FORM 1O-Q


             SECURITIES AND EXCHANGE COMMISSION
                   Washington, D.C. 20549


      (Mark one)

      [X]   QUARTERLY REPORT PURSUANT TO SECTION  13  or  15 (d)
                  OF THE SECURITIES EXCHANGE ACT OF 1934

            For the quarterly period ended March 31,June 30, 2004

                              OR

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

            For the transition period from            to



Commission File Number 1-898.


                AMPCO-PITTSBURGH CORPORATION


Incorporated in Pennsylvania.
I.R.S. Employer Identification No. 25-1117717.
600 Grant Street, Pittsburgh, Pennsylvania 15219
Telephone Number 412/456-4400


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 periods 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



On May 7,August 5, 2004, 9,707,497 common shares were outstanding.






                            - 1 -



                AMPCO-PITTSBURGH CORPORATION

                            INDEX


                                                          Page No.


Part I - Financial Information:

           Item 1 - Consolidated Financial Statements

           Consolidated Balance Sheets -
             March 31,June 30, 2004 and December 31, 2003             3

           Consolidated Statements of Operations -
             Six Months Ended June 30, 2004 and 2003
             Three Months Ended March 31,June 30, 2004 and 2003       4

           Condensed  Consolidated Statements of Cash  Flows-
             ThreeSix Months Ended March 31,June 30, 2004 and 2003         5

           Notes to Consolidated Financial Statements        6

           Item 2 - Management's Discussion and Analysis
             of Financial Condition and Results of
             Operations                                     1314

           Item 3 - Quantitative and Qualitative Disclosures
             About Market Risk                              1617

           Item 4 - Controls and Procedures                 1617

Part II - Other Information:

              Item 1 - Legal Proceedings                    1718

              Item 4 - Submission of Matters to a Vote of
                        Security Holders                    18

              Item 5 - Other Information                    1718

              Item 6 - Exhibits and Reports on Form 8-K     1718

           Signatures                                       1920

           Exhibit Index                                    2021

           Exhibits

             Exhibit 3
             Exhibit 31.1
             Exhibit 31.2
             Exhibit 32.1
             Exhibit 32.2


                            - 2 -




               PART I - FINANCIAL INFORMATION
                AMPCO-PITTSBURGH CORPORATION
                 CONSOLIDATED BALANCE SHEETS
                         (UNAUDITED)


March 31,

                                     June 30,        December 31,
                                       2004              2003
Assets Current assets: Cash and cash equivalents $ 37,109,00236,731,647 $ 35,738,789 Receivables, less allowance for doubtful accounts of $774,162$872,603 in 2004 and $542,594 in 2003 37,677,53238,701,918 38,801,415 Inventories 53,626,38152,409,773 48,260,368 Other 9,367,6447,779,052 11,525,202 Total current assets 137,780,559135,622,390 134,325,774 Property, plant and equipment, at cost: Land and land improvements 4,220,2674,219,858 4,219,403 Buildings 25,139,36825,131,286 25,148,729 Machinery and equipment 130,653,281132,291,369 130,015,316 160,012,916161,642,513 159,383,448 Accumulated depreciation 91,551,09292,976,634 89,885,025 Net property, plant and equipment 68,461,82468,665,879 69,498,423 Prepaid pensions 24,366,73324,629,233 24,104,233 Goodwill 2,694,240 2,694,240 Other noncurrent assets 3,490,0493,554,728 3,500,869 $236,793,405$235,166,470 $234,123,539 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $ 12,133,25911,819,428 $ 11,760,521 Accrued payrolls and employee benefits 7,665,8208,259,227 7,930,282 Other 15,458,53014,233,974 14,338,231 Total current liabilities 35,257,60934,312,629 34,029,034 Employee benefit obligations 16,372,99916,420,224 16,680,481 Deferred income taxes 20,852,71320,794,242 20,555,776 Industrial Revenue Bond debt 13,311,000 13,311,000 Other noncurrent liabilities 4,129,2424,070,901 5,002,033 Total liabilities 89,923,56388,908,996 89,578,324 Shareholders' equity: Preference stock - no par value; authorized 3,000,000 shares: none issued - - Common stock - par value $1; authorized 20,000,000 shares; issued and outstanding 9,707,497 in 2004 and 9,653,497 in 2003 9,707,497 9,653,497 Additional paid-in capital 103,771,130 103,211,130 Retained earnings 39,801,78239,670,657 39,564,359 Accumulated other comprehensive loss (6,410,567)(6,891,810) (7,883,771) Total shareholders' equity 146,869,842146,257,474 144,545,215 Total liabilities and shareholders' equity $236,793,405$235,166,470 $234,123,539
See Notes to Consolidated Financial Statements. - 3 - AMPCO-PITTSBURGH CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) Three Months Ended March 31, 2004 2003 Six Months Ended June 30, Three Months Ended June 30, 2004 2003 2004 2003 Net sales $100,432,174 $ 46,786,57989,025,426 $ 43,530,39553,645,595 $ 45,495,031 Operating costs and expenses: Costs of products sold (excluding depreciation) 36,751,562 34,425,47880,169,079 69,714,842 43,417,517 35,289,364 Selling and administrative 6,807,279 6,804,87513,856,430 13,922,458 7,049,151 7,117,583 Depreciation 1,596,516 1,601,6013,209,958 3,199,763 1,613,442 1,598,162 Loss (gain) on disposition of assets 8,968 8,4503,733 (8,854) (5,235) (17,304) Total operating expense 45,164,325 42,840,404expenses 97,239,200 86,828,209 52,074,875 43,987,805 Income from operations 1,622,254 689,9913,192,974 2,197,217 1,570,720 1,507,226 Other income (expense): Interest expense (61,066) (93,417)(127,658) (163,323) (66,592) (69,906) Other - net 243,385 (151,913) 182,319 (245,330)395,881 (237,470) 152,496 (85,557) 268,223 (400,793) 85,904 (155,463) Income from continuing operations before income taxes 1,804,573 444,6613,461,197 1,796,424 1,656,624 1,351,763 Income tax provision 596,000 292,0001,413,000 1,069,000 817,000 777,000 Income from continuing operations 1,208,573 152,6612,048,197 727,424 839,624 574,763 Discontinued operations: IncomeLoss from operations - 80,912(189,803) - (270,715) Income tax provisionbenefit - 37,000(50,000) - 43,912(87,000) - (139,803) - (183,715) Net income $1,208,573 $ 196,5732,048,197 $ 587,621 $ 839,624 $ 391,048 Basic and diluted earnings per common share: IncomeNet income from continuing operations $ 0.120.21 $ 0.02 Income0.08 $ 0.09 $ 0.06 Net loss from discontinued operations $ - $ (0.02) $ - $ (0.02) Net income $ 0.120.21 $ 0.020.06 $ 0.09 $ 0.04 Cash dividends declared per share $ 0.20 $ 0.20 $ 0.10 $ 0.10 Weighted average number of common shares outstanding 9,682,3989,694,948 9,632,497 9,707,497 9,632,497
See Notes to Consolidated Financial Statements. - 4 - AMPCO-PITTSBURGH CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) Three Months Ended March 31, 2004 2003 Six Months Ended June 30, 2004 2003 Net cash flows provided by (used in) operating activities $ 2,170,311 $(2,281,295)4,328,210 $ 3,208,167 Cash flows from investing activities: Purchases of property, plant and equipment (1,298,682) (970,280)(3,221,940) (2,405,341) Proceeds from sale of businessesbusiness 500,000 - Proceeds from grant 922,500 - Proceeds from sale of assets 18,075 -38,757 818 Investing activities of discontinued operations - (217,120)(230,130) Net cash flows provided by (used in)used in investing activities 141,893 (1,187,400)(1,760,683) (2,634,653) Cash flows from financing activities: Proceeds from the issuance of common stock 550,000624,000 - Dividends paid (965,750) (963,250)(1,936,500) (1,926,500) Net cash flows (used in)used in financing activities (415,750) (963,250)(1,312,500) (1,926,500) Effect of exchange rate changes on cash and cash equivalents (526,241) 12,767(262,169) 244,269 Net increase (decrease) in cash and cash equivalents 1,370,213 (4,419,178)992,858 (1,108,717) Cash and cash equivalents at beginning of period 35,738,789 27,788,798 Cash and cash equivalents at end of period $ 37,109,00236,731,647 $ 23,369,62026,680,081 Supplemental information: Income tax payments $ 52,440553,639 $ 115,215216,217 Interest payments $ 64,462128,518 $ 82,349166,279
See Notes to Consolidated Financial Statements. - 5 - AMPCO-PITTSBURGH CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. Unaudited Consolidated Financial Statements The consolidated balance sheet as of March 31,June 30, 2004, the consolidated statements of operations for the six and three months ended March 31,June 30, 2004 and 2003 and the condensed consolidated statements of cash flows for the threesix months ended March 31,June 30, 2004 and 2003 have been prepared by Ampco-Pittsburgh Corporation (the Corporation) without audit. In the opinion of management, all adjustments, consisting of only normal recurring adjustments, necessary to present fairly the financial position, results of operations and cash flows for the periods presented have been made. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. In addition, the Corporation sold the stock of its Plastics Processing Machinery segment in 2003 (see Note 9) which was accounted for as a discontinued operation. Accordingly, the results of operations for this segment for the prior periodperiods have been reclassified and presented net of tax in the accompanying consolidated statements of operations. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto incorporated by reference in the Corporation's annual report to shareholders on Form 10-K for the year ended December 31, 2003. The results of operations for the six and three months ended March 31,June 30, 2004 are not necessarily indicative of the operating results expected for the full year. 2. Inventories At March 31,June 30, 2004 and December 31, 2003, approximately 67%65% and 70%, respectively, of the inventories were valued on the LIFO method, with the remaining inventories being valued on the FIFO method. Inventories were comprised of the following: (in thousands) March 31,June 30, December 31, 2004 2003 Raw materials $13,164$13,196 $11,803 Work-in-process 25,25824,147 23,392 Finished goods 9,6698,894 7,894 Supplies 5,5356,173 5,171 $53,626$52,410 $48,260 - 6 - 3. Other Current Liabilities Other current liabilities were comprised of the following: (in thousands) March 31,June 30, December 31, 2004 2003 Customer-related $ 5,7184,590 $ 5,674 Forward exchange contracts 2,3931,424 2,335 Other 7,3488,220 6,329 $15,459$14,234 $14,338 Included in customer-related liabilities are costs expected to be incurred with respect to product warranties. There have been no significant changes in the liability for product warranty claims for the threesix months ended March 31,June 30, 2004. 4. Comprehensive Income (Loss) The Corporation's comprehensive income (loss) for the six and three months ended March 31,June 30, 2004 and 2003 consisted of: (in thousands) Three Months Ended March 31, 2004 2003 Net income $ 1,208 $ 197 Foreign currency translation 928 (217) Minimum pension liability (385) 7 Unrealized holding gains (losses) on marketable securities 2 (93) Change in fair value of derivatives 928 (103) Comprehensive income (loss) $ 2,681 $ (209) (in thousands) Six Months Three Months Ended June 30, Ended June 30, 2004 2003 2004 2003 Net income $2,048 $ 588 $ 840 $ 391 Foreign currency translation 453 551 (476) 767 Adjustment to minimum pension liability (258) - 127 (7) Unrealized holding gains on marketable securities 62 26 60 119 Change in fair value of derivatives 735 (293) (192) (190) Comprehensive income $3,040 $ 872 $ 359 $1,080
5. Foreign Exchange Certain of the Corporation's operations are subject to risk from exchange rate fluctuations in connection with sales in foreign currencies. To minimize this risk, forward foreign exchange contracts are purchased which are designated as fair value hedges or cash flow hedges. As of March 31,June 30, 2004, approximately $37,196,000$42,451,000 of anticipated foreign denominated sales hashave been hedged with the underlying contracts settling at various dates beginning in 2004 through JanuaryJuly 2009. As of March 31,June 30, 2004, the fair value of contracts expected to settle within the next 12 months, which is recorded in other current liabilities, approximated $2,393,000$1,424,000 and the fair value of the remaining contracts, which is recorded in other noncurrent liabilities, approximated $1,274,000.$1,447,000. The change in the fair value of the contracts designated as cash flow hedges is recorded as a component of accumulated other comprehensive loss and approximated $(1,487,000)($1,378,000), net of taxes, as of March 31,June 30, 2004. The change in fair - 7 - value will be reclassified into earnings when the projected sales occur with approximately $(802,000)$(589,000), net of taxes, expected to be released to earnings within the next 12 months. During the six months ended June 30, 2004 and 2003, approximately $(529,000) and $(358,000), respectively, net of taxes, were released into earnings and for the three months ended March 31,June 30, 2004 and 2003, - 7 - approximately $(464,000)$(251,000) and $(239,000) was released into earnings.$(215,000), respectively, net of taxes, were released. Gains (losses) on foreign exchange transactions approximated $222,000$286,000 and $(163,000)$(245,000) for the six months ended June 30, 2004 and 2003 respectively, and $65,000 and $(82,000) for the three months ended March 31,June 30, 2004 and 2003, respectively. In addition, one of the Corporation's subsidiaries is subject to risk from increases in the price of a commodity used in the production of inventory. To minimize this risk, futures contracts are entered into which are designated as cash flow hedges. At March 31,June 30, 2004, approximately 100% or $1,932,000$2,121,000 of anticipated commodity purchases over the next 12 months is hedged. The fair value of the contracts expected to settle within the next 12 months approximated $806,000$312,000 and the fair value of the remaining contracts approximated $12,000$3,000 as of March 31,June 30, 2004. The change in the fair value of the contracts is recorded as a component of accumulated other comprehensive loss and approximated $490,000,$189,000, net of taxes, as of March 31,June 30, 2004. The change in the fair value will be reclassified into earnings when the projected sales occur with approximately $483,000,$187,000, net of taxes, expected to be released to earnings within the next 12 months. 6. Pension and Other Postretirement Benefits No contributions were made to the U.S. pension benefit plans during the threesix months ended March 31,June 30, 2004. Contributions to the foreign pension plan approximated $130,000$264,000 and net payments for other postretirement benefits approximated $79,000$410,000 for the threesix months ended March 31,June 30, 2004. Net periodic pension and other postretirement benefit costs include the following components for the six and three months ended March 31,June 30, 2004 and 2003: (in thousands) U.S. Foreign Other Pension Pension Postretirement Benefits Benefits Benefits 2004 2003 2004 2003 2004 2003 Service cost $ 518 $ 537 $ 277 $ 200 $ 60 $ 55 Interest cost 1,658 1,701 464 339 196 195 Expected return on plan assets (2,553)(2,705) (437) (337) (in thousands) U.S. Pension Benefits: Six Months Three Months Ended June 30, Ended June 30, 2004 2003 2004 2003 Service cost $ 1,037 $ 1,074 $ 518 $ 537 Interest cost 3,315 3,402 1,658 1,701 Expected return on plan assets(5,105) (5,410) (2,553) (2,705) Amortization of prior service cost 296 275 148 138 Actuarial gain (62) (2) (31) (1) Net benefit income $ (519) $ (661) $ (260) $ (330)
- 8 - Amortization of prior service cost (benefit) 147 136 194 140 (137) (137) Actuarial (gain) loss (30) - - - 39 13 Net benefit (income) cost $ (260)$ (331) $ 498 $ 342 $ 158 $ 126 (in thousands) Foreign Pension Benefits: Six Months Three Months Ended June 30, Ended June 30, 2004 2003 2004 2003 Service cost $ 551 $ 400 $ 277 $ 200 Interest cost 921 679 464 339 Expected return on plan assets (869) (673) (437) (336) Amortization of prior service cost 386 279 194 140 Net benefit cost $ 989 $ 685 $ 498 $ 343 (in thousands) Other Postretirement Benefits: Six Months Three Months Ended June 30, Ended June 30, 2004 2003 2004 2003 Service cost $ 119 $ 109 $ 60 $ 55 Interest cost 391 391 196 195 Amortization of prior service benefit (274) (274) (137) (137) Actuarial loss 79 27 39 14 Net benefit cost $ 315 $ 253 $ 158 $ 127
7. Earnings Per Share Basic earnings per share are computed by dividing income from continuing operations, incomeloss from discontinued operations, and net income by the weighted average number of common shares outstanding for each of the period.periods. The weighted average number of common shares outstanding for the six and three months ended March 31,June 30, 2004 were 9,694,948 and 2003 equaled 9,682,3989,707,497 and 9,632,497 shares, respectively. - 8 -for the same periods of the prior year were 9,632,497. The computation of diluted earnings per share is similar to basic earnings per share except that the denominator is increased to include the dilutive effect of the net additional common shares that would have been outstanding assuming exercise of outstanding stock options, calculated using the treasury stock method. The weighted average number of common shares outstanding assuming exercise of the stock options was 9,748,6449,755,042 and 9,688,2429,760,061 shares for the six and three months ended March 31,June 30, 2004, respectively, and 9,698,501 and 9,706,863 for the six and three months ended June 30, 2003, respectively. - 9 - 8. Business Segments Presented below are the net sales and income from continuing operations before income taxes for the Corporation's two business segments. (in thousands) Three Months Ended March 31, 2004 2003 Net Sales: Forged and Cast Rolls $ 29,771 $ 24,798 Air and Liquid Processing 17,016 18,732 Total Reportable Segments $ 46,787 $ 43,530 (in thousands) Six Months Ended Three Months Ended June 30, June 30, 2004 2003 2004 2003 Net Sales: Forged and Cast Rolls $ 63,285 $ 52,388 $ 33,515 $ 27,590 Air and Liquid Processing 37,147 36,637 20,131 17,905 Total Reportable Segments $100,432 $ 89,025 $ 53,646 $ 45,495 Income from continuing oper- ations before income taxes: Forged and Cast Rolls $ 3,222 $ 2,797 $ 1,501 $ 1,840 Air and Liquid Processing 2,437 1,863 1,319 835 Total Reportable Segments 5,659 4,660 2,820 2,675 Other expense, including corporate costs - net (2,198) (2,864) (1,163) (1,323) Total $ 3,461 $ 1,796 $ 1,657 $ 1,352
Income from continuing operations before taxes: Forged and Cast Rolls $ 1,720 $ 957 Air and Liquid Processing 1,117 1,028 Total Reportable Segments 2,837 1,985 Other expense, including corporate costs - net (1,032) (1,540) Total $ 1,805 $ 445 Income beforeincome taxes for the Air and Liquid Processing segment for the threesix months ended March 31,June 30, 2004 and 2003 includes approximately $475,000$718,000 and $529,000$1,180,000, respectively, and for the three months ended June 30, 2004 and 2003 includes approximately $244,000 and $643,000, respectively, for legal and case management costs forassociated with personal injury claims litigation related to asbestos-containing productasbestos- containing products and indemnity payments not expected to be recovered from insurance carriers (see Note 10). 9. Acquisitions and Divestitures The Corporation sold the stock of the New Castle Industries, Inc. group of companies constituting its small Plastics Processing Machinery segment on August 15, 2003. Results of operations for the first quarter ofsix and three months ended June 2003 for this segment of approximately $81,000$(190,000) and $(271,000) have been reclassified to discontinued operations. Net sales for this segment approximated $6,149,000$12,401,000 and $6,252,000 for the first quarter of 2003.same periods. In connection with the sale, the Corporation provided typical representations and warranties to the buyer, which primarily expire with the statutes of limitations. Losses suffered by the buyer as a result of the Corporation's breach of representations and warranties are reimbursable by the Corporation up to approximately $2,000,000. The Corporation believes no additional amounts will become due as a result of a breach. The Corporation continues to evaluate potential acquisitions to ensure that long-term objectives of achieving maximum shareholder value are met. - 910 - 10. Litigation10.Litigation and Environmental Matters (claims not in thousands) The Corporation and its subsidiaries are involved in various claims and lawsuits incidental to their businesses. In addition, claims have been asserted alleging personal injury from exposure to asbestos-containing components historically used in some products of certain of the Corporation's subsidiaries. Those subsidiaries, and in some cases, the Corporation, are defendants (among a number of defendants, typically over 50 and often over 100) in cases filed in various state and federal courts. The following table reflects information about these cases: For the three months ended March 31, 2004 Approximate open claims at endas of 21,000 periodJune 30, 2004 24,700 Gross settlement and defense $651 costs (in 000's) Claims$ 1,261 for the six months ended June 30, 2004 Approximate claims settled without payment 176 during periodor dismissed for 218 the six months ended June 30, 2004 Of the 21,00024,700 claims open, over 15,000 were made in six lawsuits filed in Mississippi in 2002. Substantially all settlement and defense costs in the above table were paid by insurers. On February 7, 2003, Utica Mutual Insurance Company ("Utica") filed a lawsuit in the Supreme Court of the State of New York, County of Oneida ("Oneida County Litigation") against the Corporation and certain of the subsidiaries named in the underlying asbestos actions (the "Policyholder Defendants") and three other insurance carriers that provided primary coverage to the Corporation (the "Insurer Defendants"). In the lawsuit, Utica disputed certain coverage obligations to the Policyholder Defendants and asserted that the Insurer Defendants also had defense and indemnity obligations to the Policyholder Defendants. As of November 24, 2003, the Policyholder Defendants and Utica had settled the Oneida County Litigation as among themselves, although the Oneida County Litigation remained pending because settlement had not been reached with all of the Insurer Defendants. Pursuant to the settlement, Utica accepted financial responsibility, subject to the limits of its policies and based on fixed defense percentages and specified indemnity allocation formulas, for a substantial majority of the costs of responding to asbestos personal injury claims arising out of exposure to alleged asbestos- containingasbestos-containing components in products distributed by the Policyholder Defendants that are subsidiaries of the Corporation. Utica's agreed share of such defense and indemnification costs varies depending upon the alleged asbestos-containingasbestos- containing product at issue, whether Utica's primary or umbrella policies are responsible for the claims and, for indemnification costs only, the years of the claimant's exposure to asbestos. - 11 - On January 23, 2004, Utica sought the court's approval to file an amended complaint seeking additional relief against the Policyholder - 10 - Defendants that is substantially identical to the relief Utica seeks against those defendants in a separate lawsuit filed by Howden Buffalo, Inc. ("Howden") in the United States District Court for the Western District of Pennsylvania (the "Pennsylvania Litigation") that is described below. Utica also sought to add Howden as a defendant in the Oneida County Litigation. On February 23, 2004, the Policyholder Defendants filed an opposition to Utica's attempt to seek additional relief against them in the Oneida County Litigation, and filed a separate motion to dismiss them from that litigation with prejudice. Both issues are currently pending before the Court. On November 25, 2003, Howden filed the Pennsylvania Litigation against the Corporation, Utica and two of the Insurer Defendants (with Utica, the "Howden Insurer Defendants"). Howden alleges that (1) Buffalo Forge Company, a former subsidiary of the Corporation, or its predecessors (collectively or individually, "Buffalo Forge") had rights in certain policies issued by the Howden Insurer Defendants; (2) those rights were transferred in the 1993 transaction whereby the Corporation sold all of the capital stock of Buffalo Forge to Howden Group America, Inc. and Howden Group Canada, Ltd.; and (3) those rights currently reside in Howden, as successor to Buffalo Forge. In the lawsuit, Howden is seeking a judicial determination of the rights and duties of the Corporation and the Howden Insurer Defendants under those policies with respect to asbestos-related personal injury claims asserted against Howden arising from the historical operations of Buffalo Forge, as well as monetary damages from Utica as a result of its denial of Howden's rights under policies it issued that allegedly covered Buffalo Forge. The Corporation intends to defend the lawsuit vigorously, and has asserted a counterclaim against Howden. If Howden is successful in this lawsuit and obtains coverage from the Howden Insurer Defendants, however, any insurance recovery obtained by Howden under those policies could erode, in whole or in part, the applicable coverage limits, which would reduce or eliminate coverage amounts that otherwise may be available to the Corporation under those policies. As one of the Howden Insurer Defendants, Utica has filed a cross- claim against the Corporation, and a third-party complaint against two of its subsidiaries, seeking a declaratory judgment that, to the extent Utica has defense or indemnity obligations to Howden: (1) Utica is entitled to contribution, subrogation and reimbursement from the Corporation or its subsidiaries with respect to defense and indemnity payments paid on behalf of the Corporation or its subsidiaries; and (2) the Corporation and its subsidiaries have no rights under the insurance contracts issued by Utica to Buffalo Forge. The Corporation believes that Utica's cross-claim and third party claims, as well as the similar relief Utica now seeks in the Oneida County Litigation, are barred by a release provided in the settlement of the Oneida County Litigation and are otherwise without merit, and has asserted that position in both lawsuits. If Utica is successful in obtaining the declaratory relief it seeks, it could eliminate insurance coverage provided to the Corporation by Utica. The Corporation believes it has meritorious defenses to the Howden lawsuit and Utica's cross claims. In addition, based on the Corporation's claims experience to date with the underlying asbestos - 12 - claims, the available insurance coverage and the identity of the subsidiaries that are named in the cases, the Corporation believes that the pending legal proceedings will not have a material adverse effect on its consolidated financial condition or liquidity. The - 11 - outcome of particular lawsuits, however, could be material to the consolidated results of operations of the period in which the costs, if any, are recognized. There can be no assurance that the Corporation or certain of its subsidiaries will not be subjected to significant additional claims in the future or that the Corporation's or its subsidiaries' ultimate liability with respect to these claims will not present significantly greater and longer lasting financial exposure than presently contemplated. The Corporation has made an accrual in its financial statements to reflect its estimated share of costs for pending asbestos claims, based on deductible and similar features of its relevant insurance policies. In addition, the Corporation incurred uninsured legal costs in connection with advice on certain matters pertaining to these asbestos cases including insurance litigation and other issues. Those costs amounted to approximately $500,000 in$728,000 and $223,000 for the first quarter ofsix and three months ended June 30, 2004, respectively, in comparison to $600,000$1,273,000 and $669,000 for the first quartersame periods of 2003.the prior year. With respect to environmental matters, the Corporation is currently performing certain remedial actions in connection with the sale of real estate previously owned and has been named a Potentially Responsible Party at one third-party landfill site used by a division that was previously sold. In addition, as a result of the sale of the Plastics Processing Machinery segment, the Corporation retained the liability to remediate certain environmental contamination at two of the sold locations and has agreed to indemnify the buyer against third-party claims arising from the discharge of certain contamination from one of these locations at a cost estimate of $2,100,000 which will be paid over several years and was provided for in the third quarter of 2003. Environmental exposures are difficult to assess and estimate for numerous reasons including lack of reliable data, the multiplicity of possible solutions, the years of remedial and monitoring activity required, and identification of new sites. However, in the opinion of management, the potential liability for all environmental proceedings based on information known to date has been adequately reserved. - 1213 - ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Executive Overview The Executive Overview of Management's Discussion and Analysis should be read in conjunction with the consolidated financial statements and notes thereto incorporated by reference in Ampco- Pittsburgh Corporation's (the Corporation) annual report to shareholders on Form 10-K for the year ended December 31, 2003. The Corporation operates in two business segments - the Forged and Cast Rolls segment and the Air and Liquid Processing segment. The Corporation's businesses are cyclical and have been affected by the severe downturn in the economy and lack of capital spending by the manufacturing sector. The improvement in demand from the global steel industry for forged and cast rolls, which began in latter part of 2003, resulted in the segment having its largesthas created a strong backlog (unfilled orders on hand) for many years.. The weakening of the dollar and the British pound, particularly in relation to the Euro, has improved export sales. The exception being the weaker dollar to the British pound which has adversely impacted sales from the United Kingdom to U.S. customers. Escalation in the price of steel scrap and alloys to unprecedented levels together with the high cost of natural gas has significantly reduced margins. Although raw material surcharges and price increases have been implemented on new orders, margins will not begin to improve until the latter part of 2004 due to the existing high level of backlog. Because of long lead times for certain products, the Air and Liquid Processing segment was not affected by the weak economy until 2003. Similarly, any rebound in the economy will not immediately improve operating results. In particular, demand for lube oil pumps is expected to remain at low levels for the foreseeable future due to an oversupply of gas turbines in the market. TheDespite a higher level of backlog which is primarily due to one large, low-margin contract, the segment is also being impacted by an escalationa slow down in commodity pricesdemand from the construction industry and becausethe resultant reduction in margins following aggressive pricing by competitors as a reduced level of severe competition only a portion can be passed onto customers.potential business is pursued. A significant increase in the level of capital spending by the manufacturing sector is necessary before earnings willare likely to improve. Operations for the Six and Three Months Ended March 31,June 30, 2004 and 2003 Net Sales. Net sales for the six and three months ended March 31,June 30, 2004 were $46,787,000$100,432,000 and $53,646,000, respectively, compared to $43,530,000$89,025,000 and $45,495,000 for the same periodperiods of 2003. A discussion of the firstyear-to-date and second quarter sales for the Corporation's two segments is included below. BacklogOrder backlogs approximated $133,331,000$130,516,000 at March 31,June 30, 2004 in comparison to $112,923,000 at December 31, 2003 with improvement at2003. The increase is attributable to improvements in backlog for each of the segments. Costs of Products Sold. Costs of products sold, excluding depreciation, remained consistent at 78.6%were 79.8% and 79.1%78.3% of net sales for the six months ended June 30, 2004 and 2003, respectively, and 80.9% and 77.6% of net sales for the three - 14 - months ended March 31,June 30, 2004 and 2003, respectively. The increase is due to product mix as well as higher raw material and natural gas costs particularly for the Forged and Cast Rolls segment. Selling and Administrative. Selling and administrative expenses were comparable for the six and three months ended March 31,June 30, 2004 are comparable to that of the same periods of the prior year. Volume-related expenses such as commissions increased in connection with the higher sales levels, however, were offset by lower legal costs for case management and 2003. - 13 -insurance recovery relating to lawsuits filed in connection with asbestos-containing products manufactured decades ago. Income from Operations. Income from operations for the six and three months ended March 31,June 30, 2004 approximated $1,622,000$3,193,000 and $1,571,000, respectively, in comparison to $690,000$2,197,000 and $1,507,000 for the same periodperiods of the prior year. A discussion of firstyear-to-date and second quarter results for the Corporation's two segments is included below. Forged and Cast Rolls. Sales and operating income for the six and three months ended March 31,June 30, 2004 were better thanimproved over the comparable prior year period.periods. A strong backlogstronger demand by the steel industry contributed to the increase in sales, including an improvement in the level of export sales which have also been aided by more favorable foreign exchange rates. SignificantlyThe benefit to operating income from the additional volume was offset by higher natural gas, steel scrap and raw material costs havealloy costs. Additionally, the quarter was negatively impacted by one-time operational problems at the U.K. facility resulting in a loss for the quarter against operating results.income for the prior year quarter. Raw material surcharges have been added to the selling price of incoming orders; however, the level of order backlog is such that it will be towards year end before the escalation in costs will begin to be recovered. Backlog approximated $97,403,000$95,726,000 as of March 31,June 30, 2004 in comparison to $79,515,000$74,420,000 as of March 31,June 30, 2003. The increase is reflective of the improvement in demand for both the U.S. and U.K. operations and closure of several foreign competitors. Air and Liquid Processing. DespiteSales and operating income improved for the decrease in sales for thesix and three months ended March 31,June 30, 2004 againstin comparison to the comparablesame periods of the prior year period, earnings improved slightly due primarily to additional volume for the pumps business, which benefited from an increase in shipments of replacement pumps parts. However, reduced spendingWhile sales for the quarter for the air handling company improved from higher order intake earlier in the construction marketsyear, sales and operating income for capital equipment resulted in lower saleseach of air handling units andthe periods improved only marginally because of competitive market constraints. Results for the heat exchange equipment. Thecoil operations remain inline with the prior year periods. Although this segment wascontinues to be adversely impacted by legal and case management costs forassociated with personal injury claims and insurance recovery litigation related to asbestos- containing productassociated with asbestos-containing products and indemnity payments not expected to be recovered from insurance carriers, ofthese costs decreased by approximately $475,000$462,000 and $529,000$399,000 for the first quartersix and three months ended June 30, 2004 against the same periods of 2004 and 2003, respectively.the prior year. Backlog approximated $35,928,000$34,790,000 as of March 31,June 30, 2004 in comparison to $29,095,000$26,609,000 as of March 31,June 30, 2003; the increase is attributable to one large contract for air handling units. Other Income (Expense). The fluctuation in otherOther income (expense) for the six and three months ended June 30, 2004 approximated $268,000 and $86,000, respectively, in comparison to other expense of $(401,000) and $(155,000) - 15 - for the six and three months ended in 2003, respectively. The change is attributabledue primarily to gains on foreign exchange gains realizedtransactions in the first quarter 2004 principally due to the strengthening of the British pound against the dollar in comparison toversus losses on foreign exchange transactions in 2003. Income Taxes. The effective tax rate for continuing operations for the six months ended June 30, 2004 approximated 40.8% and for the three months ended March 31,June 30, 2004 approximated 33.0%49.3% in comparison to 65.7%59.5% and 57.5% for the comparable prior year period.periods. The 2003 effective rate includes establishing valuation allowances against certain foreign net operating losses and foreign tax credits. Discontinued Operations. IncomeLoss from discontinued operations includes, net of tax, the results of operations for the Plastic Processing Machinery segment which was sold in August 2003. This segment earnedincurred pre-tax incomelosses of approximately $81,000$(190,000) and $(271,000) for the six and three months ended March 31,June 30, 2003 on sales of $6,149,000.$12,401,000 and $6,252,000 for the respective periods. Net Income. As a result of all of the above, the Corporation earned net income for the six and three months ended March 31,June 30, 2004 of $1,208,000$2,048,000 and $840,000, respectively, in comparison to $197,000$588,000 and $391,000, respectively, for the six and three months ended March 31,June 30, 2003. Liquidity and Capital Resources Net cash flows provided by operating activities amounted to $2,170,000$4,328,000 for the threesix months ended March 31,June 30, 2004 in comparison to $(2,281,000) - 14 -$3,208,000 for the threesix months ended March 31,June 30, 2003. The improvement is due primarily to higher earnings and reimbursement of value-added taxes for the U.K. operations during the first quarter of 2004. Net cash flows provided byused in investing activities were $142,000$1,761,000 for the threesix months ended March 31,June 30, 2004 in comparison to a net use of $1,187,000and $2,635,000 for the threesix months ended March 31,June 30, 2003. Capital expenditures approximated $1,299,000$3,222,000 and $970,000,$2,405,000, respectively, for the same periods then ended. As of March 31,June 30, 2004, future capital expenditures totaling $5,593,000$5,342,000 have been approved. Funds on-hand, funds generated by future operations, proceeds from U.K. government grants of which $923,000 has been received to date and available lines of credit are expected to be sufficient to finance capital expenditure requirements. The Corporation also received the final proceeds from the sale of its Plastics Processing Machinery segment of $500,000 during the first quarter of 2004. Net cash flows used in financing activities were $416,000$1,313,000 for the threesix months ended March 31,June 30, 2004 and related to the payment of quarterly dividends at a rate of $0.10 per share offset by the proceeds from the issuance of stock under the Corporation's stock option plan. Net cash flows used in financing activities for the threesix months ended March 31,June 30, 2003 were $963,000$1,927,000 and related to the payment of quarterly dividends at a rate of $0.10 per share. The increase in the value of the British pound against the dollar reduced cash and cash equivalents by $526,000.$262,000 for the six months ended June 30, 2004. The Corporation maintains short-term lines of credit in excess of the cash needs of its businesses. The total available at March 31,June 30, 2004 was approximately $8,000,000 (including 2,100,000 British poundsGBP in the U.K. and 400,000 EuroEuros in Belgium). - 16 - Litigation and Environmental Matters See Note 10 to the consolidated financial statements. Forward-Looking Statements The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements made by or on behalf of the Corporation. Management's Discussion and Analysis and other sections of the Form 10-Q contain forward-looking statements that reflect the Corporation's current views with respect to future events and financial performance. Forward-looking statements are identified by the use of the words "believe," "expect," "anticipate," "estimate," "projects," "forecasts" and other expressions that indicate future events and trends. Forward-looking statements speak only as of the date on which such statements are made, are not guarantees of future performance or expectations and involve risks and uncertainties. In addition, there may be events in the future that the Corporation is not able to accurately predict or control which may cause actual results to differ materially from expectations expressed or implied by forward- looking statements. The Corporation undertakes no obligation to update any forward-looking statement, whether as a result of new information, events or otherwise. These forward-looking statements shall not be deemed incorporated by - 15 - reference by any general statement incorporating by reference this Form 10-Q into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934 and shall not otherwise be deemed filed under such Acts. ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK There were no material changes in the Corporation's exposure to market risk from December 31, 2003. ITEM 4 - CONTROLS AND PROCEDURES (a) Disclosure controls and procedures. As of the end of the period covered by this Form 10-Q, the Corporation evaluated the effectiveness of the design and operation of its disclosure controls and procedures. Disclosure controls and procedures are the controls and other procedures designed to ensure that the information required to be disclosed in reports filed with or submitted to the SEC are recorded, processed, summarized and reported in a timely manner. Robert A. Paul, Chief Executive Officer, and Marliss D. Johnson, Vice President, Controller and Treasurer, reviewed and participated in this evaluation. Based on this evaluation, Messrs. Paul and Johnson concluded that, as of the end of the period covered by this Form 10-Q, the Corporation's disclosure controls were effective. (b) Internal controls over financial reporting. Since the date of the evaluation described above, there have not been any significant changes in the Corporation's internal controls over financial reporting or in other factors that could significantly affect those controls. - 1617 - PART II - OTHER INFORMATION AMPCO-PITTSBURGH CORPORATION Item 1 Legal Proceedings The information contained in Note 10 to the consolidated financial statements (Litigation and Environmental Matters) is incorporated herein by reference. Items 2-4None2-3 None Item 4 Submission of Matters to a Vote of Security Holders On April 29, 2004 at the annual meeting of shareholders, the following individuals were elected directors of the Corporation by the following votes: For Withheld Leonard M. Carroll 8,902,249 71,002 Laurence E. Paul 8,757,927 215,324 Ernest G. Siddons 8,781,379 191,872 Item 5 Other Information The Corporation's chief executive officer and chief financial officer have provided the certifications with respect to the Form 10-Q that are required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. These certifications have been filed as Exhibits 31.1 and 31.2 and Exhibits 32.1 and 32.2, respectively. Item 6 Exhibits and Reports on Form 8-K (a) Exhibits 3. Articles of Incorporation and By-laws (a) Articles of Incorporation Incorporated by reference to the Quarterly Reports on Form 10-Q for the quarters ended March 31, 1983, March 31, 1984, March 31, 1985, March 31, 1987 and September 30, 1998. (b) By-laws Incorporated by reference to the Quarterly Reports on Form 10-Q for the quarters ended March 31, 1996 and June 30, 2001. Attached hereto as Exhibit 3 is an amendment to the by-laws adopted by the Board of Directors of the Corporation as of June 1, 2004 amending Article II, Section 8 and Article III, Sections 4 and 5. - 18 - 4. Instruments defining the rights of securities holders (a) Rights Agreement between Ampco-Pittsburgh Corporation and Chase Mellon Shareholder Services dated as of September 28, 1998. Incorporated by reference to the Form 8-K Current Report dated September 28, 1998. 10. Material Contracts (a) 1988 Supplemental Executive Retirement Plan Incorporated by reference to the Quarterly Report on Form 10-Q for the quarter ended March 31, 1996. (b) Severance Agreements between Ampco-Pittsburgh Corporation and certain officers and employees of Ampco- PittsburghAmpco-Pittsburgh Corporation. - 17 - Incorporated by reference to the Quarterly Report on Form 10-Q for the quarter ended September 30, 1988; the Quarterly Report on Form 10-Q for the quarter ended September 30, 1994; the Annual Report on Form 10-K for fiscal year ended December 31, 1994; the Quarterly Report on Form 10-Q for the quarter ended June 30, 1997; the Annual Report on Form 10-K for the fiscal year ended December 31, 1998; and the Quarterly Report on Form 10-Q for the quarter ended June 30, 1999. (c) 1997 Stock Option Plan, as amended. Incorporated by reference to the Proxy Statements dated March 14, 1997 and March 15, 2000. 31. Rule 13a-14(a)/15d-14(a) Certifications (1) Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (2) Certification of Vice President, Controller and Treasurer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 32. Section 1350 Certifications (1) Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (2) Certification of Vice President, Controller and Treasurer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (b) Reports on Form 8-K Dated January 27,April 21, 2004 announcing the Corporation's results for 2003. Dated February 13, 2004 announcing revision to the Corporation's results for 2003.three months ended March 31, 2004. - 1819 - SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. AMPCO-PITTSBURGH CORPORATION DATE: May 7,August 5, 2004 BY: s/Robert A. Paul Robert A. Paul PresidentChairman and Chief Executive Officer DATE: May 7,August 5, 2004 BY: s/Marliss D. Johnson Marliss D. Johnson Vice President Controller and Treasurer - 1920 - AMPCO-PITTSBURGH CORPORATION EXHIBIT INDEX Exhibit 3 - Articles of Incorporation and By-laws Amendment to the by-laws adopted by the Board of Directors of the Corporation as of June 1, 2004 Exhibit 31 - Rule 13a-14(a)/15d-14(a) Certifications (1) Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (2) Certification of Vice President, Controller and Treasurer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Exhibit 32 - Section 1350 Certifications (1) Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (2) Certification of Vice President, Controller and Treasurer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 - 2021 -