FORM lO-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 JuneSeptember 30, 1994

                                      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 August 10,November 11, 1994, 9,577,621 common shares were outstanding.

The exhibit index is located on page 12 of 37 pages.




                                    - 1 -


                         AMPCO-PITTSBURGH_CORPORATION

                                    INDEX


                                                                    Page_No.



Part I - Financial Information:

            Item 1 - Consolidated Financial Statements

                     Consolidated Balance Sheets -
                       JuneSeptember 30, 1994 and December 31, 1993        3

                     Consolidated Statements of Income -
                       SixNine months ended JuneSeptember 30, 1994
                       and 1993; Three Months Ended JuneSeptember 30, 
                       1994 and 1993                                   4

                     Consolidated Statements of Cash Flows -
                       SixNine Months Ended JuneSeptember 30, 1994
                       and 1993                                        5

                     Notes to Consolidated Financial
                       Statements                                      6

            Item 2 - Management's Discussion and Analysis of
                       Financial Condition and Results of
                       Operations                                      8



Part II - Other Information:

            Item 1 - Litigation5   Other Information                                10

            Item 6   Exhibits and Reports on Form 8-K                 10

            Signatures                                                11

            Exhibit Index                                             12

            Exhibit 1                                                 13

            Exhibit 2                                                 24

            Exhibit 27                                                37





                                   - 2 -


PART_I_-_FINANCIAL_INFORMATION AMPCO-PITTSBURGH_CORPORATION CONSOLIDATED_BALANCE_SHEETS (UNAUDITED) JuneSeptember 30, December 31, ____1994_____ ____1993____ Assets Current assets: Cash and cash equivalents $ 15,776,37319,619,161 $ 9,550,420 Receivables, less allowance for doubtful accounts of $329,117$332,346 in 1994 and $281,885 in 1993 20,859,74520,673,045 17,864,251 Inventories 30,279,20829,933,990 28,173,446 Investments available for sale, at market in 1994 7,226,7336,147,671 2,839,620 Other ___5,190,660___1,372,842 ___4,919,124 Total current assets 79,332,71977,746,709 63,346,861 Property, plant and equipment, at cost 98,965,13899,888,712 96,934,530 Accumulated depreciation _(49,360,089)_(50,803,129) _(46,346,106) Net property, plant and equipment 49,605,04949,085,583 50,588,424 Prepaid pension 14,826,89614,894,862 15,201,896 Other assets ___7,210,834___6,119,019 ___9,356,933 $150,975,498$147,846,173 $138,494,414 Liabilities and Shareholders' Equity Current liabilities: Current maturities of long-term debt $ 350,000 $ 783,333 Accounts payable 7,242,7076,133,468 5,380,015 Accrued payrolls and employee benefits 4,847,5154,948,738 5,272,877 Other ___9,987,060___8,709,422 ___9,127,459 Total current liabilities 22,427,28220,141,628 20,563,684 Long-term debt 1,350,000 1,350,000 Other liabilities __24,055,305__24,503,080 __25,430,200 Total liabilities 47,832,58745,994,708 47,343,884 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 9,577,621 in 1994 and 1993 9,577,621 9,577,621 Additional paid-in capital 102,555,980 102,555,980 Retained earnings (deficit) _(17,357,628)_(16,464,753) _(22,197,466) 94,775,97395,668,848 89,936,135 Translation and other adjustments 2,131,5692,455,251 1,214,095 Unrealized holding gains on securities ___6,235,369___3,727,366 ______-_____ Total shareholders' equity _103,142,911_101,851,465 __91,150,230 $150,975,498$147,846,173 $138,494,114
See Notes to Consolidated Financial Statements. - 3 -
AMPCO-PITTSBURGH_CORPORATION CONSOLIDATED_STATEMENTS_OF_INCOME (UNAUDITED) _Six_Months_Ended_June_30,_ _Three_Months_Ended_June_30,_Nine_Months_Ended_Sept._30, _Three_Months_Ended_Sept._30, 1994 1993 1994 1993 Net sales $_56,838,589 $_58,221,699 $_29,732,613 $_29,385,361$_84,428,496 $_81,921,467 $_27,589,907 $_23,699,768 Operating costs and expenses: Cost of products sold excluding depreciation 41,867,419 43,227,126 22,038,869 21,597,56261,845,036 60,438,503 19,977,617 17,211,377 Selling and administrative 8,457,232 9,731,373 4,145,130 4,669,46112,969,382 13,809,096 4,512,150 4,077,723 Depreciation ___2,756,062 ___2,693,336 ___1,374,231 ___1,310,358 __53,080,713 __55,651,835 __27,558,230 __27,577,381___4,124,037 ___3,999,658 ___1,367,975 ___1,306,322 __78,938,455 __78,247,257 __25,857,742 __22,595,422 Income from operations 3,757,876 2,569,864 2,174,383 1,807,9805,490,041 3,674,210 1,732,165 1,104,346 Other income and (expense): Gain on sale of investment 2,327,6592,554,294 6,489,738 730,150 6,489,738226,635 - Interest expense (110,598) (805,096) (59,640) (265,630)(160,244) (857,182) (49,646) (52,086) Other income (expense) - net ____(384,226) ____(316,611) ____(204,989) ____(191,026)____(450,942) ____(365,318) _____(66,716) _____(48,707) Income from continuing operations before provision for taxes on income 5,590,711 7,937,895 2,639,904 7,841,0627,433,149 8,941,448 1,842,438 1,003,553 Provision for taxes on income ___2,000,000 _____240,000 _____900,000 _____181,000___2,710,000 _____340,000 _____710,000 _____100,000 Income from continuing operations 3,590,711 7,697,895 1,739,904 7,660,0624,723,149 8,601,448 1,132,438 903,553 Discontinued operations: Loss from operations - (596,306) - (780,333)- Gain (loss) on disposal, net of an income tax provision of $931,000 in 1994 ___1,728,251 _(15,490,990) _______-_____ _(15,490,990)_______-____ Net income (loss) $ 5,318,9626,451,400 $ (8,389,401)(7,485,848) $ 1,739,9041,132,438 $ (8,611,261)903,553 Net income (loss) per common share: Continuing operations $ .38.49 $ .80.90 $ .18.12 $ .80.09 Discontinued operations _________.18 _______(1.68) ___________- _______(1.70)___________- Net income (loss) $ .56.67 $ (.88)(.78) $ .18.12 $ (.90).09 Cash dividends declared per share $ .05.075 $ .10.125 $ .025 $ .05.025 Weighted average common shares outstanding 9,577,621 9,577,621 9,577,621 9,577,621 See Notes to Consolidated Financial Statements
- 4 -
AMPCO-PITTSBURGH_CORPORATION CONSOLIDATED_STATEMENTS_OF_CASH_FLOWS (UNAUDITED) SixNine Months Ended JuneSept. 30, _____1994____ ____1993____ Cash flows from operating activities: Net income (loss) $ 5,318,9626,451,400 $ (8,389,401)(7,485,848) Adjustments to reconcile net income (loss) to net cash flows from operating activities: Depreciation and amortization 2,756,062 3,808,1214,124,037 5,067,899 (Gain) on sale of investment (2,327,659)(2,554,294) (6,489,738) (Gain) loss on disposal of discontinued operations (2,659,251) 15,490,990 Deferred income taxes 2,710,4643,304,958 - Other - net 128,002 84,921190,686 144,465 (Increase) decrease in assets: Accounts receivable (2,679,475) 2,400,955(2,414,897) 2,434,931 Inventories (1,815,360) 2,205,236(1,338,682) 3,483,069 Other assets (6,438) 477,7672,611,275 205,112 Increase (decrease) in liabilities: Accounts payable 1,809,113 (1,101,753)627,933 (1,331,033) Accrued payrolls and employee benefits (483,567) 1,523,361(401,892) 1,782,112 Other liabilities ____(708,214) __(1,377,912)__(2,340,094) __(3,126,955) Net cash flows from operating activities ___2,042,639 ___8,632,547___5,601,179 __10,175,004 Cash flows from investing activities: Proceeds from disposal of discontinued operations 2,898,566 30,268,9623,278,070 30,668,962 Proceeds from sales of investments 3,512,045 6,970,4184,309,579 6,720,746 Purchases of property, plant and equipment (1,452,818) (1,239,898)(2,195,365) (2,046,547) Proceeds from sale of property, plant and equipment ______18,505 _____132,452______19,253 _____132,429 Net cash flows from investing activities ___4,976,298 __36,131,934___5,411,537 __35,475,590 Cash flows from financing activities: Repayments of notes payable to bank - (13,000,000) Repayments of long-term debt (433,333) (25,963,195)(26,046,527) Dividends paid ____(479,125) ____(958,005)____(718,687) __(1,437,131) Net cash flows from financing activities ____(912,458) _(39,921,200)__(1,152,020) _(40,483,658) Effect of exchange rate changes on cash _____119,474 _____(18,213)_____208,045 _____(25,288) Net increase in cash 6,225,953 4,825,06810,068,741 5,141,648 Cash at beginning of year ___9,550,420 ___3,566,072 Cash at end of period $ 15,776,37319,619,161 $ 8,391,1408,707,720 Supplemental information: Interest payments $ 113,090158,490 $ 860,233904,597 Income tax payments 699,757 86,806(refunds) - net 1,033,167 (222,463) See Notes to Consolidated Financial Statements.
- 5 - AMPCO-PITTSBURGH_CORPORATION NOTES_TO_CONSOLIDATED_FINANCIAL_STATEMENTS 1. Unaudited_Consolidated_Financial_Statements Certain amounts for preceding periods have been reclassified for comparability with the 1994 presentation. The condensed consolidated balance sheet as of JuneSeptember 30, 1994, the consolidated statements of income for the three and sixnine month periods ended JuneSeptember 30, 1994 and 1993 and the consolidated statements of cash flows for the sixnine month periods then ended have been prepared by the Corporation without audit. In the opinion of management, all 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 financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation's annual report to shareholders for the year ended December 31, 1993. The results of operations for the periods ended JuneSeptember 30, 1994 are not necessarily indicative of the operating results for the full year. 2. Investments On April 2, 1993, Amersham International PLC (Amersham) acquired United States Biochemical Corporation (Biochem), including Ampco-Pittsburgh Corporation's investment therein. The proceeds to the Corporation were comprised of: cash $6,500,000 and common shares of Amersham valued at $2,300,000. The Corporation recorded a gain of $6,490,000 with respect to this transaction in the second quarter of 1993. In January 1994, the Corporation received a payment of $1,598,000 from Amersham, composed of cash of $814,000 and 52,466 shares of Amersham valued at $784,000 in satisfaction of a contingent purchase price in connection with their 1993 purchase of the Corporation's 20% interest in Biochem. As no value was assigned previously to the contingent purchase price, the settlement was recorded as a gain. During the second quarterand third quarters of 1994, the Corporation sold 160,000212,861 shares of its holdings in Amersham, realizing proceeds of $2,458,000$3,256,000 and a pre-tax gain of $730,000.$957,000 (including $227,000 in the third quarter). The Corporation has remaining 89,58736,726 shares of Amersham of which 36,726 shares are restricted from sale until May 1996. During the first quarter of 1994, the Corporation sold 243,500 shares of its interest in Northwestern Steel and Wire Company (Northwestern), realizing proceeds of $2,779,000 and a pre-tax gain of $2,659,000. Consistent with the previous accounting for Northwestern, this gain was reflected in discontinued operations net of a deferred tax provision of $931,000. At JuneSeptember 30, 1994, the Corporation owns 862,831 shares of Northwestern. - 6 - The Northwestern and unrestricted Amersham shares held by the Corporation have been reclassified as "available for sale" in accordance with SFAS No. 115 and reported at fair value, with the unrealized gainsgain included in shareholders' equity. The excess of market value over carrying value of $6,235,000$3,727,000 at JuneSeptember 30, 1994, net of a deferred tax charge of $2,000,000, has been included in shareholders' equity. 3. Disposition On May 6, 1993, the Corporation sold its air handling operations in the United States, Canada and Mexico to Howden Group, PLC for a cash purchase price of $34,250,000. The transaction resulted in a loss of $15,491,000. 4. Litigation The Corporation had previously reported on litigation against it in connection with the Chapter 11 filing of Valley-Vulcan Mold Company (Valley), of which a subsidiary of the Corporation is a 50% partner. On April 4, 1994, the Bankruptcy Court issued a favorable judgment denying all claims against the Corporation. No reserve had been established for the outcome of this litigation based on the Corporation's belief that it had meritorious defenses. The plaintiff in the case, the unsecured creditors committee of Valley, has filed a notice of appeal from the Court's decision. In addition to the litigation noted above, the Corporation is from time to time subject to routine litigation incidental to its business. The Corporation believes that the results of the above noted litigation and other pending legal proceedings will not have a materially adverse effect on the Corporation's financial condition or results of operation. 5. Inventory
Inventories are comprised of the following: June
September 30, December 31, ____1994____ ____1993____ Raw materials $ 4,985,8335,433,202 $ 4,541,169 Work-in-process 17,161,09817,385,313 16,081,343 Finished goods 6,048,7004,919,441 5,614,401 Supplies ___2,083,577___2,196,034 ___1,936,533 $ 30,279,20829,933,990 $ 28,173,446
6. Provision_for_taxes_on_income The difference in tax provisions from statutory rates for 1993 were due principally to the capital gain on the sale of Biochem being more than offset by the capital loss from the sale of the air handling operations. 7. Net_Income_Per_Common_Share Net income per common share is computed on the basis of a weighted number of shares of Ampco-Pittsburgh Corporation's common stock outstanding, which has remained unchanged at 9,577,621 shares, for the periods presented.
- 7 - AMPCO-PITTSBURGH_CORPORATION MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL_CONDITION_AND_RESULTS_OF_OPERATIONS Operations for the SixNine and Three Month Periods_Ended_June_30,_1994_and_1993__ Net sales of $29,733,000 in the second quarter of 1994 were comparable to sales of $29,385,000 in the same period of the prior year.Periods_Ended_September_30,_1994_and_1993 Net sales for the first half ofnine months ended September 30, 1994 are lowerincreased by 2.4%$2,507,000 or 3% over 1993. Net sales for the third quarter increased by $4,013,000 or 17% compared to 1993 due principally to the first quarter impact of a strike at Aerofin's heat exchange coil business.reflecting improved volume for all operations. The order backlog at JuneSeptember 30, 1994 was $62,900,000$59,800,000 compared with $56,200,000 at December 31, 1993 and $59,200,000$58,500,000 at JuneSeptember 30, 1993. The cost of products sold relationships for the sixnine and three months ended JuneSeptember 30, 1994 were 73.7%73.3% and 74.1%72.4%, respectively. This compares with the prior comparable periods at 74.2%73.8% and 73.5%72.6%, respectively. Year-to-date margins have improved modestly; however, further improvement was impacted by increased costsa strike at Aerofin which also resulted in a reduction in first quarter shipments and subsequent replacement of a major portion of the labor force. Aerofin labor dispute.is now fully operational. Selling and administrative expenses declined by $1,275,000$840,000 or 13%6% for the year-to-date period and $524,000 or 11% for the second quarter, both compared to the prior year.period. The decline was primarily due to a combination of staff and expense reductions and increased fee income for services provided by the Corporation to others. Selling and administrative expenses increased by $434,000 or 11% for the third quarter compared to 1993 due principally to increased commissions as a result of the higher sales level. Due to the above, the income from operations was $3,758,000$5,490,000 and $2,174,000$1,732,000 for the sixnine and three month periods ended JuneSeptember 30, 1994, respectively. This compares with prior year comparable periods at $2,570,000$3,674,000 and $1,808,000,$1,104,000, respectively. For a discussion on the gainsgain on sales of investments, see Notes to Financial Statements - Note 2. Interest expense was lower in the year-to-date 1994 periodsperiod due to the prepayment of bank debt in the second quarter of 1993 following the sale of the air handling group (AHG). For a discussion on the provision for taxes on income, see Notes to Financial Statements - Note 6. Discontinued operations include a gain in 1994 from the partial disposition of shares held in Northwestern Steel and Wire Company (Northwestern). (See Notes to Financial Statements - Note 2). The 1993 amounts represent the operating results and loss on sale of the AHG. As a result of all of the above, the Corporation had net income for the sixnine and three months ended JuneSeptember 30, 1994 of $5,319,000$6,451,000 and $1,740,000,$1,132,000, respectively. This compares with a net lossesloss in 1993 for the prior year comparable periodsnine month period of $8,389,000$(7,486,000) and $8,611,000, respectively.net income for the three month period of $904,000. - 8 - As a result of replacing part of the former workforce at Aerofin, the labor dispute, although ongoing, is expected to have less of an impact on earnings during the second half of the year. Liquidity_and_Capital_Resources Net cash flow from operating activities was positive for the sixnine months ended JuneSeptember 30, 1994 at $2,043,000$5,601,000 and compares with positive cash flows of $8,633,000$10,175,000 for the comparable period 1993. Net cash outflow for working capital changes and payments associated with discontinued operations was $3,884,000$3,256,000 in 1994 compared to net cash inflows of $4,128,000$3,447,000 in 1993. The 1994 net cash outflow reflects an increased level of trade receivables compared to 1993 due to timing ofthe increased sales withinactivity in the third quarter. The 1993 net cash inflow included a reduction in working capital for the air handling operations prior to sale. Net cash flow from operating activities in 1994 includes a recovery of $2,200,000 from the Chapter 11 estate of Valley-Vulcan Mold Company in connection with the Corporation's lien in respect of a previously paid industrial revenue bond guarantee. (See Notes to Financial Statements - Note 4. The net cash inflow for investing activities in 1994 includes proceeds from the sale of Amersham and Northwestern shares and the contingent purchase price receipt from Amersham. Capital expenditures for 1994 totaled $1,453,000$2,195,000 compared to $1,240,000$2,047,000 in 1993. Capital appropriations carried forward from JuneSeptember 30, 1994 total $1,784,000.$1,452,000. Capital requirements are expected to be financed from funds internally generated. The Corporation maintains short-term lines of credit and a revolving credit agreement in excess of the cash needs of its businesses. The total available at JuneSeptember 30, 1994 was $22,000,000. At JuneSeptember 30, 1994, the Corporation owned 862,831 shares of Northwestern which had a market value of $6,471,000.$6,148,000. The Corporation intends to sell its shares in Northwestern in an orderly manner, depending on market conditions. The Corporation also owned 89,58736,726 shares of Amersham of which 36,726 shares are restricted from sale until May 1996. Subsequent to the end of the second quarter, the 52,861 unrestricted shares of Amersham were sold realizing proceeds of $798,000 and a gain of $227,000. With respect to environmental concerns, the Corporation has been named a potentially responsible party at several sites by federal, state and local authorities. The Corporation has accrued for costs of remedial actions it would likely be required to take. In addition, the Corporation has provided for environmental clean-up costs related to preparing its discontinued business facilities for sale. While it is not possible to quantify with certainty the potential of actions regarding environmental matters, particularly any future remediation and other compliance efforts, in the opinion of management, compliance with the present environmental protection laws will not have a material adverse effect on the financial condition or results of operations of the Corporation. - 9 - PART_II_-_OTHER_INFORMATION AMPCO-PITTSBURGH_CORPORATION Items 1-4 None Item 1 Litigation Update to Item 35 Other_Information On September 8, 1994, Marshall L. Berkman, Chairman and Chief Executive Officer, and Ronald L. Cale, Manager of Form 10-K forTax, died as a result of the fiscal year ended December 31, 1993. There have been no significant developments incrash of U.S. Air Flight 427. On September 20, 1994, the matters described in Item 3Board of Form 10-K forDirectors elected Louis Berkman as Chairman of the fiscal year ended December 31, 1993 since the matters reported in the 10-Q filed for the quarter ended March 31, 1994. Items 2 - 5 NoneBoard, Robert A. Paul as President and Chief Executive Officer, Ernest G. Siddons as Executive Vice President and Chief Operating Officer, and Robert J. Reilly as Treasurer and Controller. Winifred Jones was named Manager of Tax. Item 6 Exhibits and Reports on Form 8-K (a) Exhibits None1. Amended and Restated by-laws (3) 2. Category 1 Severance Agreement between Ampco-Pittsburgh Corporation and Louis Berkman (10) 27. Financial Data Schedule (b) Reports on Form 8-K None - 10 - 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: August_10,November_11,_1994 BY:s/Marshall_L._Berkman________ Marshall L. Berkman ChairmanRobert_A._Paul_____________ Robert A. Paul President and Chief Executive Officer DATE: August_10,November_11,_1994 BY:s/Ernest_G._Siddons__________ Ernest G. Siddons SeniorExecutive Vice President Finance and TreasurerChief Operating Officer - 11 - AMPCO-PITTSBURGH_CORPORATION EXHIBIT_INDEX Page_No. Exhibit 1 - Amended and restated by-laws (3) 13 of 37 pages Exhibit 2 - Category I Severance Agreement between 24 of 37 pages Ampco-Pittsburgh Corporation and Louis Berkman (10) Exhibit 27 - Financial Data Schedule (FDS) 37 of 37 pages - 12 -