in arrears on January 1, April 1, July 1 and October 1 of each
year, in an amount equal to $3.75 per share per annum.

                                       39

<PAGE>

         Each share of the Series B Convertible  Preferred  Stock is convertible
at the option of the holder  thereof at any time into shares of Common  Stock of
the Company, par value $.01 per share, at a conversion price of $20.40 per share
of Common Stock (equivalent to a conversion rate of approximately  2.4510 shares
of Common Stock for each share of Series B Convertible Preferred Stock), subject
to adjustment under certain conditions.

         The Series B Convertible  Preferred  Stock is not  redeemable  prior to
October 1, 1997.  On and after such  date,  the Series B  Convertible  Preferred
Stock is redeemable at the option of the Company, in whole or in part, for cash,
initially at $52.625 per share and  thereafter  at prices  declining  ratably to
$50.00 per share on and after  October 1, 2004,  plus in each case  accrued  and
unpaid  dividends to the  redemption  date.  The Series B Convertible  Preferred
Stock is not  entitled to the benefit of any sinking  fund.  In 1996 the Company
purchased and retired 288,400 shares of Series B Convertible  Preferred Stock on
the open market.

REDEEMABLE COMMON STOCK

         Certain  present  and  former  employees  of the  Company  were  issued
preferred  shares of the  Company  prior to the  Chapter  11  proceeding  of the
Company's  predecessor  in  exchange  for  wage  and  salary  concessions.  Such
preferred  shares were exchanged for 1,279,935  shares of Common Stock under the
Chapter 11 Plan of Reorganization, which shares were issued to an Employee Stock
Ownership Plan ("ESOP") on such  employees'  behalf.  Beneficial  owners of such
shares who were active employees on August 15, 1990 and who have either retired,
died or become disabled, or who reach 30 years of service, may sell their Common
Stock to the Company at a price of $15 or, upon  qualified  retirement,  $20 per
share.  These contingent  obligations are expected to extend over many years, as
participants in the ESOP satisfy the criteria for selling shares to the Company.
In  addition,  each  beneficiary  can  direct the ESOP to sell any or all of its
Common Stock into the public markets at any time;  provided,  however,  that the
ESOP will not on any day sell in the public  markets more than 20% of the number
of shares of Common  Stock traded  during the  previous  day. As of December 31,
1996, 410,559 shares of such Common Stock remained outstanding.



                                       40

<PAGE>



         Changes in capital accounts are as follows:

           (Dollars and shares in thousands)

<TABLE>
<CAPTION>

                                                                                                                        Capital in
                                                                                                           Accumulated  Excess of
                                                                Convertible              Treasury           Earnings       Par
                                            Common Stock         Preferred                 Stock            (Deficit)     Value
                                         Shares    Amount       Shares   Amount      Shares      Amount     ---------   ---------
                                         ------    ------       ------   ------      ------      ------
<S>                                      <C>          <C>        <C>        <C>       <C>      <C>             <C>        <C>    
Balance January 1, 1994                  26,541       265        3,000      300          --          --       (39,855)    471,572
EIP shares sold                              97         2           --       --          --          --            --       2,414
Stock options exercised                     144         1           --       --          --          --            --       1,076
Warrants exercised                          414         4           --       --          --          --            --       2,627
401K contribution                            33        --           --       --          --          --            --         574
Preferred stock sold                         --        --        3,500      350          --          --            --     169,043
Pre-reorg. tax benefits                      --        --           --                 ----          --            --      17,599
Preferred dividends                          --        --           --       --          --          --      (13,177)          --
Net Income                                     --      --           --       --          --          --        76,381          --
                                         --------   -----        -----    -----       -----       -----        ------   ----------
Balance December 31, 1994                27,229       272        6,500      650          --          --        23,349     664,905
                                         ------       ---        -----    -----       -----       -----        ------     -------
EIP shares sold                               4        --           --       --          --          --            --          57
Stock options exercised                      24        --           --       --          --          --            --         191
Warrants exercised                           64         1           --       --          --          --            --         406
401K contribution                            84         1           --       --          --          --            --         952
Purchase of treasury stock               (2,025)     (20)           --       --       2,025    (22,594)            --          --
Acquisition of Namasco assets               188         2           --       --          --          --            --       1,998
Financing costs                              --        --           --       --          --          --            --        (138)
Pre-reorg. tax benefits                      --        --           --       --          --          --            --      42,100
Preferred dividends                          --        --           --       --          --          --      (22,875)          --
Net Income                                    --       --           --       --          --          --        78,018          --
                                         -------   ------       ------   ------      ------      ------        ------   ---------
Balance December 31, 1995                25,568       256        6,500      650       2,025    (22,594)        78,492     710,471
                                         ------       ---        -----      ---       -----    -------         ------     -------
EIP shares sold                               5        --           --       --          --          --            --          75
Stock options exercised                     124         1           --       --          --          --            --         947
Warrants exercised                        1,477        15           --       --          --          --            --       9,377
401K contribution                            94         1           --       --          --          --            --         960
Purchase of treasury stock               (2,940)     (19)           --       --       2,940    (27,537)            --          --
Retirement of treasury stock                 --       (9)           --       --     (4,808)      48,749            --     (48,741)
Retirement of preferred stock                --        --        (363)     (36)          --          --            --     (14,966)
Preferred dividends                          --        --           --       --          --          --      (22,313)          --
Net Income                                    --       --           --       --          --          --           658          --
                                         -------   ------       ------   ------       -----    --------      --------   ---------
Balance December 31, 1996                24,328      $245        6,137     $614         157    $(1,382)       $56,837    $658,123
                                         ======    ======       ======   ======       =====    =======        =======    ========
</TABLE>

STOCK OPTION PLAN

          The Wheeling-Pittsburgh Corporation Stock Option Plan ("1991 Plan") is
intended  to assist the Company in  securing  and  retaining  key  employees  by
allowing them to participate in the ownership and growth of the Company  through
the grant of incentive and non-qualified options  (collectively,  the "Options")
to full-time  employees  of the Company and its  subsidiaries.  Incentive  stock
options  granted  under the Option  Plan are  intended  to be  "Incentive  Stock
Options" as defined by Section 422 of the Code.

          An aggregate of 2,500,000 shares of Common Stock has been reserved for
issuance  upon  exercise  of  Options  under  the 1991  Plan.  The 1991  Plan is
administered by a committee (the "Committee")  consisting of not less than three
nonemployee  members  appointed by the Board of  Directors.  The term of Options
granted under the 1991 Plan may not exceed 10 years (five years in

                                       41

<PAGE>

the case of an incentive  Option granted to an optionee  owning more than 10% of
the voting stock of the Company (a "10%  Holder").  The Option price for Options
shall not be less than 100% of the "fair  market  value" of the shares of Common
Stock at the time the Option is granted; provided, however, that with respect to
an incentive option,  in the case of a 10% Holder,  the purchase price per share
shall be at least 110% of such fair  market  value.  The  aggregate  fair market
value of the shares of Common Stock as to which an optionee  may first  exercise
incentive  stock options in any calendar year may not exceed  $100,000.  Payment
for shares purchased upon exercise of Options is to be made in cash, but, at the
discretion of the  Committee,  may be made by delivery of other shares of Common
Stock of comparable  value.  The 1991 Plan will  terminate on September 24, 2001
and may be terminated at any time by the Board of Directors prior to that date.

DIRECTORS OPTION PLAN

          The 1993  Directors  D&O Plan (the "1993 D&O Plan") is  authorized  to
issue shares of Common Stock pursuant to the exercise of options with respect to
a maximum of 400,000  shares of Common Stock.  The options vest over three years
from the date of grant.

OPTION GRANTS TO WPN CORP.

         On July 29, 1993 (the "Approval Date"), the Board of Directors approved
the grant of options to WPN Corporation to purchase  1,000,000  shares of Common
Stock (the "Option Grants"). The Option Grants were approved by the stockholders
on March 31, 1994.

          The options are exercisable with respect to one-third of the shares of
Common Stock  issuable upon the exercise  thereunder at any time on or after the
date of stockholder  approval of the Option Grants.  The options with respect to
an  additional  one-third  of the share of Common  Stock may be exercised on the
first and second anniversaries of the Approval Date, respectively.  The options,
to the extent not previously exercised, will expire on April 29, 2003.

          A Summary of the Option Plans:
<TABLE>
<CAPTION>

                                                    Number of Options
                                                    -----------------
                                            1991          D & O          WPN        OPTION PRICE WEIGHTED AVERAGE
                                            Plan          Plan         Grants         Or Range     Option Price
                                            ----          ----         ------         --------     ------------

<S>                                       <C>            <C>         <C>             <C>                <C>
          Balance 1/1/94                  859,938        164,000     1,000,000                          9.512
               Granted                    526,250         60,000            --       14.625-15.125     14.676
               Cancelled                  (17,197)            --            --          14.625         14.090
               Exercised                 (143,072)            --            --        6.125-8.750       7.479
                                        ---------      ---------  ------------

          Balance 12/31/94              1,225,919        224,000     1,000,000                         10.897
               Granted                         --         68,000            --           11.00         11.000
               Cancelled                  (43,328)            --            --       6.125-14.625       9.733
               Exercised                  (24,174)            --            --        6.125-8.750       7.913
                                         --------     ----------  ------------

          Balance 12/31/95              1,158,417        292,000     1,000,000                         10.949
               Granted                     23,000         34,000            --        9.875-13.50      11.226
               Cancelled                   (8,423)            --            --       8.750-14.625      14.317
               Exercised                 (123,664)            --            --        6.125-8.75        7.667
                                        ---------     ----------  ------------
          Balance 12/31/96              1,049,330        326,000     1,000,000                         11.054
                                        ---------       --------     ---------
</TABLE>

Options outstanding at December 31, 1996 which are exercisable totaled 2,101,294
and have a weighted average option price of $10.75.


                                       42

<PAGE>

      In 1996 the Company  adopted  SFAS No.  123,  Accounting  for  Stock-Based
Compensation, and elected to continue to account for such compensation under the
provisions of APB 25. Therefore,  no compensation costs have been recognized for
the stock  option  plans.  Had the Company  elected to account  for  stock-based
compensation  under the provisions of SFAS No. 123, the effect on net income and
earnings per share would not be material.

EARNINGS PER SHARE

      The  computation  of primary  earnings  per common share is based upon the
average shares of common stock and common stock equivalents outstanding.  Common
stock  equivalents  represent  the  dilutive  effect of assuming the exercise of
outstanding  stock  options  and  warrants.  The  computation  of fully  diluted
earnings  per common share in 1994 and 1995 further  assumes the  conversion  of
preferred  shares.  In 1996 the conversion of preferred shares would have had an
anti-dilutive effect.
The shares used in the computation were as follows:

                               Year Ended December 31,
                       1994              1995              1996
                       ----              ----              ----

Primary             28,833,470        26,661,324        26,287,379
Fully diluted       40,447,035        45,189,784        43,837,725



                                       43

<PAGE>

NOTE J -- COMMITMENTS AND CONTINGENCIES

ENVIRONMENTAL MATTERS

      The  Company,  as well as other steel  companies,  is subject to demanding
environmental  standards imposed by Federal,  state and local environmental laws
and  regulations.  For 1994, 1995, and 1996 aggregate  capital  expenditures for
environmental  control projects totaled approximately $8.7 million, $5.9 million
and $6.8  million,  respectively.  In 1994,  1995 and 1996 the Company  paid $.6
million,  $.1 million and $.5 million,  respectively,  in civil  penalties  from
previously  established  reserves.   Based  upon  the  Company's  prior  capital
expenditures,  anticipated capital  expenditures,  consent agreements negotiated
with  Federal and state  agencies  and  information  available to the Company on
pending judicial and administrative proceedings, the Company does not expect its
environmental compliance costs, including the incurrence of any additional fines
and penalties  relating to the operation of its  facilities,  to have a material
adverse  effect on the  financial  condition  or  results of  operations  of the
Company.

      The Company is currently funding its share of remediation costs of certain
hazardous wastes sites. The Company  believes that these  remediation  costs are
not  significant  and will not be significant  in the  foreseeable  future.  The
Company  has been  identified  as a  potentially  responsible  party  under  the
Comprehensive   Environmental   Response,   Compensation   and   Liability   Act
("Superfund")  or similar  state  statues at seven waste  sites.  The Company is
subject to joint and  several  liability  imposed by  Superfund  on  potentially
responsible parties. Due to the technical and regulatory  complexity of remedial
activities and the difficulties attendant to identifying potentially responsible
parties and  allocating  or  determining  liability  among them,  the Company is
unable to reasonably  estimate the ultimate cost of  compliance  with  Superfund
laws. The Company believes, based upon information currently available, that the
Company's liability for clean up and remediation costs in connection with one of
these sites will be between $1 million  and $4 million.  At four other sites the
costs are estimated to aggregate up to $700,000.  The Company  lacks  sufficient
information  regarding the remaining  sites to form an estimate.  The Company is
currently  funding  its share of  remediation  costs.  Based upon all  available
information,  the Company does not anticipate  that  assessment and  remediation
costs resulting from the Company being a potentially responsible party will have
a material  adverse effect on its financial  condition or results of operations.
Non-current  accrued  environmental  liabilities  totaled  $7.3 million and $7.8
million at December 31, 1995 and December 31, 1996, respectively. These accruals
were first  determined  by the Company  when the Company  reorganized  under the
federal  bankruptcy  laws in January 1991,  based on all available  information,
including   information  provided  by  third  parties,  and  existing  laws  and
regulations  then in effect,  and are  reviewed  and  adjusted  quarterly as new
information  becomes available.  However,  as further information comes into the
Company's possession, it will continue to reassess such evaluations.

COLLECTIVE BARGAINING AGREEMENT

      The Company's  labor  agreement  with the USWA expired on October 1, 1996.
The Company  and union were  unable to agree on terms of a new labor  agreement.
The USWA is  picketing  eight  plants  located  in Ohio,  Pennsylvania  and West
Virginia.  No steel  products  are  being  produced  at or  shipped  from  these
facilities. A prolonged work stoppage will have a material adverse effect on the
financial condition and results of operations of the Company.  Approximately 70%
of the Company workforce are covered by the collective bargaining agreement.


                                       44

<PAGE>
NOTE K -- RELATED PARTY TRANSACTION

      The  Chairman  of the  Board  of the  Company  is the  President  and sole
shareholder  of WPN Corp.  Pursuant to a  management  agreement  effective as of
January 3, 1991,  as amended  January 1, 1993 and April 11, 1994,  approved by a
majority of the  disinterested  directors  of the  Company,  WPN Corp.  provides
certain financial,  management  advisory and consulting services to the Company,
subject to the  supervision  and control of the  disinterested  directors.  Such
services include,  among others,  identification,  evaluation and negotiation of
acquisitions,  responsibility  for  financing  matters  for the  Company and its
subsidiaries,   review  of  annual  and  quarterly   budgets,   supervision  and
administration,  as appropriate,  of all the Company's  accounting and financial
functions and review and supervision of reporting  obligations under Federal and
state securities laws. In exchange for such services, WPN Corp. received a fixed
monthly fee of $458,333 in 1995 and 1996.  The  Management  Agreement  has a two
year term and is renewable automatically for successive one year periods, unless
terminated by either party upon 60 days' prior written notice.

NOTE L --- OTHER INCOME
                                             YEAR ENDED DECEMBER 31,
                                    -------------------------------------------
                                    1994              1995              1996
                                    ----              ----              ----
                                             (Dollars in Thousands)
Interest and investment income     $12,483           $37,571           $19,660
Equity income                        5,367             4,845             9,495
Sale of WP Radio assets                 --             6,718                --
Receivables securitization fees     (1,301)           (4,283)           (4,934)
Other, net                           1,376             2,288             1,753
                                   -------          ---------          --------
                                   $17,925           $47,139           $25,974
                                   =======           =======           =======



                                       45

<PAGE>

NOTE M -- SUPPLEMENTAL SUBSIDIARY COMPANY SUMMARIZED FINANCIAL INFORMATION

      The  following  summarized   consolidated  financial  information  of  the
Company's  major  operating  subsidiary,  WPC,  are being  reported  because WHX
Corporation guarantees certain debt of WPC.
<TABLE>
<CAPTION>


                                                                     Year Ended December 31,
                                                           ---------------------------------------------
                                                              1994          1995                   1996
                                                              ----          ----                   ----
INCOME DATA (DOLLARS IN THOUSANDS)
<S>                                                            <C>           <C>                <C>    
  Net sales                                                 $1,193,878      $1,267,869       $1,110,684
  Cost of products sold                                        980,044       1,059,622          988,161
  Depreciation                                                  61,094          65,760           66,125
  Selling, general and administrative expense                   70,089          61,741           54,903
                                                              --------       ---------       ----------
  Operating income                                              82,651          80,746            1,495
  Interest expense                                              22,581          22,431           25,885
  Other income                                                   6,731           3,234            9,216
  B&LE settlement                                               36,091              --               --
                                                              --------       ---------       ----------
  Income (loss) before tax and cumulative change in            102,892          61,549         (15,174)
     accounting and extraordinary item
  Tax provision (benefit)                                       21,173           3,030          (8,190)
                                                              --------        --------      ----------
  Income before cumulative change in accounting                 81,719          58,519          (6,984)
     and extraordinary items
  Cumulative effect of change in accounting
     principle (net of tax)                                     (9,984)            --               --
  Extraordinary item (net of tax)                                   --         (3,043)              --
                                                           -----------    -----------        ---------
  Net Income (Loss)                                          $  71,735       $  55,476       $  (6,984)
                                                           ===========    ============       =========

                                                                     Year Ended December 31,
                                                           ---------------------------------------------
                                                              1994                1995             1996
                                                              ----                ----             ----
  BALANCE SHEET DATA (DOLLARS IN THOUSANDS)
  ASSETS
     Current assets                                         $  393,245      $  379,651       $  267,434
     Non-current assets                                        873,127         960,384          976,757
                                                           -----------     -----------      -----------
  Total Assets                                              $1,266,372      $1,340,035       $1,244,191
                                                            ==========      ==========       ==========
  LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities                                      $251,332       $ 231,852        $ 158,412
     Non-current liabilities                                   769,256         764,412          748,993
     Stockholder's equity                                      245,784         343,771          336,786
                                                           -----------     -----------      -----------
  Total Liabilities and Stockholders' Equity                $1,266,372      $1,340,035       $1,244,191
                                                            ==========      ==========       ==========
</TABLE>







                                       46

<PAGE>

NOTE N -- SALE OF RECEIVABLES

      In  August  1994  Wheeling-Pittsburgh  Funding,  Inc.  a  special  purpose
wholly-owned  subsidiary  ("Funding") of WPSC, entered into an agreement to sell
(up to $75 million on a revolving basis) an undivided  percentage ownership in a
designated pool of accounts receivable generated by WPSC, Wheeling  Construction
Products,  Inc. and Pittsburgh  Canfield  Corporation.  The agreement expires in
August 1999. In July 1995 WPSC amended such  agreement to sell an additional $20
million on similar  terms and  conditions.  In October 1995 WPSC entered into an
agreement  to  include  the  receivable  generated  by  Unimast,  in the pool of
accounts  receivable  sold.  Accounts  receivable  at December 31, 1995 and 1996
exclude $67  million and $45  million,  respectively,  representing  uncollected
accounts  receivable sold with recourse  limited to the extent of  uncollectible
balances.  Fees of $4.3 million paid by the Company  under this  agreement  were
based upon a fixed rate set on the date the initial  $45 million of  receivables
were sold and variable rates on subsequent  sales that range from 5.76% to 8.25%
of the outstanding amount of receivables sold. Based on the Company's collection
history,  the  Company  believes  that  credit  risk  associated  with the above
arrangement  is  immaterial.  However,  if the strike by the USWA  continues the
Company may not be able to generate  sufficient  trade  accounts  receivable  to
maintain  the  receivables  securitization  agreements.  If  the  securitization
agreements are terminated,  collection of the sold receivables  would be used to
pay off the investors.

      In June 1996, the Financial  Accounting  Standards  Board (FASB)  approved
SFAS No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets and
Extinguishment of Liabilities."  SFAS No. 125 provides  accounting and reporting
standards for transfers and servicing of financial assets and extinguishments of
liabilities,  and supersedes SFAS 77, "Reporting by Transferors for Transfers of
Receivables with Recourse" which the Company had previously  followed.  SFAS 125
is effective  after December 31, 1996.  Based on the provisions of SFAS 125, the
Company does not  currently  believe the effects of adoption of SFAS 125 will be
material.

NOTE O  --  SEPARATE   FINANCIAL   STATEMENTS  OF  SUBSIDIARIES  NOT
            CONSOLIDATED AND 50 PERCENT OR LESS OWNED PERSONS.

      The Company  owns 35.7% of  Wheeling-Nisshin.  Wheeling-Nisshin  had total
debt outstanding at December 31, 1995 and 1996 of  approximately  $36.7 millions
and $25.3 million,  respectively. The Company derived approximately 11.5% of its
revenues from sale of steel to Wheeling-Nisshin.  The Company received dividends
of $2.5 million from  Wheeling-Nisshin in 1996. Audited financial  statements of
Wheeling-Nisshin  are  presented  under  Item  14  because  it is  considered  a
significant subsidiary of the Company under SEC regulations.



                                       47

<PAGE>

NOTE P -- QUARTERLY INFORMATION (UNAUDITED)

      Financial  results by quarter for the two fiscal years ended  December 31,
1995 and 1996 are as follows:
<TABLE>
<CAPTION>

                                                                                              Earnings (Loss)
                                                                                                 Per Share
                                            Gross                                Net              Before          Earnings
                           Net             Profit           Extraordinary      Income          Extraordinary       (Loss)
                          Sales             (Loss)             Charge          (Loss)             Charge         Per Share
                          -----             ------             ------          ------             ------         ---------

                                                   (Dollars, Except Per Share, in Thousands)
1995
<S>                         <C>              <C>               <C>              <C>                     <C>            <C>
  1st Quarter               $324,187         $63,125             --             $22,827                  $.61           $.61
  2nd Quarter                366,271          52,590             --              21,516                   .60            .60
  3rd Quarter                339,435          55,848             --              19,334                   .52            .52
  4th Quarter                334,721          45,152           (3,043)           14,341                   .44            .33

1996:
  1st Quarter                315,493          41,713             --               1,159                 (.17)          (.17)
  2nd Quarter                357,815          59,266             --              16,830                   .42            .42
  3rd Quarter                391,925          61,597             --              17,317                   .45            .45
  4th Quarter                167,462         (26,109)            --             (34,648)                (1.60)         (1.60)

</TABLE>


                                       48

<PAGE>
                                    PART III
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      Information concerning the directors and executive officers of the Company
required by the item is incorporated  by reference to the information  appearing
under the heading  "Election of  Directors" in the  Company's  definitive  proxy
statement for the 1997 Annual Meeting of Stockholders.

ITEM 11.  MANAGEMENT REMUNERATION

      Incorporated by reference to the  information  appearing under the heading
"Executive  Compensation"  in the Company's  definitive  proxy statement for the
1997 Annual Meeting of Stockholders.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
               AND MANAGEMENT

      Incorporated by reference to the  information  appearing under the heading
"Security  Ownership" in the Company's  definitive  proxy statement for the 1997
Annual Meeting of Stockholders.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Incorporated by reference to the  information  appearing under the heading
"Certain  Relationships  and Related  Transactions" in the Company's  definitive
proxy statement for the 1997 Annual Meeting of Stockholders.


                                       49

<PAGE>

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) 2.  Audited Financial Statements of Wheeling-Nisshin, Inc.

        The following audited Financial Statements of Wheeling-Nisshin, Inc. are
        presented   because   Wheeling-Nisshin   is   considered  a  significant
        subsidiary as defined under SEC Regulations.

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Shareholders and Board of Directors of
  Wheeling-Nisshin, Inc.:

We have audited the accompanying balance sheets of  Wheeling-Nisshin,  Inc. (the
Company) as of December 31, 1996 and 1995, and the related statements of income,
shareholders'  equity and cash  flows for each of the three  years in the period
ended December 31, 1996. These financial  statements are the  responsibility  of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of  Wheeling-Nisshin,  Inc. as of
December 31, 1996 and 1995, and the results of its operations and its cash flows
for each of the three years in the period ended  December 31, 1996 in conformity
with generally accepted accounting principles.





Coopers & Lybrand LLP
Pittsburgh, Pennsylvania
February 14, 1997



                                       50

<PAGE>

                             Wheeling-Nisshin, Inc.
                                 Balance Sheets
                           December 31, 1995 and 1996
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                        ASSETS                     1995             1996
                                                                                   ----             ----
Current assets:
<S>                                                                             <C>              <C>
   Cash and cash equivalents                                                    $15,910          $19,017
   Investments                                                                       --           19,900
   Trade accounts receivable, net of allowance for bad debts of
        $250 in 1995 and 1996                                                    19,035           19,765
   Inventories (Note 3)                                                          18,766           22,233
   Deferred income taxes (Note 6)                                                 4,507            2,337
   Other current assets                                                             183              819
                                                                               --------        ---------
      Total current assets                                                       58,401           84,071

Property, plant and equipment, net (Notes 4 and 5)                              145,716          134,174

Debt issuance costs, net of accumulated amortization
   of $1,533 in 1995 and $1,617 in 1996                                             368              284
Other assets                                                                      1,004              851
                                                                               --------        ---------
      Total assets                                                             $205,489         $219,380
                                                                               ========         ========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                               8,380           21,226
   Due to affiliates (Note 8)                                                     6,036               --
   Accrued interest                                                                 670              497
   Accrued income taxes                                                             767            3,183
   Other accrued liabilities                                                      3,402            3,388
   Accrued profit sharing                                                         5,546            6,505
   Current portion of long-term debt                                             11,361            6,828
                                                                                 ------          -------
      Total current liabilities                                                  36,162           41,627

Long-term debt, less current portion (Note 5)                                    25,315           18,487
Deferred income taxes (Note 6)                                                   23,423           24,116
                                                                                 ------          -------
      Total liabilities                                                          84,900           84,230
                                                                                 ------           ------

Contingencies (Note 9)

Shareholders' equity:
   Common stock, no par value; authorized, issued and
      outstanding, 7,000 shares                                                  71,588           71,588
   Retained earnings                                                             49,001           63,562
                                                                               --------          -------

      Total shareholders' equity                                                120,589          135,150
                                                                               --------         --------
         Total liabilities and shareholders' equity                            $205,489         $219,380
                                                                               ========         ========
</TABLE>


The accompanying notes are an integral part of the financial statements.

                                       51

<PAGE>
                             Wheeling-Nisshin, Inc.
                               Statement of Income
              for the years ended December 31, 1994, 1995 and 1996
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                      1994          1995           1996
                                                      ----          ----           ----

<S>                                                <C>           <C>             <C>
Sales                                               $374,615      $391,577       $377,500

Cost of goods sold (Note 8)                          345,160       349,429        335,071
                                                     -------       -------        -------

          Gross profit                                29,455        42,148        42,429

Selling, general and administrative expenses           8,478        10,549          8,388
                                                    --------     ---------       --------

          Operating profit                            20,977        31,599         34,041
                                                    --------      --------       --------

Other income (expense):
     Interest and other income                         1,200         1,717         2,539
     Interest expense                                 (4,596)       (3,729)        (1,909)
                                                    ---------     --------       --------
                                                      (3,396)       (2,012)           630
                                                    ---------     --------       --------

          Income before income taxes                  17,581        29,587        34,671

Provision for income taxes (Note 6)                    7,160        11,538         13,110
                                                    --------      --------       --------

             Net income                            $  10,421     $  18,049       $  21,561
                                                   =========     =========       =========

Earnings per share                                 $    1.49     $    2.58       $   3.08
                                                   =========     =========       ========
</TABLE>

                             Wheeling-Nisshin, Inc.
                        Statement of Shareholders' Equity
              for the years ended December 31, 1994, 1995 and 1996
                             (Dollars in thousands)

                                      Common      Retained
                                      Stock       Earnings       Total
                                      -----       --------       -----

Balance at December 31, 1993          $71,588       $34,531     $106,119

Net income                               --          10,421       10,421

Cash dividends ($1 per share)            --          (7,000)      (7,000)
                                       ------      --------     --------

Balance at December 31, 1994           71,588        37,952      109,540

Net income                               --          18,049       18,049

Cash dividends ($1 per share)            --          (7,000)      (7,000)
                                       ------      --------     --------

Balance at December 31, 1995           71,588        49,001      120,589

Net income                               --          21,561       21,561

Cash dividends ($1 per share)            --          (7,000)      (7,000)
                                       ------      --------     --------

Balance at December 31, 1996          $71,588       $63,562     $135,150
                                      =======       =======     ========

The accompanying notes are a integral part of the financial statements.

                                       52

<PAGE>

                             Wheeling-Nisshin, Inc.
                             Statement of Cash Flows
              for the years ended December 31, 1994, 1995 and 1996
                             (Dollars in thousands)
<TABLE>
<CAPTION>


                                                                         1994            1995           1996
                                                                         ----            ----           ----

<S>                                                                <C>              <C>            <C>      
Cash flows from operating activities:
  Net income                                                       $  10,421        $  18,049      $  21,561
  Adjustments to reconcile net income to net cash provided
   by operating activities:
   Depreciation and amortization                                      14,666           16,210         12,952
   Loss on disposal of assets                                             12               --             --
   Deferred income taxes                                               4,300            5,449          5,330
   Net change in operating assets and liabilities:
     Increase in trade accounts receivable                            (2,053)            (602)          (730)
     (Increase) decrease in inventories                                7,433            5,161         (3,467)
     (Increase) decrease in prepaid and accrued income taxes           2,585            1,368            (51)
     Decrease (increase) in other assets                                (388)              42           (636)
     Increase in accounts payable                                      1,350              179         12,846
     (Decrease) increase in due to affiliates                          2,497          (25,233)        (6,036)
     (Decrease) increase in accrued interest                             165             (312)          (173)
     Increase in other accrued liabilities                               733            4,843            945
                                                                      ------         --------         ------

          Net cash provided by operating activities                   41,721           25,154         42,541
                                                                    --------         --------       --------

Cash flows from investing activities:
  Capital expenditures, net                                             (780)          (1,029)        (1,173)
  Purchase of investments, net                                         --               --           (19,900)
                                                                     -------          -------      ---------

          Net cash used in investing activities                         (780)          (1,029)       (21,073)
                                                                     --------        ---------     ----------

Cash flows from financing activities:
  Payments on long-term debt                                         (27,034)         (32,145)       (11,361)
  Payment of dividends                                                (7,000)          (7,000)        (7,000)
                                                                    --------         --------       --------

          Net cash used in financing activities                      (34,034)         (39,145)       (18,361)
                                                                   ---------          -------      ---------

Net increase (decrease) in cash and cash equivalents                   6,907          (15,020)         3,107

Cash and cash equivalents:
  Beginning of the year                                               24,023           30,930         15,910
                                                                    --------         --------       --------

  End of year                                                      $  30,930        $  15,910      $  19,017
                                                                   =========        =========      =========

Supplemental cash flow disclosures: Cash paid during the year for:
   Interest                                                        $   4,431        $   4,041      $   2,082
                                                                   =========        =========      =========

   Income taxes                                                    $   3,148        $   4,968      $   7,831
                                                                   =========        =========      =========

Supplemental schedule of noncash investing and
  financing activities:
  Acquisition of property, plant and equipment under
     capital lease obligations                                       --             $     290         --
                                                                 ===========        =========      =====
</TABLE>


The accompanying notes are an integral part of the financial statements.


                                       53

<PAGE>

1.  DESCRIPTION OF BUSINESS:

    Wheeling-Nisshin,  Inc.  (the  Company)  is  engaged in the  production  and
    marketing of galvanized  and aluminized  steel  products at a  manufacturing
    facility in  Follansbee,  West  Virginia.  Principally  all of the Company's
    sales are to ten trading  companies  located primarily in the United States.
    The  capital  contribution  for the  formation  of the  Company  was made by
    Nisshin  Steel  Co.,  Ltd.  (Nisshin)  and  Wheeling-Pittsburgh  Corporation
    (Wheeling-Pittsburgh). At December 31, 1996, Nisshin and Wheeling-Pittsburgh
    owned  64.3%  and  35.7% of the  outstanding  common  stock of the  Company,
    respectively.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

        USE OF ESTIMATES:

        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.  Estimates  also affect the  reported  amounts of
        revenues and expenses during the reporting period.  Actual results could
        differ from those estimates.

        CASH AND CASH EQUIVALENTS:

        Cash and cash  equivalents  consist of general cash  accounts and highly
        liquid debt  instruments  with  maturities  of three months or less when
        purchased.  Substantially all of the Company's cash and cash equivalents
        are  maintained  at one  financial  institution.  No collateral or other
        security  is  provided  on these  deposits,  other than $100 of deposits
        insured by the Federal Deposit Insurance Corporation.

        INVESTMENTS:

        Effective  January 1, 1996, the Company  adopted  Statement of Financial
        Accounting Standards (SFAS) No. 115, "Accounting for Certain Investments
        in Debt and Equity  Securities." This statement requires that securities
        be classified as trading, held-to-maturity,  or available-for-sale.  The
        Company's  investments,  which consist of  certificates  of deposits and
        commercial paper, are classified as held-to-maturity and are recorded at
        cost which approximates fair value. The certificates of deposit amounted
        to $15,000 at December  31,  1996 and are  maintained  at one  financial
        institution.  The  commercial  paper  amounted to $4,900 at December 31,
        1996. The Company had no investments at December 31, 1995.

        INVENTORIES:

        Inventories  are  stated  at the  lower  of  cost  or  market.  Cost  is
        determined by the last-in, first-out (LIFO) method.

        PROPERTY, PLANT AND EQUIPMENT:

        Property,  plant  and  equipment  is  stated  at cost  less  accumulated
        depreciation and amortization.

        Major renewals and  improvements  are charged to the property  accounts,
        while  replacements,  maintenance  and  repairs  which do not improve or
        extend the useful  lives of the  respective  assets are  expensed.  Upon
        disposition or retirement of property, plant and equipment, the cost and
        the related  accumulated  depreciation or amortization  are removed from
        the accounts. Gains or losses on sales are reflected in earnings.


                                       54

<PAGE>

                             Wheeling-Nisshin, Inc.
                          Notes To Financial Statements
                             (Dollars in thousands)

        Depreciation  and  amortization  are  provided  using the  straight-line
        method over the estimated useful lives of the assets.

        DEFERRED PRE-OPERATING COSTS:

        Certain costs directly  related and incremental to the Company's  second
        production   line  were  deferred  until   commencement   of  commercial
        operations  in March 1993.  These costs,  which were an integral part of
        the process of bringing  the new line into  commercial  production  and,
        therefore,  benefited  future  periods,  were being  amortized using the
        straight-line  method  over a  three-year  period.  In 1995,  management
        determined  that they had fully  recovered  the  deferred  pre-operating
        costs related to the new  production  line.  Accordingly,  the remaining
        unamortized  cost at December 31, 1995 of $390 was charged to operations
        in 1995.

        DEBT ISSUANCE COSTS:

        Debt issuance  costs  associated  with long-term debt secured to finance
        the construction of the Company's  original  manufacturing  facility and
        the second  production  line were  capitalized  and are being  amortized
        using the effective interest method over the term of the related debt.

        INCOME TAXES:

        The Company uses SFAS 109,  "Accounting  for Income  Taxes" to recognize
        deferred  tax  liabilities  and assets for the  difference  between  the
        financial  statement  carrying  amounts  and the tax basis of assets and
        liabilities  using enacted tax rates in effect in the years in which the
        differences   are  expected  to  reverse.   Valuation   allowances   are
        established  when necessary to reduce  deferred tax assets to the amount
        expected to be realized.

        EARNINGS PER SHARE:

        Earnings per share is  calculated by dividing net income by the weighted
        average number of shares of common stock outstanding during each period.

3.      INVENTORIES:

        Inventories consist of the following at December 31:

                                             1995             1996
                                             ----             ----

        Raw materials                      $  6,753         $ 10,645
        Finished goods                       12,013           11,588
                                           --------         --------

                                           $ 18,766         $ 22,233
                                           ========         ========

        Had the Company  used the  first-in,  first-out  (FIFO)  method to value
        inventories,  the cost of inventories would have been approximately $850
        lower than the LIFO value at  December  31,  1995 and $12 lower than the
        LIFO value at December 31, 1996.


                                       55

<PAGE>

                             Wheeling-Nisshin, Inc.
                          Notes To Financial Statements
                             (Dollars in thousands)

4.      PROPERTY, PLANT AND EQUIPMENT:

        Property, plant and equipment consists of the following at December 31:

                                                      1995             1996
                                                      ----             ----

        Buildings                                $  34,631         $ 34,665
        Land improvements                            3,098            3,097
        Machinery and equipment                    160,804          161,723
        Office equipment                             3,215            3,436
                                                  --------         --------
                                                   201,748          202,921

        Less accumulated depreciation
           and amortization                        (57,064)         (69,779)
                                                 ---------        ---------
                                                   144,684          133,142

        Land                                         1,032            1,032
                                                 ---------        ---------

                                                 $ 145,716        $ 134,174
                                                 =========        =========

Depreciation  expense was  approximately  $12,765,  $13,651 and $12,715 in 1994,
1995, and 1996, respectively.

5.      LONG-TERM DEBT:

        Long-term debt consists of the following at December 31:
                                                      1995             1996
                                                      ----             ----
        Industrial  revenue bonds for the original  production  facility,  which
          accrued  interest at 5/8% over the LIBOR rate, as adjusted for periods
          ranging from three months to one year, as elected by the Company.  The
          bonds,  which were payable in semi-annual  installments of $3,309 plus
          interest,
          were paid-off in September 1996.            $  4,544               --

        Industrial  revenue  bonds  for  the  second  production  line  accruing
          interest at 1/2% over the LIBOR rate, as adjusted for periods  ranging
          from three months to one year, as elected by the Company. The interest
          rate on the  bonds at  December  31,  1996 was  6.468%.  The bonds are
          payable in 17 equal semi-annual installments
          of $3,353 plus interest through March 2000.   31,647         $ 24,941

        West Virginia  Economic  Development  Authority  (WVEDA)  loan  accruing
          interest  at 4%,  payable  in  monthly  installments  of $2  including
          interest through
          January 2001.                                    106               90

        Capital lease obligations accruing interest at rates ranging from 10% to
          13.8%, payable in monthly installments
          through January 2000.                            379              284
                                                        ------           ------
                                                        36,676           25,315

        Less current portion                            11,361            6,828
                                                       -------         --------

                                                       $ 25,315         $ 18,487
                                                       ========         ========


                                       56

<PAGE>

                             Wheeling-Nisshin, Inc.
                          Notes To Financial Statements
                             (Dollars in thousands)

        Based on the interest rates  currently  available,  management  believes
        that the carrying amount of long-term debt is a reasonable estimation of
        fair value.

        The industrial  revenue bonds are  collateralized  by substantially  all
        property,  plant  and  equipment  and  are  guaranteed  by  Nisshin.  In
        addition, the industrial revenue bonds provide that dividends may not be
        declared or paid without the prior written  consent of the lender.  Such
        approval  was obtained for the  dividends  paid in years 1994,  1995 and
        1996.

        The approximate  annual maturities on all long-term debt for each of the
        five  years  ending  December  31 are:  $6,828 in 1997;  $6,835 in 1998;
        $6,784 in 1999; $4,848 in 2000 and $20 in 2001.

6.      INCOME TAXES:

        The provision  for income taxes for the years ended  December 31 consist
of:

                                          1994             1995           1996
                                          ----             ----           ----

        Current:
          U.S. Federal                   $ 2,597          $ 5,838        $ 7,366
          State                              263              251            414
        Deferred                           4,300            5,449          5,330
                                         -------         --------        -------

                                         $ 7,160          $11,538        $13,110
                                         =======          =======        =======

        Reconciliation  of the federal  statutory  and  effective  tax rates for
        1994, 1995 and 1996 are as follows:


                                        1994             1995               1996
                                        ----             ----               ----

        Federal statutory rate          35.0%            35.0%             35.0%
        State income taxes               1.5              0.8               1.2
        Other, net                       4.2              3.2               1.6
                                        -----            ----             -----

                                        40.7%            39.0%             37.8%
                                        ======           ======            =====

        The deferred tax assets and  liabilities  recorded on the balance sheets
        as of December 31 are as follows:
                                                       1995               1996
                                                       ----               ----
        Deferred tax assets:
          Federal AMT credit carryforwards           $2,670                --
          Accrued expenses                            1,060            $ 1,376
          Other                                         777                961
                                                     ------            -------

                                                      4,507              2,337
                                                    -------            -------
        Deferred tax liabilities:
          Depreciation and amortization              22,504             22,491
          Other                                         919              1,625
                                                    -------            -------

                                                     23,423             24,116
                                                   --------           --------

                                                   $ 18,916           $ 21,779
                                                   ========           ========

        The Company has  available  tax credit  carryforwards  of  approximately
        $60,000  which may be used to offset up to 80% of future  West  Virginia
        state tax liabilities through 2008. A valuation allowance for the entire
        amount of the credit has been recognized in the accompanying financial

                                       57

<PAGE>

                             Wheeling-Nisshin, Inc.
                          Notes To Financial Statements
                             (Dollars in thousands)

        statements.  Accordingly,  as the  credit  is  utilized,  a  benefit  is
        recognized   through  a  reduction  of  the  current  state  income  tax
        provision.  Such benefit amounted to approximately  $20 in 1994, $640 in
        1995 and $998 in 1996.

7.      EMPLOYEE BENEFIT PLANS:

        RETIREMENT PLAN:

        The  Company  has a  noncontributory,  defined  contribution  plan which
        covers eligible employees.  The plan provides for Company  contributions
        ranging from 2% to 6% of the participant's  annual compensation based on
        their  years of  service.  The  Company's  contribution  to the plan was
        approximately $226 in 1994, $266 in 1995 and $336 in 1996.

        PROFIT-SHARING PLAN:

        The  Company  has  a  nonqualified   profit-sharing  plan  for  eligible
        employees, providing for cash distributions to the participants in years
        when  income   before   income  taxes  is  in  excess  of  $500.   These
        contributions  are based on an escalating scale from 5% to 15% of income
        before income taxes.  Profit-sharing expense was approximately $2,862 in
        1994, $5,546 in 1995 and $6,505 in 1996.

        POSTRETIREMENT BENEFITS:

        In December 1996, the Company adopted a defined  benefit  postretirement
        plan which covers eligible  employees.  Generally,  the plan calls for a
        stated  percentage of medical  expenses reduced by deductibles and other
        coverages.  The plan is currently unfunded.  The postretirement  benefit
        expense for 1996 totaled $68.

8.      RELATED PARTY TRANSACTIONS:

        The Company has an agreement  with  Wheeling-Pittsburgh  under which the
        Company has agreed to purchase a specified  portion of its  required raw
        materials  through the year 2013.  The Company  purchased  approximately
        $180,719, $187,548 and $161,380 of raw materials and processing services
        from  Wheeling-Pittsburgh  in 1994,  1995 and  1996,  respectively.  The
        amounts due  Wheeling-Pittsburgh  for such purchases are included in Due
        To Affiliates in the accompanying balance sheets.

        During 1996,  the Company  sold  products to  Wheeling-Pittsburgh.  Such
        sales  totaled  $6,511  in 1996 of which  $901  remained  unpaid  and is
        included in Trade Accounts Receivable in the accompanying  balance sheet
        at December 31, 1996.  The Company also sells product to Unimast,  Inc.,
        an affiliate of  Wheeling-Pittsburgh.  Such sales totaled $1,537 in 1996
        and $1,389 in 1995,  of which $358  remained  unpaid and was included in
        Trade Accounts Receivable in the accompanying  balance sheet at December
        31, 1995.

9.      LEGAL MATTERS:

        The  Company  is a party to a dispute  for final  settlement  of charges
        related to the  construction of its second  production line. The Company
        had claims  asserted  against it in the amount of  approximately  $6,900
        emerging  from  civil  actions  alleging  delays  on  the  project.   In
        connection  with the  dispute,  the Company  filed a separate  claim for
        alleged  damages that it has  sustained  in the amount of  approximately
        $400.


                                       58

<PAGE>
                             Wheeling-Nisshin, Inc.
                          Notes To Financial Statements
                             (Dollars in thousands)

        The claims  were  litigated  in the Court of Common  Pleas of  Allegheny
        County,  Pennsylvania  in a jury trial,  which  commenced  on January 5,
        1996.  A verdict in the  amount of $6,700  plus  interest  of $1,900 was
        entered against the Company on October 2, 1996.  After the verdict,  the
        plaintiffs requested the trial court to award counsel fees in the amount
        of $2,422  against  the  Company  as a result of its  refusal to resolve
        their claims  amicably prior to the trial.  This motion for counsel fees
        is pending before the court.

        The Company filed for a motion for a new trial,  which was not addressed
        by the  trial  court,  and  filed an  appeal  to the  Superior  Court of
        Pennsylvania  on February 14,  1997.  Concurrent  with this filing,  the
        Company  posted a bond  approximating  $10,000  that will be held by the
        court pending the appeal.  Management  also intends to oppose the motion
        by the  plaintiffs  for  counsel  fees.  Although  the  Company has been
        advised by its  Special  Counsel  that it has  various  legal  bases for
        relief,  litigation is subject to many  uncertainties  and, as such, the
        Company is  presently  unable to predict  the  outcome of its motion for
        post-trial  relief,  its appeal and its  opposition  to the  plaintiffs'
        motion for counsel  fees.  No liability has been recorded by the Company
        related to this litigation in the accompanying  financial  statements at
        December 31, 1996. If the Company is unsuccessful in these motions,  the
        ultimate  resolution of these matters may have a material  effect on the
        Company's  results  of  operations  and cash  flows in the year of final
        determination.

10.     FAIR VALUE OF FINANCIAL INVESTMENTS.

        The estimated  fair values and the methods used to estimate those values
        are disclosed below:

           INVESTMENTS:

           The fair values of commercial paper  approximates its carrying values
           and were determined based on quoted market prices.

           LONG-TERM DEBT:

           Based on borrowing rates currently  available to the Company for bank
           loans with similar terms and maturities,  fair value approximates the
           carrying value.

11.     SIGNIFICANT RISKS:

        Approximately 66% of the Company's employees are covered by a collective
        bargaining agreement which expires during 1997.


                                       59

<PAGE>
(a) 3. EXHIBITS

         2.1     Confirmation  Order of the United States  Bankruptcy  Court for
                 the Western District of Pennsylvania,  dated December 18, 1990,
                 containing  the  Amended  Joint  Plan  of   Reorganization   of
                 Wheeling-Pittsburgh Steel Corporation,  dated October 18, 1990,
                 as modified and approved -- Incorporated herein by reference to
                 Exhibit 2.1 to WPC's Form 8-K filed December 28, 1990.

         2.2     Form of Plan and Agreement of Merger, dated as of July 26, 1994
                 among  WPC,  WHX and WP Merger  Co. --  Incorporated  herein by
                 reference to Exhibit 2.2. to  Company's  Form S-4  Registration
                 Statement (No. 33-53591).

         3.1     Certificate  of  Incorporation  of  the   Company--Incorporated
                 herein by  reference to Exhibit 3.2 to the  Company's  Form S-4
                 Registration Statement (No. 33-53591).

         3.2     By-laws of the  Company--Incorporated  herein by  reference  to
                 Exhibit 3.3 of the Company's  Form S-4  Registration  Statement
                 (No. 33-53591).

         4.1     Indenture ("Senior Note Indenture"),  between WPC and Bank One,
                 Columbus, NA, as Trustee -- Incorporated herein by reference to
                 Exhibit  4.1 to WPC's  Form  S-3  Registration  Statement  (No.
                 33-50709).

         4.2     Form  of  First  Supplemental  Indenture  to  the  Senior  Note
                 Indenture  between,  WPC,  WHX and Bank  One,  Columbus,  NA --
                 Incorporated   herein  by  reference  to  Exhibit  4.5  to  the
                 Company's Form S-4 Registration Statement (No. 33-53591).

         4.3     Pooling  and  Servicing  Agreement  dated as of August 1, 1994,
                 among Wheeling-  Pittsburgh  Funding,  Inc., WPSC and Bank One,
                 Columbus,  NA --  Incorporated  herein by  reference to Exhibit
                 4.13  to  the  WPC's  Form  S-1  Registration  Statement  dated
                 February 24, 1995.

        10.1     Form     of     Key     Employee     Deferred      Compensation
                 Agreement--Incorporated  herein by reference to Exhibit 10.1 to
                 the 1990 10-K.

        10.2     Cooperation  Agreement  dated  February  7,  1984  between  the
                 Company and  Nisshin  Steel Co.,  Ltd.--Incorporated  herein by
                 reference  to  Exhibit   10.24  to  the   Company's   Form  S-1
                 Registration Statement No. 2-89295 as filed with the Securities
                 and Exchange Commission on February 7, 1984.

        10.3     Agreement dated April 30, 1993 between  Registrant and James L.
                 Wareham--Incorporated  herein by  reference  to Exhibit 10.4 to
                 the Company's Form 10- K for the fiscal year ended December 31,
                 1993.

        10.4     Form of Key Employee Severance  Agreement--Incorporated  herein
                 by reference to Exhibit 10.8 to the 1990 10-K.

        10.5     Second Amended and Restated Shareholders  Agreement dated as of
                 November  12, 1990  between  the Company and Nisshin  Steel Co.
                 Ltd.--Incorporated  herein by  reference to Exhibit 10.9 to the
                 1990 10-K.

        10.6     Management  Agreement  dated as of January 3, 1991  between the
                 Company  and WPN  Corp.--Incorporated  herein by  reference  to
                 Exhibit 10.11 to the 1990 10-K.

        10.7     Amendment No. 1 to Management  Agreement dated as of January 1,
                 1993 between the Company and WPN  Corp.-Incorporated  herein by
                 reference   to  Exhibit   10.8  to  the   Company's   Form  S-2
                 Registration  Statement  filed February 23, 1993 (the "February
                 Form S-2").

        10.8     Amendment No. 2 to Management  Agreement  dated as of April 11,
                 1994 between the Company and WPN Corp.

                                       60

<PAGE>




       *10.9     Amendment  No. 3 to Management  Agreement  dated as of April 1,
                 1996 between the Company and WPN Corporation.

       10.10     1991  Incentive  and  Nonqualified  Stock  Option  Plan  of the
                 Company--Incorporated  herein by reference to Exhibit  10.13 to
                 the Company's Form S-2 Registration Statement (No. 33-43139).

       10.11     Wheeling-ISPAT  Partners  general  partnership  agreement dated
                 September 21, 1994 by and between WP Steel Venture  Corporation
                 and  ISPAT  Mexicana,  S.A.  De  C.V.--Incorporated  herein  by
                 reference  to exhibit 10.1 to the  Company's  Form 10-Q for the
                 quarter ended September 30, 1994.

       10.12     Second Amended and Restated Credit Agreement dated December 28,
                 1995,  among WPSC,  the lenders  party  thereto,  and Citibank,
                 N.A., as Agent.

      *10.13     Amendment  No. 1 to the  Second  Amended  and  Restated  Credit
                 Agreement dated as of December 30, 1996 among WPSC, the lenders
                 party thereto and Citibank, N.A. as Agent.

      *10.14     Agreement  dated as of  February  7,  1997 by and  between  the
                 Company and John R. Scheessele.

       *21.1     Subsidiaries of Registrant.

       *23.1     Consent of Price Waterhouse LLP.

       *23.2     Consent of Coopers & Lybrand LLP.

      *27        Financial Data Sheet

* - filed herewith.

(b) REPORTS ON FORM 8-K.
    None

                                       61

<PAGE>

                                   SIGNATURES

    Pursuant  to the  requirements  of  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934, the registrant has signed this report by the  undersigned,
thereunto  duly  authorized in the City of New York,  State of New York on March
7, 1997.

WHX CORPORATION

By  /s/ John R. Scheessele                                   March 4, 1997
    -------------------------------                          ------------------
        John R. Scheessele                                       Date
        Principal Executive Officer

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the date indicated.

By   /s/ Frederick G. Chbosky                                  March 4, 1997
- ----------------------------------------                       ---------------
         Frederick G. Chbosky                                       Date
         (Principal Financial Officer and Principal Accounting Officer)

By  /s/ Ronald LaBow                                           March 5, 1997
- ---------------------------------------                       ---------------
        Ronald LaBow, Chairman of the Board                         Date

By  /s/ Neil D. Arnold                                         March 4, 1997
- ---------------------------------------                       ---------------
        Neil D. Arnold, Director                                    Date

By  /s/ Paul W. Bucha                                          March 7, 1997
- ---------------------------------------                       ----------------
        Paul W. Bucha, Director                                     Date

By  /s/ Robert A. Davidow                                      March 7, 1997
- ---------------------------------------                       -----------------
        Robert A. Davidow, Director                                 Date

By  /s/ William Goldsmith                                      March 5, 1997
- ---------------------------------------                       -----------------
        William Goldsmith, Director                                 Date

By  /s/ Marvin L. Olshan                                       March 10, 1997
- --------------------------------------                        -----------------
        Marvin L. Olshan, Director                                  Date

By  /s/ John R. Scheessele                                     March 4, 1997
- --------------------------------------                        ------------------
        John R. Scheessele, Director                                Date

By  /s/ Raymond S. Troubh                                      March 7, 1997
- --------------------------------------                        ------------------
        Raymond S. Troubh, Director                                 Date

By  /s/ Lynn R. Williams                                       March 5, 1997
- --------------------------------------                        -----------------
        Lynn R. Williams, Director                                  Date


                                       62

                                 AMENDMENT NO. 3

                                       TO

                              MANAGEMENT AGREEMENT

                  AMENDMENT  NO. 3 dated as of April 1,  1996 to the  Management
Agreement dated as of January 3, 1991, as amended by Amendment No. 1 dated as of
January 1, 1993 and as further  amended by Amendment No. 2 dated as of April 11,
1994 (as amended, the "Management  Agreement") by and between WPN Corp. ("WPN"),
a New York corporation  having an office at 126 Lower Broadford Road,  Bellevue,
Idaho 83313 and WHX Corporation (the "Company"),  a Delaware  corporation having
an office at 110 East 59th  Street,  New York,  New York 10022,  pursuant to its
assumption of the  Management  Agreement  from  Wheeling-Pittsburgh  Corporation
("WPC") under the terms of the Contribution and Assumption Agreement dated as of
July 26, 1994 between WPC and the Company.

                              W I T N E S S E T H :

                  WHEREAS,  the parties  hereto have  entered  into a Management
Agreement pursuant to which WPN is furnishing certain  management,  advisory and
consulting services to the Company; and

                  WHEREAS, in light of the financial  performance of the Company
and  Wheeling-Pittsburgh  Steel  Corporation,  a wholly owned  subsidiary of the
Company,  and the efforts of WPN in assisting the Company to improve its capital
base and financial  condition,  the parties to the Management  Agreement wish to
extend the term and renewal period of the Management Agreement.

<PAGE>

                  NOW,  THEREFORE,  the parties hereto,  intending to be legally
bound, hereby agree as follows:

                  1. The first sentence of Section 2 of the Management Agreement
is amended to read as follows:

                  "This Agreement shall continue effective as of April
                  1,   1996  for  a  two  (2)  year   term  and  shall
                  automatically  renew  for  successive  two (2)  year
                  periods unless and until terminated by either party,
                  on any  anniversary  date,  upon not less than sixty
                  (60) days prior written notice to the other."

                  2. Except as modified  above,  the terms and conditions of the
Management  Agreement  are hereby  confirmed  and shall remain in full force and
effect.

                  3. This  Amendment  No. 3 shall be  effective  retroactive  to
April 1, 1996.


                  IN  WITNESS  WHEREOF,  the  parties  have duly  executed  this
Amendment No. 3 as of the date first above written.

                                   WPN CORP.


                                   By: /s/ Ronald LaBow
                                       -------------------------------------
                                             Ronald LaBow, President



                                    WHX CORPORATION


                                    By: /s/ Howard Mileaf
                                            --------------------------------
                                            Howard Mileaf
                                            Vice President - Special Counsel


                                       -2-


                                                                  EXECUTION COPY

                             AMENDMENT NO. 1 TO THE
                  SECOND AMENDED AND RESTATED CREDIT AGREEMENT



                                                   Dated as of December 30, 1996

         AMENDMENT  NO. 1 TO THE SECOND  AMENDED AND RESTATED  CREDIT  AGREEMENT
among   WHEELING-PITTSBURGH   STEEL  COMPANY,   a  Delaware   corporation   (the
"BORROWER"),  the banks,  financial institutions and other institutional lenders
parties to the Credit Agreement referred to below (collectively,  the "LENDERS")
and CITIBANK,  N.A., as agent (the "AGENT"),  and as issuing agent (the "ISSUING
AGENT").

         PRELIMINARY STATEMENTS:

         (1) The  Borrower,  the Lenders,  the Agent and the Issuing  Agent have
entered into a Second Amended and Restated Credit Agreement dated as of December
28,  1995 (as  amended,  supplemented  or  otherwise  modified  through the date
hereof, the "CREDIT AGREEMENT"). Capitalized terms not otherwise defined in this
Amendment have the meanings specified in the Credit Agreement.

         (2) The  Borrower  and the  Lenders  have  agreed to amend  the  Credit
Agreement as hereinafter set forth.

         SECTION 1.  AMENDMENTS TO CREDIT  AGREEMENT.  The Credit  Agreement is,
effective  as of  the  date  hereof  and  subject  to  the  satisfaction  of the
conditions precedent set forth in Section 2, hereby amended as follows:

         (a) Section 1.01 is amended as follows:

              (i) Section  1.01 is amended by adding the  following  new defined
         term in appropriate alphabetical order:

                       "PARENT  LOANS" means  intercompany  loans in the form of
                  cash advances made by WHX from time to time,  since  September
                  30, 1996, to the Borrower or any of the Guarantors.


<PAGE>
                                        2

              (ii) Section 1.01 is further  amended by deleting the defined term
         "Net Worth" and substituting therefor the following defined term:

                       "NET WORTH of any Person means,  at any date,  the excess
                  of (a) the Total  Assets of such  Person at such date OVER (b)
                  the Total  Liabilities  of such  Person at such date MINUS the
                  aggregate  principal  amount of Parent Loans  received by such
                  Person and  outstanding at such date MINUS, in the case of the
                  Borrower,  the aggregate amount of Keepwell  Payments that are
                  designated  as loans or advances made on behalf of such Person
                  on or prior to such date."

                  (b)      Schedule 4.16 is amended to include the following:

                           "A worker stoppage began and has continued to date by
                           the USWA at eight plants  operated by the Borrower in
                           Ohio, Pennsylvania and West Virginia."

                  (c)  Section  5.1 is  amended  by  deleting  the  amounts  set
         opposite the following dates and  substituting  therefor the amount set
         forth below opposite each such date:

                           "March 31, 1997          300,000,000
                            June 30, 1997           290,000,000"

                  (d) Section 5.3 is amended by deleting the ratios set opposite
         the dates  December  31,  1996,  March 31,  1997 and June 30,  1997 and
         substituting therefor the word "none".

                  (e)      Section 7.2(h) is amended in full to read as follows:

                           "(h) Indebtedness (i) evidenced by the Holdings Note,
                  (ii) under the Keepwell  Payments  made to the Borrower by WHX
                  and/or Holdings  pursuant to the Keepwell  Agreement and (iii)
                  under Parent Loans;"

                  (f)      Section 7.4 is amended as follows:

                           (i) Section  7.4(b)(v) is amended by inserting  after
                  the phrase "or other  Loans or  Advances"  thereof  the phrase
                  "(other than Parent Loans)".

                           (ii)  Section  7.4(b) is amended by deleting the word
                  "and" at the end of subsection (vi) thereof,  by redesignating
                  subsection  "(vii)"  thereof  as  subsection  "(viii)"  and by
                  adding a new subsection (vii) to read as follows:

<PAGE>
                                        3

                                    "(vii)   with  the  consent  of  the  Agent,
                           payments  made by a Loan Party to repay  Parent Loans
                           and".

                           (iii) Section  7.4(b) is further  amended by deleting
                  the phrase "(v),  (vi) or (vii) above" from the proviso at the
                  end thereof and  substituting  therefor the phrase "(v), (vi),
                  (vii) or (viii) above".

                           (iv) Section  7.4(b) is further  amended by inserting
                  after the phrase "Keepwell  Payment was made" in clause (C) of
                  the proviso at the end thereof the phrase "and only so long as
                  no Parent Loans are outstanding".

                  SECTION 2. CONDITIONS OF  EFFECTIVENESS.  This Amendment shall
become  effective  as of the date first above  written on the Business Day when,
and only when, on or before March 4, 1997 (or such later date as the Agent shall
agree), the following conditions shall have been satisfied:

                  (a)  The  Agent  shall  have  received  counterparts  of  this
         Amendment  executed  by the  Borrower,  each  other  Loan Party and the
         Majority Lenders or, as to any of the Lenders,  advice  satisfactory to
         the Agent that such Lenders have executed this Amendment.

                  (b) The Agent shall have  received a  certificate  signed by a
         duly authorized officer of the Borrower stating that:

                           (i) The representations  and warranties  contained in
                  the Credit Agreement and each Loan Document are correct on and
                  as of the date of such certificate as though made on and as of
                  the  date  hereof  other  than  any  such  representations  or
                  warranties  that,  by their terms,  refer to a date other than
                  the date of such certificate; and

                       (ii)  No  event  has  occurred  and  is  continuing  that
                  constitutes a Default or an Event of Default.

The  effectiveness  of this  Amendment is  conditioned  upon the accuracy of the
factual matters described herein. This Amendment is subject to the provisions of
Section 10.1 of the Credit Agreement.

                  SECTION 3. REFERENCE TO AND EFFECT ON THE CREDIT AGREEMENT AND
THE NOTES. (a) On and after the effectiveness of this Amendment,  each reference
in the Credit Agreement to "this Agreement",  "hereunder",  "hereof" or words of
like import referring to the Credit Agreement, and each reference in each of the
Loan Documents to "the Credit Agreement",

<PAGE>
                                        4

"thereunder",  "thereof"  or  words  of  like  import  referring  to the  Credit
Agreement,  shall mean and be a reference to the Credit Agreement, as amended by
this Amendment.

                  (b) The Credit  Agreement and each of the Loan  Documents,  as
specifically  amended by this  Amendment,  are and shall  continue to be in full
force and effect and are hereby in all respects ratified and confirmed.

                  (c)  The  execution,   delivery  and   effectiveness  of  this
Amendment shall not, except as expressly provided herein, operate as a waiver of
any right,  power or remedy of any Lender, the Agent, or the Issuing Agent under
the  Credit  Agreement  or any Loan  Document,  nor  constitute  a waiver of any
provision of the Credit Agreement or any Loan Document.

                  SECTION 4. COSTS AND EXPENSES.  The Borrower  agrees to pay on
demand all costs and expenses of the Agent and the Issuing  Agent in  connection
with the preparation,  execution, delivery and administration,  modification and
amendment  of this  Amendment  and the other  instruments  and  documents  to be
delivered  hereunder  (including,  without  limitation,  the reasonable fees and
expenses of counsel for the Agent and the Issuing Agent) in accordance  with the
terms of Section 10.4(a) of the Credit Agreement.

                  SECTION 5.  EXECUTION IN  COUNTERPARTS.  This Amendment may be
executed  in any  number of  counterparts  and by  different  parties  hereto in
separate  counterparts,  each of which when so executed shall be deemed to be an
original and all of which taken together  shall  constitute but one and the same
agreement.  Delivery of an  executed  counterpart  of a  signature  page to this
Amendment by  telecopier  shall be effective as delivery of a manually  executed
counterpart of this Amendment.

<PAGE>
                                        5

                  SECTION 6. GOVERNING LAW. This Amendment shall be governed by,
and construed in accordance with, the laws of the State of New York.

                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Amendment to be executed by their respective officers thereunto duly authorized,
as of the date first above written.


                                        BORROWER

                                             WHEELING-PITTSBURGH STEEL
                                                  CORPORATION


                                             By: /s/ F.G. Chbosky
                                                 -----------------------------
                                                 Name: F.G. Chbosky
                                                 Title:Executive Vice President
                                                       Chief Financial Officer


                                        AGENT

                                             CITIBANK, N.A.,
                                              as Agent


                                             By: /s/ Keith P. Karako
                                                --------------------
                                                Name:  Keith P. Karako
                                                Title: Vice President


                                        LENDERS

                                             CITICORP USA, INC.


                                             By: /s/ Keith P. Karako
                                                --------------------
                                                Name:  Keith P. Karako
                                                Title: Vice President



<PAGE>



                                             CORESTATES BANK, N.A.


                                             By: /s/ Myron Landau
                                                 ----------------
                                                 Name:  Myron Landau
                                                 Title: Vice President



                                             BANKAMERICA BUSINESS CREDIT, INC.


                                             By:_______________________________
                                                Name:
                                                Title:



                                             STAR BANK, N.A.


                                             By: /s/ Mike Ellert
                                                 ------------------------------
                                                Name: Mike Ellert
                                                Title:Vice President

<PAGE>


                                             NATIONSBANK, N.A.


                                             By:_______________________________
                                                Name:
                                                Title:



                                             NATIONAL CITY COMMERCIAL
                                               FINANCE, INC.


                                             By: /s/ Joseph L. White
                                                 -----------------------------
                                                 Name:  Joseph L. White
                                                 Title: Vice President



                                             ISSUER (AND NOT LENDER)

                                                  CITIBANK, N.A.


                                                  By:/s/ Keith P. Karako
                                                     -------------------------
                                                     Name:  Keith P. Karako
                                                     Title: Vice President

<PAGE>
                                        8

CONSENTED TO AND ACKNOWLEDGED:


WHEELING-PITTSBURGH CORPORATION


By: /s/ F. G. Chbosky
    ------------------------------
    Title: Chief Financial Officer



WHEELING CONSTRUCTION PRODUCTS, INC.


By: /s/ F. G. Chbosky
    ------------------------------
    Title: Treasurer


PITTSBURGH-CANFIELD CORPORATION


By: /s/ F. G. Chbosky
    ------------------------------
    Title: Treasurer


UNIMAST INCORPORATED


By: /s/ Arthur L. Whitman
    ------------------------------
    Title: Vice President/Secretary


                              EMPLOYMENT AGREEMENT


         EMPLOYMENT AGREEMENT effective as of the 7th day of February,  1997, by
and  between   WHEELING-PITTSBURGH   STEEL  CORPORATION   ("WPSC"),  a  Delaware
corporation with a principal place of business at 1134 Market Street,  Wheeling,
West Virginia,  26003, WHX CORPORATION  ("WHX"),  a Delaware  corporation with a
principal place of business at 110 East 59th Street,  New York, New York,  10022
and  WHEELING-PITTSBURGH  CORPORATION  ("WPC"),  a Delaware  corporation  with a
principal  place of business at 1134 Market  Street,  Wheeling,  West  Virginia,
26003 (WPSC, WHX and WPC are collectively referred to as the "Company") and JOHN
R. SCHEESSELE (the "Executive").

         WHEREAS,  the Company desires to employ the Executive as the President,
Chairman of the Board and Chief Executive  Officer of WPSC, the President of WHX
and the President of WPC and the Executive desires to be employed by the Company
upon the terms and conditions set forth herein;

         NOW,  THEREFORE,  in consideration of the mutual covenants  hereinafter
set forth, the parties hereto do agree as follows:

         1.       EMPLOYMENT.

                  (a)  The  Company  hereby  employs  the  Executive,   and  the
Executive  hereby accepts such employment,  as President,  Chairman of the Board
and Chief Executive Officer of WPSC, as President of WPC and as President of WHX
upon the terms and subject to the

<PAGE>
conditions  contained  herein.  Immediately  following  the  execution  of  this
Agreement and at all other appropriate times thereafter, WHX, WPC and WPSC shall
take all action to elect the  Executive as Chairman of the Board,  President and
Chief Executive Officer of WPSC, President of WHX and President of WPC.

                  (b) WHX agrees that  immediately  following  the  execution of
this  Agreement  and at each  election of  directors  of WHX, to the extent such
subsequent  election  coincides  with  the  expiration  of  Executive's  term as
director, to nominate Executive as a director of WHX, and, immediately following
the  execution of this  Agreement  and at each election of directors of WPSC, to
nominate  Executive  as a director  and as Chairman of the Board of Directors of
WPSC.  Executive  agrees  that  subsequent  to an Initial  Public  Offering  (as
hereinafter  defined)  of WPC or a  "spin-off"  of any  portion of the shares of
Common Stock of WPC,  Executive will resign as an officer and director of WHX or
in the case of an Initial Public Offering by WPSC or a "spin-off" of any portion
of the shares of Common Stock of WPSC, as an officer of WPC also.

         (c) WPSC,  WPC and WHX  represent  and warrant to  Executive  that this
Agreement has been duly and validly  authorized and executed by and on behalf of
each of them in accordance with their  respective  Certificate of  Incorporation
and By-Laws and that this Agreement  constitutes the lawful and valid obligation
of WPSC, WPC and WHX enforceable against each of WPSC, WPC and WHX in accordance
with its terms.

                                       -2-

<PAGE>

         2.       DUTIES.

                  (a) The  Executive  shall  perform all duties of the positions
referenced  in  paragraph  1 of this  Agreement  consistent  with the powers and
duties of such  offices  set forth in WPSC's,  WPC's or WHX's,  as  appropriate,
By-Laws,  as  well  as any  other  duties,  commensurate  with  the  Executive's
positions that are assigned by the Board of Directors of WPSC, WPC or WHX.

                  (b)  Throughout  his  employment  hereunder,  Executive  shall
devote his full time, attention, knowledge and skills during reasonable business
hours in  furtherance  of the  business  of the  Company  and  will  faithfully,
diligently and to the best of his ability perform the duties described above and
further the best interests of the Company. During his employment,  the Executive
shall not engage,  and shall not solicit any employees of the Company to engage,
in any  commercial  activities  which  are in any way in  competition  with  the
activities  of the  Company,  or  which  may  in  any  way  interfere  with  the
performance of his duties or responsibilities to the Company.

                  (c) The  Executive  shall at all times be subject to,  observe
and carry out such rules, regulations,  policies, directions and restrictions as
the Company, consistent with Executive's rights and duties under this Agreement,
may from time to time establish and those imposed by law.

         3.  EXECUTIVE  COVENANTS.  In order to induce the Company to enter into
this Employment Agreement, the Executive hereby agrees as follows:

                                       -3-

<PAGE>

                  (a) Except when  disclosure  is in the interest of the Company
or is  compelled  by law,  or  disclosure  is  consented  to or  directed by the
Chairman or the Board of Directors of WPC, WHX or WPSC, the Executive shall keep
confidential  and shall not  divulge to any other  person or entity,  during the
term of the Executive's employment or thereafter, any of the business secrets or
other  confidential  information  regarding the Company or the  Company's  other
subsidiaries which have not otherwise become public knowledge.

                  (b)  All   papers,   books  and  records  of  every  kind  and
description relating to the business and affairs of the Company,  whether or not
prepared  by the  Executive,  shall be the sole and  exclusive  property  of the
Company,  and the Executive shall surrender them to the Company at any time upon
request by the Chairman or the Board of WPC, WHX or WPSC.

                  (c)  During  the term of  employment  hereunder,  and,  if his
employment  is  terminated  by the Company  pursuant to Section 9 hereof,  for a
period of one (1) year  thereafter,  the Executive shall not,  without the prior
written consent of the Board of WHX (i)  participate as a director,  stockholder
or partner,  or have any direct or indirect financial  interest as creditor,  in
any business which directly or indirectly competes,  within the United States of
America,  with the Company or the Company's other subsidiaries which exist as of
the date of the  termination of this  Agreement  (the "Existing  Subsidiaries");
provided,  however,  that nothing in this Agreement shall restrict the Executive
from
                                       -4-

<PAGE>

holding  up to two  (2%)  percent  of the  outstanding  capital  stock  or other
securities  of any publicly  traded  entity;  (ii) solicit any  customers of the
Company or its Existing  Subsidiaries on behalf of himself, or any other person,
firm or company;  or (iii)  directly or  indirectly,  act in the  capacity of an
executive  officer,  employee or in any other  capacity for any company or other
entity which competes with WPSC in the carbon steel  manufacturing  industry and
which has at least 5% of its annual  dollar sales  comprised  of products  which
directly  compete with the Company's or its  subsidiaries'  products;  provided,
however,  that nothing in this  paragraph  3(c) shall prevent the Executive from
holding or  maintaining  any  positions or interests  presently  held by him and
disclosed  to the  Board of WHX,  or,  held by him  subsequent  hereto  with the
consent of the Board of WHX,  including,  but not  limited  to, the  Executive's
interest  in the Net Worth  Participation  Agreement  with  Warren  Consolidated
Industries.

                  (d) The parties agree that the Executive's services are unique
and that any breach or  threatened  breach of the  provisions  of this Section 3
will cause  irreparable  injury to the Company and that money  damages  will not
provide an adequate remedy. Accordingly, the Company shall, in addition to other
remedies provided by law, be entitled to such equitable and injunctive relief as
may be  necessary  to  enforce  the  provisions  of this  Section 3 against  the
Executive  or any  other  person  or  entity  participating  in such  breach  or
threatened breach.

                                       -5-

<PAGE>

Nothing  contained  herein shall be construed  as  prohibiting  the Company from
pursuing any other and additional remedies available to it, at law or in equity,
for such breach or threatened  breach including any recovery of damages from the
Executive or termination of his employment as provided in Paragraph 9(b).

         4. BASE  SALARY  AND  BONUSES.  As full  compensation  for  Executive's
services  hereunder  and in exchange  for his  promises  contained  herein,  the
Company  shall  compensate  the Executive in the  following  manner  (subject to
Paragraph 4(c)):

                  (a) BASE SALARY. The Company shall compensate Executive at the
base salary rate of Four Hundred Thousand United States Dollars  ($400,000 U.S.)
per annum,  payable  in equal  installments  on the same  basis as other  senior
salaried  officers of the  Company.  Such annual  salary may be increased in the
future by such amounts and at such times as the Board of WHX or the Compensation
Committee thereof shall deem appropriate in its sole discretion.

                  (b) ANNUAL BONUSES.  Beginning with the calendar year 1997 and
in each year or portion  thereof  thereafter  during the term of this Agreement,
the  Board  of WHX or the  Compensation  Committee  of WHX  shall  consider  the
Executive for a cash  performance  bonus in accordance with the following terms:
The actual amount and timing of such bonus,  if any, shall be determined in good
faith based on criteria  reasonably deemed to be relevant to such  determination
including,  without  limitation,  bonuses paid to other senior executives of the
Company, the

                                       -6-

<PAGE>

overall  performance of the Company as measured by guidelines  used to determine
the bonuses of other senior executives of the Company and transactions  effected
for the  benefit  of the  Company  that are  outside of the  ordinary  course of
business  and  directly or  indirectly  accomplished  through the efforts of the
Executive (e.g., business  combinations,  corporate partnering and other similar
transactions).

         (c)  WITHHOLDINGS.  The amounts set forth in subparagraphs  (a) and (b)
above  shall be subject  to  appropriate  payroll  withholding  and any  similar
deductions required by law.

         (d) INITIAL PUBLIC  OFFERING.  Upon the consummation of an underwritten
initial  public  offering  under the  Securities  Act of 1933,  as  amended  (an
"Initial Public  Offering") by WPC or WPSC (or any successor or assign of either
entity)  during the term of this  Agreement,  the  Executive  and certain  other
senior  executives of the Company  selected by the Board of WHX shall be granted
options to  purchase,  if all of the  options are  exercised,  15% of the Common
Stock of the public company outstanding immediately following the Initial Public
Offering, at an exercise price equal to 85% of the Initial Public Offering price
(such  options  are herein  referred  to as the  "Option  Pool").  To the extent
allowable  under the  Internal  Revenue Code of 1986,  as amended,  such options
shall be "incentive stock options." Executive shall receive not less than 331/3%
of the  Option  Pool and not  greater  than  662/3% of the  Option  Pool,  to be
determined  by the  Board of WHX in its sole  discretion.  From  and  after  the
consummation of

                                       -7-

<PAGE>

the  Initial  Public  Offering or a  "spin-off"  of any portion of the shares of
Common Stock of WPC or WPSC, WHX shall be relieved of all obligations under this
Agreement,  with no further action  required by WHX to terminate its obligations
hereunder.

         5.  LONG-TERM  INCENTIVE  PLAN.  The  Executive  shall be  entitled  to
participate,  to the  extent he is  eligible  under  the  terms  and  conditions
thereof,  in any stock option plan,  stock award plan,  omnibus  stock plan,  or
similar  incentive plan  currently in existence or hereafter  established by the
Company,  in the manner and to the same  extent as the  Company's  other  senior
executive officers. Awards to the Executive under any such plan shall be made as
provided  in such  plans  and at such  times  and in such  amounts  as  shall be
determined  in the sole  discretion  reasonably  exercised  of the  Board of WHX
subject to  confirmation  by the Board of WHX or the  Compensation  Committee of
WHX.  Except  as  provided  above,  the  Executive  shall  not  be  entitled  to
participate in the Incentive Plan or in any bonus  incentive or similar plan for
salaried employees of the Company and Executive's right to receive a bonus shall
be exclusively determined by the provisions of Paragraph 4(b) hereof.

         6. BENEFIT  PLANS.  During the term of his  employment,  the  Executive
shall be entitled to participate in the Company's  management  employee benefits
and retirement plans, as they are in existence on the date of this Agreement, or
as they may be amended or added  hereafter,  to the same extent as the Company's
other senior executive officers. The Company shall be under no

                                       -8-

<PAGE>

obligation  solely as a result of this  Agreement  to  institute or continue the
existence of any employee benefit plan.

         7.       OTHER BENEFITS.  The Executive shall be provided the
following additional benefits:

                  (a) LEASED AUTOMOBILE.  A leased Buick, Cadillac,  Continental
or  comparable  automobile  of United  States  manufacture  for his business and
personal use. The Company shall keep such automobile adequately insured and will
pay or reimburse the Executive for the cost of maintenance,  repair and gasoline
for such automobile.

                  (b) CLUB  MEMBERSHIPS.  Reimbursement of the Executive for the
cost of his and his  immediate  family's  membership in one country club and his
membership in one business club, and for his business-related use thereof.

                  (c) LEGAL AND TAX ADVICE.  In recognition  of the  Executive's
need to carefully  consider the terms herein, the reimbursement of Executive for
reasonable legal and tax advice, sought by him relative to this Agreement, which
is incurred prior to his execution of this Agreement, up to a maximum of Fifteen
Thousand United States Dollars ($15,000 U.S.).

                  (d) BUSINESS  EXPENSE.  Reimbursement  of the Executive,  upon
proper accounting,  for reasonable expenses and disbursements incurred by him in
the course of the performance of his duties hereunder.

                  (e)  VACATION.  The  Executive  shall be  entitled to four (4)
weeks of vacation each year of this Agreement or such longer

                                       -9-

<PAGE>

period  as shall be  provided  to  senior  executives  of the  Company,  without
reduction in salary.

                  (f)  ANNUAL  PHYSICAL.  The  Company  shall pay the  cost,  or
reimburse  Executive  for any cost  not  covered  by  health  insurance,  of one
comprehensive physical examination during each year of this Agreement.

         8. SUPPLEMENTAL PENSION. As additional  compensation,  the Company will
provide nonqualified deferred compensation to the Executive after termination of
his employment.  The amount of the deferred compensation will be measured solely
by the cash surrender value, at the time payment of the deferred compensation is
due, of one or more life  insurance  contracts  (as defined in Internal  Revenue
Code ss.  7702) on the life of the  Executive,  purchased by or on behalf of the
Company solely with the annual  premiums  described  below.  Such life insurance
contracts shall provide such insurance  coverage and contract terms  (consistent
with the premium limits described  below),  and shall be purchased from such one
or more insurance companies, as shall be acceptable to the Executive.

         On the first  business  day of each  calendar  year (or the date of the
execution of this Agreement in the case of 1997) during the Executive's  service
under  this  Agreement,  the  Company  shall  provide  for the  payment of total
premiums, under all such life insurance contracts in the aggregate, equal to the
sum of:

         1.       Fifty  Thousand  Dollars  ($50,000)  annual  lump  sum  (or  a
                  pro-rated portion for 1997) provided by the Company

                                      -10-

<PAGE>

                  without  reduction  of  the  Executive's   regular  salary  or
                  performance  bonus  otherwise  payable  under  this  Agreement
                  during the calendar year.

         2.       An additional  annual  amount equal to the amount,  if any, by
                  which the  Executive  has elected to have his regular  salary,
                  otherwise  payable in cash during the calendar  year,  reduced
                  for this purpose.

         3.       An additional  annual  amount equal to the amount,  if any, by
                  which the Executive has elected to have his performance  bonus
                  (if any),  otherwise payable in cash during the calendar year,
                  reduced for this purpose.

         The  Executive  shall  elect in  writing,  no later than the end of the
preceding  calendar year, the specific amounts (or definite formula to determine
the specific  amounts) of  additional  premiums to be paid for in each  calendar
year by  reduction  of his  regular  salary  or bonus  payments.  However,  such
additional  premium  amounts  shall be  limited  in the  aggregate  (or,  at the
Executive's  election,  insurance  coverage  shall be augmented as necessary) so
that the  additional  premium  amount  applied to any insurance  contract in any
calendar  year is less than the amount  that would  cause  such  contract  to be
classified as a modified  endowment  contract  under  Internal  Revenue Code ss.
7702A.

         The Company or the Deferred  Compensation  Trust described  hereinafter
(the  "Deferred  Compensation  Trust" or "Trust") shall be the sole owner of all
such life insurance contracts, except

                                      -11-

<PAGE>
that the  Executive,  at his  election,  shall have the right to  designate  the
beneficiary of death benefits under the contracts.

         In  the  event  of the  Executive's  death  while  the  life  insurance
contracts  are in force and owned by the  Company or the  Deferred  Compensation
Trust,  the insurance  companies'  payment of death  benefits  thereunder to the
Executive's  designated  beneficiary (the "Beneficiary") shall totally discharge
the  Company's  obligation  under this Section 8, except that the Company or the
Trust  shall  pay to such  Beneficiary  any  salary or bonus  reduction  amounts
elected by the  Executive for the calendar year in which his death occurs to the
extent that such amounts have not been paid to insurance companies as additional
premiums during that calendar year.

         The Company will set aside assets in the Deferred Compensation Trust to
provide for the  systematic  funding,  during the  Executive's  period of active
service,  of the  deferred  compensation  promised to the  Executive  under this
Agreement.  Such Deferred  Compensation Trust (which may also include assets set
aside to fund other similar  deferred  compensation  obligations of the Company)
shall be irrevocable except in the event of the Company's subsequent  bankruptcy
or  insolvency,  in which case the  assets of the Trust  shall be subject to the
claims of the Company's general creditors,  including the Executive. The Company
intends, and the Executive acknowledges,  that the Executive's rights under this
Agreement  shall be  solely  those of a general  creditor  of the  Company,  and
nothing in this Agreement

                                      -12-

<PAGE>
nor in any instruments creating the Deferred  Compensation Trust nor in any life
insurance  contract,  shall be construed  to create any rights in the  Executive
superior to those of other general creditors of the Company.

         The Company intends that the Deferred Compensation Trust shall make all
payments due under this  Agreement to the Executive or his  Beneficiary,  to the
extent the Trust is funded. The Executive acknowledges, on behalf of himself and
any  Beneficiary  claiming  under  him,  that the  Company  is  absolved  of any
liability  or  responsibility  for any payment due  hereunder to the extent such
payment shall have been duly made to the Executive (or Beneficiary,  as the case
may be) by the Deferred Compensation Trust.

         The  deferred  compensation  provided  hereunder  shall  be paid to the
Executive in accordance with the life insurance  contracts  obtained pursuant to
the first paragraph of this Section 8.

         9.       DURATION AND TERMINATION.

                  (a) DURATION. The term of this Agreement shall commence on the
date  hereof  and shall  terminate  on the third  anniversary  hereof  and shall
automatically  be  extended  for  successive  three-year  terms  unless  earlier
terminated pursuant to the provisions hereof,  provided that the Executive shall
have the right to terminate this Agreement at the end of the initial term or any
succeeding  term on not less than six (6)  months  prior  written  notice to the
Company (in which event all rights and  benefits of  Executive  hereunder  other
than the supplemental

                                      -13-

<PAGE>
pension  benefit under Section 8 shall cease upon such  termination's  effective
date).

                  (b)  TERMINATION AT ANY TIME BY COMPANY.  This Agreement shall
be  terminable  by the  Company at any time for any reason,  including  death or
Disability  (as  hereinafter  defined) of the  Executive,  upon not less than 30
days' prior  written  notice to the Executive and all rights and benefits of the
Executive  hereunder  (other than those  arising  under Section 10 hereof) shall
cease, except that the Executive will have the right to receive from the Company
(i) a payment of One Million and Two Hundred Thousand Dollars ($1,200,000) (less
an amount equal to the portion of the Fifty Thousand  ($50,000) Dollar per annum
payment made pursuant to Section 8 for the calendar year in which termination of
employment occurred which represents the pro-rata portion of the payment for the
balance of such calendar  year,  I.E., if the last date of employment is July 1,
then  Twenty-Five  Thousand  ($25,000)  Dollars  shall be deducted  from the One
Million and Two Hundred Thousand ($1,200,000) Dollars payment obligation) within
thirty (30) days of delivery of the notice of  termination  or within sixty (60)
days of the date of death  or  Disability  of the  Executive  (the  "Termination
Payment"), (ii) all amounts accrued but unpaid hereunder up to and including the
date of termination including,  without limitation,  any pro rata portion of the
Executive's  salary or bonus  remaining  unpaid  as of the date of  termination,
(iii) all of the supplemental  pension benefits accrued under Section 8 and (iv)
the continuation of all

                                      -14-

<PAGE>

medical insurance  provided to the Executive as contemplated by Section 6 hereof
for a period of one (1) year following the termination date. Notwithstanding the
foregoing,  if the  Company  terminated  this  Agreement  "for  cause",  then no
Termination Payment shall be made to the Executive and all rights,  benefits and
obligations of the Executive under this Agreement, except the Executive's rights
under  Sections 8,  9(b)(ii) and (iii) and 10 hereof,  shall cease.  "For cause"
shall mean: (i) the  Executive's  willful and material  breach in respect of his
duties under this Agreement if such breach continues  unremedied for thirty (30)
days after  written  notice  thereof  from the Board of WPC,  WHX or WPSC to the
Executive  specifying the acts  constituting the breach and requesting that they
be remedied;  or (ii) the  Executive is convicted or pleads  guilty to a felony,
during the employment period other than for conduct  undertaken in good faith in
furtherance of the interests of the Company. "Disability" shall mean that due to
illness, accident or other physical or mental incapacity,  the Board of WPC, WHX
or  WPSC  has  in  good  faith  determined  that  the  Executive  is  unable  to
substantially  perform his usual and customary  duties under this  Agreement for
more than four (4)  consecutive  months or six (6) months in any calendar  year.
During any period that the Executive fails to perform his duties  hereunder as a
result of incapacity due to Disability prior to the Executive's termination, the
Executive shall continue to receive his full

                                      -15-

<PAGE>

base salary, together with all benefits provided in this Agreement.

                  (c) RIGHTS OF  TERMINATION BY EXECUTIVE.  The Executive  shall
have the right,  by written  notice to the Company,  to elect to terminate  this
Agreement  within  sixty (60) days  following  a Change of Control  (as  defined
below) or if the  Executive is (i)  demoted,  (ii) no longer holds the office of
the President,  Chairman or Chief  Executive  Officer or serves as a director of
WPSC, (iii) no longer holds the office of President of WPC (except  following an
Initial Public  Offering of WPSC or a "spin-off" of any portion of the shares of
Common Stock of WPSC), or (iv) no longer holds the office of President or serves
as a director of WHX (except following an Initial Public Offering of WPC or WPSC
or a "spin-off" of any portion of the shares of Common Stock of WPC or WPSC). In
the event that Executive makes such election, the Executive shall be entitled to
receive  from the  Company  the  items set forth in  Paragraph  9(b)(i)  through
9(b)(iv) within sixty (60) days of receipt by the Company of a written notice of
Executive's election.

                  (d) CHANGE IN CONTROL.  For the purposes of this Agreement,  a
"Change in Control" means (i) the, direct or indirect,  sale, lease, exchange or
other transfer of all or  substantially  all (50% or more) of the assets of WPC,
WHX or WPSC to any individual,  corporation,  partnership, trust or other entity
or  organization  (a  "Person")  or group of  Persons  acting  in  concert  as a
partnership or other group (a "Group of Persons")

                                      -16-

<PAGE>

other than a Person (an "Affiliate") controlling,  controlled by or under common
control  with,  any of WPC,  WHX or WPSC,  as the case may be,  (ii) the merger,
consolidation  or other  business  combination  of WPC, WHX or WPSC with or into
another  corporation  with the effect that the shareholders of WPC, WHX or WPSC,
as the case may be,  immediately  prior to the business  combination hold 50% or
less of the combined  voting  power of the then  outstanding  securities  of the
surviving Person of such merger ordinarily (and apart from rights accruing under
special  circumstances)  having the right to vote in the election of  directors,
(iii) the  replacement of a majority of the Board of WPC, WHX or WPSC,  over any
period of two years or less,  from the  directors who  constituted  the Board of
WPC, WHX or WPSC, as the case may be, at the beginning of such period,  and such
replacement(s) shall not have been approved by the Board of WPC, WHX or WPSC, as
the case may be, as constituted  at the beginning of such period,  (iv) a Person
or Group of  Persons  shall,  as a result of a tender or  exchange  offer,  open
market purchases,  privately negotiated purchases or otherwise,  have become the
beneficial  owner  (within  the  meaning  of Rule  13d-3  promulgated  under the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act") of securities
of WHX, or of WPC or WPSC following an Initial public  Offering by such company,
representing  50% or more of the combined  voting power of the then  outstanding
securities of WHX, WPC or WPSC, as the case may be,  ordinarily  (and apart from
rights accruing under special circumstances) having the right to

                                      -17-

<PAGE>

vote in the election of directors.  Notwithstanding  the  foregoing,  an Initial
Public  Offering or a "spin-off" of any portion of the shares of Common Stock of
WPC or WPSC shall not constitute a Change in Control under this Agreement.

         10.  INDEMNIFICATION.  The Company  shall defend and hold the Executive
harmless to the fullest  extent  permitted by  applicable  law and the Company's
By-Laws and Certificate of Incorporation  in connection with any claim,  action,
suit,  investigation or proceeding  arising out of or relating to performance by
the  Executive  of services  for, or action of the  Executive  as, or arising by
reason of the fact that the Executive is or was, a Director,  officer,  employee
or agent of the Company or any parent,  subsidiary  or affiliate of the Company,
or of any other person or enterprise at the Company's request. Expenses incurred
by the  Executive  in  defending  a  claim,  action,  suit or  investigation  or
proceeding  shall be paid by the  Company in  advance  of the final  disposition
thereof  upon the receipt by the Company of any  undertaking  by or on behalf of
the Executive to repay such amount if it shall  ultimately be determined that he
is not  entitled  to be  indemnified  hereunder.  The  foregoing  rights are not
exclusive and do not limit any rights  accruing to the Executive under any other
agreement or contract or under applicable law.

         11.  SUCCESSORS AND ASSIGNS.  The rights and obligations of the Company
hereunder  shall run in favor and be obligations of the Company,  its successors
and assigns. The rights of the

                                      -18-

<PAGE>

Executive  hereunder  shall  inure  to  the  benefit  of the  Executive's  legal
representatives,  executors, heirs and beneficiaries. Termination of Executive's
employment shall not operate to relieve him of any remaining  obligations  under
Section 3 hereof.  The Company shall  require any  successor or assign  (whether
direct  or  indirect,  by  purchase,  merger,   reorganization,   consolidation,
acquisition  of  property  or  stock,  liquidation  or  otherwise)  to  all or a
significant  portion  of the assets of the  Company,  by  agreement  in form and
substance  satisfactory  to the  Executive,  to  expressly  assume  and agree to
perform  this  Agreement  in the same  manner  and to the same  extent  that the
Company  would be required  to perform if no such  succession  had taken  place.
Regardless of whether such agreement is executed by a successor,  this Agreement
shall be binding upon any successor and assign in accordance  with the operation
of law and such  successor and assign shall be deemed the "Company" for purposes
of this Agreement.

         12.      ARBITRATION OF ALL DISPUTES.

                  (a) Any  controversy  or claim  arising  out of or relating to
this  Agreement  or the  breach  thereof  (including  the  arbitrability  of any
controversy  or  claim),  shall  be  settled  by  arbitration  in  the  City  of
Pittsburgh,  Commonwealth of  Pennsylvania,  by three  arbitrators,  one of whom
shall be appointed by the Company,  one by the  Executive  and the third of whom
shall be appointed by the first two  arbitrators.  If the first two  arbitrators
cannot agree on the appointment of a third arbitrator, then the third arbitrator
shall be appointed by the

                                      -19-

<PAGE>
American  Arbitration  Association.   The  arbitration  shall  be  conducted  in
accordance with the rules of the American Arbitration  Association,  except with
respect to the  selection  of  arbitrators  which  shall be as  provided in this
Section  12. The cost of any  arbitration  proceeding  hereunder  shall be borne
equally by the Company and the Executive.  The award of the arbitrators shall be
binding upon the parties.  Judgment upon the award  rendered by the  arbitrators
may be entered in any court having jurisdiction thereof.

                  (b) In the event that it shall be necessary  or desirable  for
the Executive to retain legal  counsel  and/or incur other costs and expenses in
connection  with  the  enforcement  of  any or all  of  his  rights  under  this
Agreement,  and  provided  that  the  Executive  substantially  prevails  in the
enforcement  of such rights,  the Company shall pay (or the  Executive  shall be
entitled  to  recover  from the  Company,  as the  case may be) the  Executive's
reasonable  attorneys'  fees and  costs  and  expenses  in  connection  with the
enforcement of his rights,  including the enforcement of any arbitration  award,
up to $50,000 in the aggregate.

         13. NOTICES.  All notices,  requests,  demands and other communications
hereunder  must be in  writing  and shall be deemed to have been duly given upon
receipt if delivered by hand, sent by telecopier or courier,  and three (3) days
after such communication is mailed within the continental United States by first
class certified mail, return receipt  requested,  postage prepaid,  to the other
party, in each case addressed as follows:

                                      -20-

<PAGE>

                  (a)      if to WHX, WPC or WPSC, as the case may be:

                           WHX Corporation
                           110 East 59th Street
                           New York, New York  10022
                           Attn:  Corporate Secretary

                           Wheeling-Pittsburgh Corporation
                           1134 Market Street
                           Wheeling, West Virginia 26003
                           Attn:  Corporate Secretary

                           Wheeling-Pittsburgh Steel Corporation
                           1134 Market Street
                           Wheeling, West Virginia 26003
                           Attn:  Corporate Secretary

                  With a copy (which shall not constitute notice) to:

                           Steven Wolosky, Esquire
                           Olshan Grundman Frome & Rosenzweig LLP
                           505 Park Avenue
                           New York, New York  10022

                  (b) if to the Executive:

                           John R. Scheessele
                           78 Cohasset Drive
                           Hudson, Ohio  44236

                  with a copy (which shall not constitute notice) to:

                           William H. Schorling, Esquire
                           Klett Lieber Rooney & Schorling
                           40th Floor, One Oxford Centre
                           Pittsburgh, Pennsylvania 15219-6498

Addresses  may be changed by written  notice sent to the other party at the last
recorded address of that party.

         14. SEVERABILITY.  If any provision of this Agreement shall be adjudged
by any court of competent  jurisdiction to be invalid or  unenforceable  for any
reason,  such judgment  shall not affect,  impair or invalidate the remainder of
this  Agreement.

         15.   PRIOR   UNDERSTANDING.   This   Agreement   embodies  the  entire
understanding of the parties hereto, and supersedes all

                                      -21-

<PAGE>
other oral or written  agreements or  understandings  between them regarding the
subject matter hereof. No change,  alteration or modification hereof may be made
except  in a  writing,  signed  by all  parties  hereto.  The  headings  in this
Agreement are for  convenience  and reference only and shall not be construed as
part of this Agreement or to limit or otherwise affect the meaning hereof.

         16.  EXECUTION IN  COUNTERPARTS.  This Agreement may be executed by the
parties  hereto in  counterparts,  each of which shall be deemed to be original,
but all such counterparts shall constitute one and the same instrument,  and all
signatures need not appear on any one counterpart.

         17.  CHOICE OF LAWS.  Subject to the  provisions  of  Paragraph  12 and
without  regard to the  effect  of  principles  of  conflicts  of laws  thereof,
jurisdiction over disputes with regard to this Agreement shall be exclusively in
the courts of the  Commonwealth  of  Pennsylvania,  and this Agreement  shall be
construed in  accordance  with and governed by the laws of the  Commonwealth  of
Pennsylvania.

         18. THIRD PARTY BENEFICIARY. The provisions of this Agreement as to the
Company shall also be binding upon and inure to the benefit of WPSC.

                                      -22-

<PAGE>

         IN WITNESS WHEREOF, the parties hereto have executed and delivered this
Agreement as of the day and year first above written.

                                   WHEELING-PITTSBURGH STEEL CORPORATION


                                   By:/S/ Frederick Chbosky
                                      ----------------------------------
                                       Name:  Frederick Chbosky
                                       Title: Chief Financial Officer

                                   WHX CORPORATION


                                   By:/S/ Ronald LaBow
                                   --------------------------------------
                                      Name:   Ronald LaBow
                                      Title:  Chairman of the Board

                                   WHEELING-PITTSBURGH CORPORATION


                                   By:/S/ Ronald LaBow
                                   --------------------------------------
                                      Name:   Ronald LaBow
                                      Title:  Chairman of the Board


                                       /S/ John R. Scheessele
                                       ----------------------------------
                                           John R. Scheessele



                                                                    EXHIBIT 21.1


WHX CORPORATION SUBSIDIARIES

WHX  ENTERTAINMENT  CORPORATION,  a  Delaware  corporation
WHEELING-PITTSBURGH CAPITAL  CORPORATION,  a  Delaware  corporation
WPC LAND  CORPORATION,  an Ohio corporation
WHEELING-PITTSBURGH    CORPORATION,    a   Delaware   corporation
WHEELING-PITTSBURGH   STEEL  CORPORATION,   a  Delaware   corporation
WHEELING CONSTRUCTION   PRODUCTS,   INC.,  a  Delaware  corporation
PITTSBURGH-CANFIELD CORPORATION,  a Pennsylvania  corporation
WHEELING-EMPIRE  COMPANY,  a Delaware corporation
WP STEEL  VENTURE  CORPORATION,  a Delaware  corporation
CONSUMERS MINING COMPANY, a Pennsylvania corporation
WHEELING-PITTSBURGH FUNDING, INC., a Delaware corporation
MINGO OXYGEN COMPANY, an Ohio corporation
W-P COAL COMPANY, a West Virginia corporation
UNIMAST INCORPORATED, an Ohio corporation




                       CONSENT OF INDEPENDENT ACCOUNTANTS

We  hereby  consent  to  the   incorporation  by  reference  in  the  Prospectus
constituting part of the Registration Statement on Form S-3 (No.33-54831) of WHX
Corporation  of our report dated  February 10, 1997 appearing on page 24 of this
Form 10-K.


/s/ Price Waterhouse LLP
- ------------------------
Price Waterhouse LLP
Pittsburgh, Pennsylvania
March 10, 1997


                       CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the incorporation by reference (i) in the 1996 Form 10-K of
WHX  Corporation  dated March 10, 1997 and (ii) in the  Prospectus  constituting
part of the Registration Statement on Form S- 3 (No.33-54831) of WHX Corporation
of our report dated February 14, 1997 appearing on page 50 of this Form 10-K.


Coopers & Lybrand L.L.P.
- ------------------------
Coopers & Lybrand L.L.P.
Pittsburgh, Pennsylvania
March 10, 1997

<TABLE> <S> <C>

<ARTICLE>           5
<LEGEND>
The schedule  contains  summary  financial  information  extracted  from the WHX
Corporation  Consolidated  Financial  Statements  as of December 31, 1996 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                         <C>
<PERIOD-TYPE>                               YEAR
<FISCAL-YEAR-END>                                                DEC-31-1996
<PERIOD-START>                                                   JAN-01-1996
<PERIOD-END>                                                     DEC-31-1996
<CASH>                                                                35,020
<SECURITIES>                                                         447,562
<RECEIVABLES>                                                         25,805
<ALLOWANCES>                                                           1,149
<INVENTORY>                                                          215,402
<CURRENT-ASSETS>                                                     737,731
<PP&E>                                                             1,098,456
<DEPRECIATION>                                                       343,044
<TOTAL-ASSETS>                                                     1,718,779
<CURRENT-LIABILITIES>                                                245,775
<BONDS>                                                              268,198
<COMMON>                                                                 245
                                                      0
                                                              614
<OTHER-SE>                                                           658,123
<TOTAL-LIABILITY-AND-EQUITY>                                       1,718,779
<SALES>                                                            1,232,695
<TOTAL-REVENUES>                                                   1,232,695
<CGS>                                                              1,096,228
<TOTAL-COSTS>                                                      1,236,155
<OTHER-EXPENSES>                                                           0
<LOSS-PROVISION>                                                           0
<INTEREST-EXPENSE>                                                    25,963
<INCOME-PRETAX>                                                      (3,449)
<INCOME-TAX>                                                         (4,107)
<INCOME-CONTINUING>                                                      658
<DISCONTINUED>                                                             0
<EXTRAORDINARY>                                                            0
<CHANGES>                                                                  0
<NET-INCOME>                                                             658
<EPS-PRIMARY>                                                          (.82)
<EPS-DILUTED>                                                          (.82)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission