1



                                   FORM 10-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                June 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 No.     1-873-2
                      -----------------------------------------------

                                  ARMCO INC.
                                  ----------
            (Exact name of registrant as specified in its charter)

              Ohio                                   31-0200500
- ----------------------------------      ---------------------------------
  (State or other jurisdiction of       (I.R.S. Employer Identification No.)
   incorporation or organization)

           One Oxford Centre, 301 Grant St., Pittsburgh, PA 15219-1415
       ---------------------------------------------------------------------
              (Address of principal executive offices, Zip Code)

                                (412) 255-9800
              --------------------------------------------------
             (Registrant's telephone number, including area code)

- ---------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last 
report)

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 
filing requirements for the past 90 days.
                              Yes  X         No     
                                  ----          ----

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and 
reports required to be filed by Sections 12, 13 or 15(d) of the Securities 
Exchange Act of 1934 subsequent to the distribution of securities under a 
plan confirmed by a court.
                              Yes            No     
                                 ----          ----

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of 
common stock, as of the latest practicable date.

Shares of common stock outstanding at July 31, 1994:  104,692,152


2


                                   ARMCO INC.

                                     INDEX



                                                                    Page
                                                                    ----

Part I.   Financial Information

          Condensed Statement of Consolidated Financial Position -
             June 30, 1994 and December 31, 1993                      2

          Condensed Statement of Consolidated Operations and 
          Retained Deficit -
             Three and Six Months Ended June 30, 1994 and 1993        3

          Condensed Statement of Consolidated Cash Flows - 
             Six Months Ended June 30, 1994 and 1993                  4

          Notes to Condensed Consolidated Financial Statements     5-10

          Management's Discussion and Analysis of the Condensed
             Consolidated Financial Statements                    11-17

          Segment Report                                             18


Part II.  Other Information

          Item 1  Legal Proceedings                                  19

          Item 6  Exhibits and Reports on Form 8-K                   20

          Signatures                                                 22

          Exhibits
                                      -1-

 3
                               ARMCO INC.
         CONDENSED STATEMENT OF CONSOLIDATED FINANCIAL POSITION
                              (Unaudited)
(Dollars in millions)                              June 30,      December 
31,
                                                    1994             1993  
                                                   -------         --------   
                                                          
ASSETS
Current assets
  Cash and cash equivalents                     $  152.1        $   183.5 
  Receivables, less allowance for doubtful accts   186.2            185.1 
  Inventories (Note 2)                             177.2            205.5 
  Net assets held for sale                          27.5             30.9 
  Other   (Note 4)                                  44.1             20.4 
- --------------------------------------------------------------------------
   Total current assets                            587.1            625.4 

Investments
  Investment in National-Oilwell (Note 5)           88.4             83.9 
  Investment in North American Stainless (Note 5)   50.3             43.8 
  Investment in AFSG (Note 6)                       97.1             97.1 
  Other, less allowance for impairment              29.5             44.3 

Property, plant and equipment                    1,023.5            983.0 
Accumulated depreciation                          (479.2)          (455.2)
- --------------------------------------------------------------------------
Property, plant and equipment - net                544.3            527.8 
 
Deferred tax asset                                 338.5            295.6 
Goodwill and other intangible assets               159.7            162.6 
Other assets                                        20.4             24.2 
- --------------------------------------------------------------------------
     Total assets                               $1,915.3         $1,904.7 
- --------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities
  Accounts and notes payable                    $  110.1        $   119.6 
  Employee benefit obligations                     137.0             98.3 
  Accrued salaries and wages                        30.1             28.7 
  Other accrued liabilities                         93.7             98.1 
  Current portion of long-term debt 
    and lease obligations                            2.7              8.3 
- ------------------------------------------------------------------------- 
     Total current liabilities                     373.6            353.0 

Long-term debt and lease obligations, 
  less current portion                             381.9            379.7 
Long-term employee benefit obligations           1,265.4          1,270.9 
Other liabilities                                  138.8            204.5 
Commitments and contingencies (Notes 6 and 9)
Class B common stock of subsidiary,
  redemption values $12.7 and $13.2                  9.9              9.7 
Shareholders' deficit (Note 8)
  Preferred stock - Class A                        137.6            137.6 
  Preferred stock - Class B                         48.3             48.3 
  Common stock                                       1.0              1.0 
  Additional paid-in capital                       953.5            951.1 
  Retained deficit                              (1,416.5)        (1,450.3)
  Unrealized gain on equity securities              26.1              -
  Other                                             (4.3)            (0.8)
- --------------------------------------------------------------------------
   Total shareholders' deficit                    (254.3)          (313.1)
- --------------------------------------------------------------------------
   Total liabilities and shareholders' deficit  $1,915.3         $1,904.7 
- --------------------------------------------------------------------------
<FN>
See Notes to Condensed Consolidated Financial Statements

                                       -2-

  4
                                  ARMCO INC.
                CONDENSED STATEMENT OF CONSOLIDATED OPERATIONS
                             AND RETAINED DEFICIT    
                                 (Unaudited)
(Dollars and shares in millions
except per share amounts)
                                   Three Months Ended       Six Months Ended
                                         June 30,                June 30,   
                                   ------------------       ----------------
                                     1994       1993         1994        1993 
                                    -----      -----        -----       -----
                                                         
Net sales                          $354.9    $ 454.1      $ 734.5     $ 880.7 
Cost of products sold              (316.3)    (405.6)      (663.0)     (792.8)
Selling and administrative expenses (24.6)     (31.5)       (48.4)      (63.0)
Special charge  (Note 3)               -          -         (20.0)         -  
- -----------------------------------------------------------------------------
Operating profit                     14.0       17.0          3.1        24.9 
Interest income                       1.9        1.3          3.8         2.9 
Interest expense                     (8.4)     (10.6)       (17.3)      (21.4)
Sundry other - net                  (10.4)     (11.1)       (21.1)      (16.8)
- -----------------------------------------------------------------------------
Loss before income taxes             (2.9)      (3.4)       (31.5)      (10.4)
Credit for income 
  taxes (Notes 4 and 10)             29.8        2.2         29.6         9.1
- -----------------------------------------------------------------------------
 Income (loss) from Armco and 
  consolidated subsidiaries          26.9       (1.2)        (1.9)       (1.3)
Equity in losses of Armco Steel 
  Company, L.P. (Note 4)               -          -            -        (17.9)
Gain on investment in 
  Armco Steel Company, L.P. (Note 4) 36.5         -          36.5          -  
Equity in income (loss) of 
  equity companies (Note 5)           6.5       (0.2)         8.1        (3.3)
- -----------------------------------------------------------------------------
Income (loss) from continuing 
  operations                         69.9       (1.4)        42.7       (22.5)
Discontinued operations 
  -Worldwide Grinding Systems
     Income from operations            -        10.1           -          9.2 
- -----------------------------------------------------------------------------
Income (loss) before cumulative 
  effect of accounting changes       69.9        8.7         42.7       (13.3)
Cumulative effect of changes in 
  accounting for postretirement 
  and postemployment benefits and 
  income taxes (Note 11)              -           -            -       (307.5)
- -----------------------------------------------------------------------------
Net income (loss)                    69.9        8.7         42.7      (320.8)
Retained deficit, 
  beginning of period            (1,482.0)  (1,124.7)    (1,450.3)     (790.7)
Preferred stock dividends            (4.4)      (4.4)        (8.9)       (8.9)
- -----------------------------------------------------------------------------
Retained deficit, end of period $(1,416.5) $(1,120.4)   $(1,416.5)  $(1,120.4)
- -----------------------------------------------------------------------------
Weighted average number of 
  common and common equivalent 
  shares outstanding-primary        104.6      104.2        104.4       103.7
Net income (loss) applicable 
  to common stock                 $  65.5    $   4.3      $  33.8     $(329.7)
Per share of common stock-primary
Income (loss) from continuing 
  operations                      $  0.63    $ (0.06)     $  0.32     $ (0.30)
Income from discontinued 
  operations                          -         0.10           -         0.09 
- -----------------------------------------------------------------------------
Income (loss) before cumulative 
  effect of accounting changes       0.63       0.04         0.32       (0.21)
Cumulative effect of changes in 
  accounting for postretirement 
  and postemployment benefits and 
  income taxes                        -           -             -       (2.97)
- -----------------------------------------------------------------------------
Net income (loss) per share 
  - primary                     $    0.63    $  0.04     $    0.32    $ (3.18)
Net  income (loss) per share 
  - fully dilutive                   0.55         *             *          *
Cash dividends per share
  $2.10 Class A                 $   0.525    $ 0.525     $   1.050    $ 1.050 
  $3.625 Class A                    0.906      0.906         1.813      1.813 
  $4.50 Class B                     1.125      1.125         2.250      2.250
<FN>
*  Antidilutive or dilution less than 3%
See Notes to Condensed Consolidated Financial Statements

                                        -3-
 5
                                ARMCO INC.
             CONDENSED STATEMENT OF CONSOLIDATED CASH FLOWS
                               (Unaudited)
(Dollars in millions)                               Six Months Ended
                                                        June 30,
                                                   ------------------
                                                    1994        1993
                                                   ------      ------
                                                      
Cash flows from operating activities:
Net income (loss)                                $  42.7    $ (320.8)
Adjustments to reconcile net income (loss) to 
  net cash provided by (used in) operating 
  activities:
    Depreciation and lease-right amortization       24.6        28.1 
    Income from discontinued operations               -         (9.2)
    Gain on sales of investments and facilities    (67.2)       (0.9)
    Equity in undistributed (earnings) losses 
      of associated companies                       (5.7)       21.4 
    Special charge                                  20.0          -
    Cumulative effect of accounting changes           -        307.5 
    Other                                            3.5         5.8 
Change in assets and liabilities, net of 
      effects of acquisitions and dispositions:
    Accounts receivable                             (8.2)      (39.9)
    Inventory                                       28.2       (14.1)
    Payables and accrued expenses                   10.9        (8.1)
    Other assets and liabilities - net             (28.1)       20.0 
- ---------------------------------------------------------------------
  Net cash provided by (used in) operating 
    activities                                      20.7       (10.2)
- ---------------------------------------------------------------------
Cash flows from investing activities: 
    Net proceeds from the sale of businesses 
      and asset                                      1.8        12.9 
    Proceeds from the sale and maturity of 
       marketable securities                          -          1.8 
    Proceeds from the sale of investments           15.9         4.5 
    Purchase of marketable securities                 -         (0.1)
    Purchase of investments                         (8.3)       (0.9)
    Contributions to equity investees               (6.1)       (4.6)
    Capital expenditures                           (41.0)      (17.5)
    Net cash used in discontinued operations        (2.5)      (43.4)
    Other                                            2.7         0.2 
- ---------------------------------------------------------------------
  Net cash used in investing activities            (37.5)      (47.1)
- ---------------------------------------------------------------------
Cash flows from financing activities: 
    Proceeds from drawdown of construction debt      7.5          -
    Principal payments on debt                     (10.9)       (5.2)
    Change in notes payable                         (0.8)       (2.4)
    Dividends paid                                  (8.9)       (8.9)
    Other                                           (1.7)        0.9 
- ---------------------------------------------------------------------
  Net cash used in financing activities            (14.8)      (15.6)
- ---------------------------------------------------------------------
Effect of exchange rate changes on cash and 
  cash equivalents                                   0.2        (2.6)
- ---------------------------------------------------------------------
Net change in cash and cash equivalents            (31.4)      (75.5)
Cash and cash equivalents:  
    Beginning of year                              183.5       171.3 
- ---------------------------------------------------------------------
    End of period                                 $152.1      $ 95.8 
- ---------------------------------------------------------------------
Supplemental disclosures of cash flow information: 
    Cash paid during the period for: 
      Interest                                    $ 17.3      $ 22.1 
      Income taxes                                   0.1         1.6 
Supplemental schedule of noncash investing and 
  financing activities: 
    Issuance of restricted stock                     2.5         0.1 
<FN>
See Notes to Condensed Consolidated Financial Statements.

                                       -4-
6
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  
                                    (Unaudited)
(Dollars in millions, 
except per share amounts)

 1.   The condensed consolidated financial statements of Armco Inc. (Armco)
      should be read in conjunction with the financial statements in Armco's
      Annual Report to Shareholders for the year ended December 31, 1993.

      In the opinion of Armco's management, the accompanying condensed
      consolidated financial statements contain all adjustments, which were
      of a normal recurring nature, necessary to present fairly, in all
      material respects, the financial position as of June 30, 1994, the
      results of operations for the three and six months ended June 30, 1994
      and 1993 and cash flows for the six months ended June 30, 1994 and
      1993.  The results of operations for the three and six months ended
      June 30, 1994 are not necessarily indicative of the results to be
      expected for the year 1994.

 2.   Armco's inventories are valued at the lower of cost or market.  Cost
      of inventories at most of Armco's domestic operations is measured on
      the LIFO - Last In, First Out - method.  Other inventories are valued
      principally at average cost.


                                                June 30,     December 31,
      Inventories on LIFO:                        1994          1993
                                                --------     -----------
                                                         
        Finished and semi-finished              $ 158.0        $ 190.8
        Raw materials and supplies                 26.9           21.5
        Less - Adjustment to state
          inventories at LIFO value               (36.5)         (38.5)
                                                --------       --------
            Total                                 148.4          173.8
                                                --------       --------
      Inventories on average cost:
        Finished and semi-finished                 11.2           14.1
        Raw materials and supplies                 17.6           17.6
                                                --------       --------
            Total                                  28.8           31.7
                                                --------       --------
            Total inventories                   $ 177.2        $ 205.5
                                                ========       ========



 3.   In the six months ended June 30, 1994, Armco recorded a special charge
      of $20.0 for expenses associated with the temporary idling and
      restructuring of its Empire-Detroit steelmaking facilities in
      Mansfield and Dover, Ohio.  These facilities are to be idled until
      completion of construction of a new thin-slab continuous caster at the
      Mansfield facility, scheduled for the second quarter of 1995. 
      Approximately two-thirds of the charge is associated with group
      insurance, workers' compensation and other benefits for employees
      while the plant is idled.  The remaining third of the charge relates
      to inventory writedowns and work force reductions.  The liabilities
      related to this charge are recorded primarily in the current portion
      of employee benefit obligations in the Condensed Statement of
      Consolidated Financial Position.

 4.   On April 7, 1994, Armco Steel Company, L.P. (ASC), a fifty percent
      owned joint venture limited partnership between subsidiaries of Armco
      and Kawasaki Steel Corporation, completed an initial public offering
      and recapitalization.  As part of this transaction, the business and
      assets of ASC were transferred to AK Steel Corporation (AK Steel), a
      newly formed, publicly traded company.  In exchange for its interest
      in ASC, Armco received 1,023,987 shares of stock in AK Steel with a
      June 30, 1994 market value of $26.1, recorded in Other current assets
      with a corresponding credit in Unrealized gain in equity securities.
      The stock represents about four percent of the outstanding AK Steel
      shares.  In addition, Armco was released from certain obligations to
      make future cash payments to the former joint venture.  The number of
      shares received and other terms of the restructuring and
      recapitalization were determined by arm's-length negotiations.

      As a result of the transaction, in the three and six months ended June
      30, 1994, Armco recognized nonrecurring gains totaling $66.5, or $.64
      per share, primarily as a result of its release from certain
      obligations, as discussed above, recognition of deferred pension
      curtailment gains established at ASC's formation and a tax benefit
      related to the effect of this transaction on Armco's deferred tax
      asset position.  Of the $66.5, a $30.0 tax benefit is recorded in
      Credit for income taxes and $36.5 is recognized as a Gain on
      investment in Armco Steel Company, L.P.  In 
                                            -5-
7
      addition, should Armco decide to sell its shares in AK Steel,
      following the 180-day waiting period included in the transaction
      agreement, it would recognize a gain equal to the net proceeds
      received upon such sale.

      Losses incurred by ASC during the first quarter of 1993 reduced
      Armco's investment in ASC to zero, after which Armco stopped recording
      its equity in losses of the joint venture.

 5.   Armco and Acerinox S.A. of Spain each own a 50% partnership interest
      in North American Stainless (NAS) through their respective
      subsidiaries, First Stainless Inc. and Stainless Steel Invest, Inc.
      On July 18, 1994, Armco announced the signing of a letter of intent to
      sell 90% of its 50% equity interest in NAS for $73.0 in cash.  Armco
      expects to record a gain of approximately $27.0 on completion of the
      sale, which  is expected to occur in the third quarter of this year.  

      In the second quarter of 1994, Armco and Acerinox, together invested
      an additional $12.1 in NAS.  Armco is currently limited, under its
      debt agreements, as to the amount of contributions it can make to its
      joint venture partnerships.

      In the three and six months ended June 30, 1994, National-Oilwell, 
      Armco's oil field equipment joint venture with USX, sold certain
      productive assets and lines of business.  In the three and six month
      periods, Armco recognized $4.4 in equity income related to the net
      gain on these sales.

 6.   Armco Financial Services Group (AFSG) consists primarily of insurance
      companies which Armco intends to sell and which continue underwriting
      activities (AFSG companies to be sold) and insurance companies that
      have stopped writing new business for retention and are being
      liquidated (runoff companies).  

      Armco signed a definitive agreement, dated August 2, 1994, to sell the
      AFSG companies to be sold.  The agreement is subject to a number of
      conditions, including approvals by regulatory authorities.  The
      proceeds from the sale of these businesses have been pledged as
      security for certain note obligations due to the runoff companies and
      will be retained in the investment portfolio of the runoff companies.

      Armco's investment in the AFSG companies to be sold is recorded at net
      realizable value, or $73.9 at June 30, 1994.  These businesses are
      accounted for as discontinued operations and, as such, Armco does not
      recognize, in its financial statements, AFSG's results of operations. 
      The following presents the summarized results of operations and
      financial condition of the AFSG companies to be sold:


                                      Three Months Ended    Six Months Ended
                                          June 30,               June 30,   
                                      ------------------    -----------------
     Results of Operations                1994      1993      1994     1993
     ---------------------                ----      ----      ----     ----
                                                          
    Premiums earned                       $54.3    $57.1    $108.2    $115.6
    Losses and loss adjustment
       expenses                           (40.9)   (44.5)    (85.6)    (87.2)
    Underwriting expenses                 (20.7)   (21.2)    (41.8)    (43.4)
                                          ------   ------    ------    ------
       Underwriting loss                   (7.3)    (8.6)    (19.2)    (15.0)
    Investment income                       7.3     10.3      14.6      20.7
    Other income (expenses)                (0.1)     1.1      (0.1)     (0.2)
                                          ------   ------    ------    ------
       Income (loss) before
          effect of accounting change      (0.1)     2.8      (4.7)      5.5
    Cumulative effect of accounting
       change for postretirement benefits    -        -          -     (14.0)
                                          ------  --------   -------   -------
    Net income (loss)                    $ (0.1)  $  2.8    $ (4.7)   $ (8.5)
                                         =======  ========  ========  ========

                                          -6-

8


                                          June 30,      Dec. 31,
    Financial Condition	                    1994         1993
    -------------------                   -------       -------
                                                 
    Assets:
        Invested assets                    $408.4        $440.7
        Receivables                          88.4          87.7
        Other  assets                        40.4          43.0
                                           ------        ------
            Total assets                    537.2         571.4

    Liabilities:
        Property and casualty reserves      399.0         398.3
        Payables and other liabilities       30.5          37.2
                                            -----         -----
            Total liabilities               429.5         435.5
                                            ------        -----
    Net assets                              107.7         135.9

    Net income not recognized                (5.7)        (10.4)
    Unrealized investment (gain) loss
        not recognized                       10.2         (13.3)
    Loss on disposal of business            (45.0)        (45.0)
    Net liabilities to be retained            6.7           6.7
                                            ------        ------

    Armco's investment                     $ 73.9        $ 73.9
                                           =======       ======



      The runoff companies are accounted for by Armco as discontinued
      operations under the liquidation basis of accounting whereby all
      future cash inflows and outflows are considered.  Armco believes,
      based on current facts and circumstances, including the opinion of
      outside actuaries, that future changes in estimates of net
      losses relating to the ultimate liquidation of the runoff companies
      will not be material to Armco's financial position or liquidity.  As
      of June 30, 1994 and December 31, 1993, Armco's investment in the net
      assets of the runoff companies was $23.2.

      There are various matters pending which involve AFSG, relating to
      litigation, arbitration and regulatory affairs, including matters
      related to Northwestern National Insurance Company, a runoff company
      currently involved in, among other matters, arbitration and litigation
      with respect to certain reinsurance programs.  The ultimate liability
      from such matters at June 30, 1994 cannot be determined; but in
      Armco's opinion, based on current facts and circumstances and the
      views of outside counsel and advisors, any liability resulting will
      not materially affect Armco's financial condition or liquidity.
      However, it is possible that due to fluctuations in Armco's results,
      future developments with respect to changes in the ultimate liability
      could have a material effect on future interim or annual results of
      operations.

 7.   Armco has in place an agreement with a group of banks to provide a
      credit facility for borrowings up to $170.0 on a revolving credit
      basis until December 31, 1995, secured by certain of Armco's
      receivables and inventories.  At June 30, 1994, Armco had no
      borrowings outstanding under the agreement, but had utilized $83.8 of
      the credit facility as support for letters of credit.

      As amended in the second quarter of 1994, the credit agreement
      requires Armco to maintain a minimum working capital of $150.0 from
      May 1, 1994 through August 31, 1994, dropping to $130.0 from September
      1, 1994 through December 31, 1994.  At June 30, 1994, Armco's working
      capital, as defined, was $212.7.  In addition, Armco must maintain
      cumulative net income greater than zero for the year 1994, increasing
      by $10.0 per quarter  in 1995, and meet certain ratio requirements.
      Noncompliance with any of these covenants or the occurrence of any
      other event of default could result in the lending banks terminating
      their commitments under the credit agreement and/or accelerating the
      payment of amounts due thereunder.  
                                        -7-
9

 8.   Under the terms of the credit agreement (Note 7), Armco is not
      permitted to pay cash dividends on its common stock.  The payment of
      dividends on preferred stock is prohibited if Armco is in default
      under the credit agreement.  

      Under the terms of the indentures for Armco's 11.375% Senior Notes Due
      1999 and 9.375% Senior Notes Due 2000, Armco cannot pay a dividend on
      its common stock or repurchase its capital stock, unless it meets
      certain financial tests described in the indentures.  Armco does not
      expect to be able to meet these tests in the near term.

      Armco is incorporated in the State of Ohio and is permitted to pay
      dividends on its common and preferred stock only to the extent that it
      has surplus as defined in the corporate statute of Ohio.  At June 30,
      1994, the amount from which Armco is permitted to pay dividends was
      $123.3.

      At its July 1994 meeting, the Board of Directors declared the regular
      quarterly dividends payable on Armco's $2.10 Cumulative Convertible
      Class A, $3.625 Cumulative Convertible Class A and $4.50 Cumulative
      Convertible Class B preferred stock issues.

 9.   A subsidiary of LTV Steel Company and First Taconite Company, a
      subsidiary of Armco, each owned a 50% interest in the properties and
      assets of Reserve Mining Company (Reserve Mining), a Minnesota
      partnership that produced taconite iron ore pellets and which filed
      for reorganization under Chapter 11 in 1986.  On August 17, 1989,
      Cyprus Northshore Mining Corporation (Cyprus), a wholly owned
      subsidiary of Cyprus Minerals Company, purchased the assets of Reserve
      Mining.  On that date, Armco and First Taconite Company entered into
      an agreement with the State of Minnesota, the Reserve Mining Company
      bankruptcy trustee and Cyprus, whereby Cyprus agreed to operate the
      Reserve Mining facility and, upon the purchase by AK Steel (formerly
      ASC) of certain quantities of iron ore pellets produced by the
      facility, or upon an approved modification to a tailings disposal site
      closure plan by the state as provided in the agreement, Cyprus agreed
      to assume closure and perpetual maintenance obligations of the
      tailings disposal site.  Cyprus continues to operate the facility.

      In the second quarter of 1994, the Pension Benefit Guaranty
      Corporation (PBGC) filed suit seeking a judgment against Armco for the
      liability of Reserve Mining for the alleged underfunded amount of
      guaranteed benefits to be paid by the PBGC.  On June 30, 1994, Armco
      settled this litigation.  Under the agreement, Armco paid the PBGC
      $10.0 in connection with the Reserve Mining pension liability and
      agreed to contribut $17.5 to the Armco Inc. Pension Agreements Plan. 
      These amounts had been previously accrued.

      In connection with the formation of ASC, ASC assumed and agreed to
      satisfy and indemnify Armco against certain obligations and
      liabilities related to the business and assets transferred to ASC
      including, among other things, environmental-related costs and
      obligations, employee benefit obligations, and liabilities under
      certain long-term supply contracts.  As part of the recapitalization 
      which resulted in the formation of AK Steel (Note 4), AK Steel assumed
      such obligations and indemnification of Armco.

      NAS had long-term debt outstanding totaling $117.9 at June 30, 1994 as
      well as a revolving bank credit facility totaling $40.0, of which
      $39.0 was used as of June 30, 1994.  At December 31, 1993 and March
      31, 1994, NAS was not in compliance with certain covenants contained
      in these loan agreements.  Lenders have agreed to waive compliance
      with those covenants as of December 31, 1993 and March 31, 1994 and,
      in the second quarter of 1994, agreed to amendments to the covenants
      which bring the joint venture back into compliance.

      Armco provides a $7.4 letter of credit to secure 50% of NAS debt
      service payments.  This letter of credit will be released if the
      proposed sale of 90% of Armco's interest is completed (Note 5).

      Armco has entered into certain contracts, which mature over the next
      two years, related to nickel, a commodity used in the production of
      stainless steel.  These contracts involve the cash settlement of the
      difference between the market price of nickel at maturity and the
      contract 
                                         -8-
10

      price.  Gains and losses related to outstanding contracts are
      recognized in income currently.  Based on market values at June 30,
      1994, contracts with a nominal amount of $7.0 would require Armco to
      pay a total of $1.5 during 1994 and 1995.  Such amount has been
      accrued in the financial statements.

      There are various claims pending involving Armco and its subsidiaries
      regarding product liability, antitrust, patent, employee benefits,
      environmental and hazardous waste matters, reinsurance and insurance
      arrangements (Note 6), and other matters arising out of the conduct of
      Armco's business.  Armco believes that the ultimate liability from
      pending claims and contingent liabilities will not materially affect
      the consolidated financial condition or liquidity of Armco; however,
      it is possible that due to fluctuations in Armco's results, future
      developments with respect to such matters could have a material effect
      on the results of operations in future interim or annual periods.  

      Under the federal Comprehensive Environmental Response, Compensation
      and Liability Act, certain analogous state laws, and the federal
      Resource Conservation and Recovery Act, past disposal of wastes,
      whether on-site or at other locations, may result in the imposition of
      cleanup obligations by federal or state regulatory authorities or
      other potentially responsible parties, even when the wastes were
      disposed of in accordance with applicable laws and requirements in
      existence at the time of disposal.  The federal government has
      asserted that joint and several liability applies in hazardous waste
      litigation and courts have held that, absent proof that damages are
      allocable or subject to allocation, joint and several liability will
      be applied.  Armco has been named as a defendant, or identified as a
      potentially responsible party, in various proceedings wherein the
      federal government seeks reimbursement for, or compulsory clean-up of,
      hazardous waste sites.  Armco has been required to perform or fund
      such cleanup or participate in cleanup with others at a number of
      sites at which its facilities disposed of wastes in the past and may,
      from time to time, be required to remediate or join with others in the
      remediation of other locations as these sites are identified by
      federal or state authorities.  Armco is also a party to various
      private lawsuits with respect to alleged property damages and personal
      injury from waste disposal sites.  In addition, environmental exit
      costs with respect to Armco's ongoing businesses, which costs it is
      Armco's policy not to accrue until a decision is made to dispose of a
      property, may be incurred if Armco makes a decision to dispose of
      additional properties.  These costs include remediation and closure
      costs such as for cleanup of soil contamination, closure of waste
      treatment facilities and monitoring commitments.  While Armco believes
      that the ultimate liability for the environmental remediation matters
      identified to date, including the cleanup, closure, and monitoring of
      waste sites, will not materially affect its consolidated financial
      condition or liquidity, the identification of additional sites,
      increases in remediation costs with respect to identified sites, the
      failure of other potentially responsible parties to contribute their
      share of remediation costs, decisions to dispose of additional
      properties and other changed circumstances may result in increased
      costs to Armco, which could have a material effect on its financial
      condition, liquidity and results of operations.

      At June 30, 1994, Armco had recorded on its Condensed Statement of
      Consolidated Financial Position, legal and environmental reserves of
      $79.8, of which $17.1 was classified as current.

10.   In the six months ended June 30, 1993, Armco recognized income of $6.0
      as the result of a settlement of state income taxes related to a
      former Armco subsidiary.  Of the total amount, $2.4 was recorded in
      Credit for income taxes and $3.6, representing interest on the
      settlement, was recorded in Sundry other - net.  In addition, Armco
      reversed a federal tax reserve of $4.3 as a result of the resolution
      of certain tax issues.  This amount was recorded in Credit for income
      taxes.

11.   Effective January 1, 1993, Armco adopted Statement of Financial
      Accounting Standards No. 106, "Employers' Accounting for
      Postretirement Benefits Other Than Pensions" (SFAS 106), which
      required accrual of the estimated cost of these benefits during the
      years an employee is actively employed, rather than the previous
      practice of expensing these benefits on a pay-as-you-go
      basis after the participant is retired.  Armco elected to recognize
      immediately the 
                                         -9-
11

      cumulative effect of this obligation and as a result
      recognized a net of tax charge of $440.0, or $4.25 per share, as of
      January 1, 1993. 

      Armco adopted Statement of Financial Accounting Standards No. 109,
      "Accounting for Income Taxes" (SFAS 109) effective January 1, 1993.
      The cumulative effect of adopting SFAS 109, excluding a tax benefit of
      $170.3 for the cumulative effect of adoption of SFAS 106, was a
      benefit of $135.6, or $1.31 per share, as of January 1, 1993.  

      Effective January 1, 1993, Armco adopted Statement of Financial
      Accounting Standards No. 112, "Employers' Accounting for
      Postemployment Benefits" and recorded $3.1, or $.03 per share, of
      expense for the cumulative effect of establishing additional
      liabilities for certain short-term and long-term disability benefit
      plans.

12.   Information relating to Armco's industry segments can be found on page
      18.



- --------------------------------
                                          -10-
12
                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                   -------------------------------------------
                   CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                   -------------------------------------------
                   (Dollars in millions, except per share data)



GENERAL
- -------

Armco's results in the second quarter and first six months of 1994 and 
1993 were as follows:


                                    Three Months Ended     Six Months Ended
                                        June 30,               June 30,
                                     ------------------    ----------------

                                      1994      1993        1994      1993
                                      ----      ----        ----      ----
                                                        
   Net sales                        $ 354.9    $ 454.1    $ 734.5   $ 880.7
   Operating profit                    14.0       17.0        3.1      24.9
   Income (loss) before cumulative 
     effect of  accounting changes     69.9        8.7       42.7     (13.3)
   Net income (loss)                   69.9        8.7       42.7    (320.8)



Sales in the three and six months ended June 30, 1994 decreased 22% 
and 17%, respectively, from the same periods in 1993, primarily 
because of the absence in 1994 of businesses that were sold or are no 
longer consolidated and the idling of operations at the Empire-Detroit 
Steel Division (Empire-Detroit) in the second quarter of this year.  
The businesses which have been sold or are no longer consolidated in 
Armco's financial statements represented $68.2 and $132.6 of sales in 
the second quarter and first six months, respectively, of 1993.  
Excluding those businesses from 1993, sales would have decreased 8% 
and 2% in the second quarter and first six months, respectively, of 
1994 versus 1993, primarily as a result of the actions taken at 
Empire-Detroit.

The second quarter operating profit was primarily attributable to 
strong performances at Armco Advanced Materials Company, Coshocton 
Stainless and Douglas Dynamics, Inc., partially offset by losses at 
Empire-Detroit. (see Business Segment Results).  Operating profit for 
the three and six months ended June 30, 1993 included $7.7 and $13.0, 
respectively, from businesses which Armco has sold or no longer 
consolidates.

Net income in the second quarter and first six months of 1994 included 
a $66.5 gain recognized as a result of the completion of an initial 
public offering by Armco's former joint venture, Armco Steel Company, 
L.P. (ASC).  In the same periods, Armco recognized $4.4 in equity 
income representing half of a net gain realized by National-Oilwell on 
the sale of certain production equipment and lines of business held by 
that joint venture.  Net income for the first six months of 1994 also 
included a $20.0 special charge for expenses related to the temporary 
idling and restructuring of Empire-Detroit's steelmaking facilities.  
In the second quarter of 1993, Armco reported net income of $8.7, 
which included $4.6 in nonrecurring federal tax credits and $10.1 of 
income from Worldwide Grinding Systems, a business which was divested 
in the second half of 1993.  The net loss in the six months ended June 
30, 1993 included a cumulative effect charge of $307.5 for adopting 
new accounting standards for postretirement and postemployment 
benefits and income taxes, $9.2 of income from Worldwide Grinding 
Systems, federal and state tax-related credits of $14.9, and an equity 
loss of $17.9 from ASC.
                                         -11-
13

BUSINESS SEGMENT RESULTS
- ------------------------

Specialty Flat-Rolled Steel
- ---------------------------

                                Three Months Ended       Six Months Ended
                                     June 30,               June 30,     
                                -------------------      ----------------

                                  1994       1993         1994        1993
                                  ----       ----         ----        ----

                                                        
     Net sales                    $ 269.2    $ 274.8      $ 532.4   $ 535.7
     Operating profit                34.7       24.7         64.8      44.6

     Shipments (000s of net tons)   174        178          351       347
     Production (000s of net tons)  226        247          438       491
     Capability utilization         105%        98%         102%       98%



Customer sales and tons shipped decreased by 2% in the second quarter 
of 1994 versus 1993, as increases driven by demand for automotive 
chrome stainless, electrical steel and stainless strip were offset by 
declines in shipments in stainless flat plate and slabs, and chrome 
nickel stainless sheet.  The restructuring activity at Eastern 
Stainless Corporation continues as Eastern's management searches for 
ways to reduce losses.

For the first six months of 1994 compared to 1993, customer sales were 
relatively flat on a small increase in shipments.  A decrease in slab 
sales due to closing the melt shop at Eastern Stainless Corporation 
more than offset increased sales of stainless sheet and strip and 
electrical steel.  A work stoppage at Allegheny Ludlum in the second 
quarter of 1994 increased demand for Armco products.  The strike has 
since been settled.

Operating profit increased 40% and 45%, respectively, for the second 
quarter and first six months of 1994 versus 1993.  In spite of a fire, 
which caused an 11-day unplanned caster outage, production at the 
Butler, Pennsylvania melt facility set new records in 1994, 
significantly reducing the cost of products shipped from Armco 
Advanced Materials Company and Coshocton Stainless Division.  In 
addition, reduced low-margin export sales and higher prices for 
electrical steels bolstered operating profit in the segment.

Raw steel production of 226,000 tons in the second quarter of 1994 was 
down 9% compared to the same period of 1993, due to the closing of the 
Eastern Stainless Corporation melt shop in July 1993.  However, 
Butler's production in the quarter was 5% higher than production in 
the second quarter of 1993.  Butler's cast steel production capacity 
is estimated to be 860,000 tons in 1994, versus 850,000 tons in 1993.

Outlook:  Operating results are expected to continue to improve 
relative to 1993 as a result of continued strong market conditions, 
scheduled price increases and improved production efficiencies.  Order 
rates for stainless sheet and strip, particularly for the automotive 
industry, are expected to remain strong through the remainder of the 
year.  Demand for oriented electrical steel for distribution 
transformers and cold rolled non-oriented electrical steel for motors 
and generators is also expected to remain strong.  Expansion of sales 
of these products, however, may be constrained by Butler's melting 
capacity.   

Through the first four months of 1994, imports of all specialty flat-
rolled steel products increased sharply compared with a year ago.  
Imports of stainless sheet and strip increased 24% from the period 
January through April 1993 to the same period in 1994, while domestic 
shipments rose only 7%.  The sharper increase in imports vis-a-vis 
shipments caused import penetration to jump from 22.6% to 25.2%.  
Imports of stainless plate were 44% higher in the first four months of 
1994 than in 1993, while domestic shipments were only 5% higher.  As a 
result, import penetration of plate increased from 13.5% to 17.8%.  
Electrical steel domestic shipments and imports declined approximately 
4% for the four month period ended April 30, 1994 compared to the same 
period in 1993, with import penetration holding at a little over 
18.5%.  

With respect to grain-oriented electrical steel, in 1993, Armco and a 
domestic competitor, as well as several labor unions representing work 
forces at specialty steelmaking plants, filed countervailing and 
                                        -12-
14

anti-dumping petitions against Italy.  There was also an anti-dumping 
duty petition filed against Japan, in which Armco was not a party.  In 
October 1993, the International Trade Commission (ITC) issued a 
preliminary finding of injury.  On January 25, 1994, the U.S. 
Department of Commerce announced a preliminary countervailing duty 
margin of 23.14% on imports of grain-oriented electrical steel from 
Italy.  On February 3, the Department of Commerce announced 
preliminary anti-dumping duties of 5.62% against Italy and 31.08% 
against Japan.  Subsequently, the Department of Commerce announced a 
final countervailing duty margin of 24.42% and anti-dumping duties of 
60.79% on imports of grain-oriented electrical steel from Italy.  The 
anti-dumping duty of 31.08% against Japan did not change.  On May 18, 
1994, the ITC gave a positive injury determination on the Italian 
countervailing and Japanese anti-dumping petitions.  On July 29, 1994, 
the ITC ruled in favor of the petitioners in the Italian anti-dumping 
case.

Other Steel and Fabricated Products
- -----------------------------------



                                Three Months Ended       Six Months Ended
                                     June 30,               June 30,     
                                -------------------      ----------------

                                  1994       1993         1994        1993
                                  ----       ----         ----        ----
                                                        
     Net sales                $  85.7     $ 179.3      $ 202.1      $ 345.0
     Special charge               -            -         (20.0)         -
     Operating profit (loss)    (13.1)        2.4        (47.2)         0.3



Net sales decreased by 52% and 41% in the second quarter and first six 
months, respectively, of 1994 compared to the same periods in 1993.  
The shortfall was due to the absence, in 1994, of businesses that were 
sold or no longer consolidated.  Those businesses represented $68.2 
and $132.6 in sales in the second quarter and first six months, 
respectively, of 1993.  Excluding those sales from the comparison, net 
sales in the second quarter of 1994 would have been 23% less than in 
the second quarter of 1993, primarily due to the idling of operations 
at Empire-Detroit, partially offset by higher snowplow shipments at 
Douglas Dynamics.

Contributing to the increased operating losses for this segment were 
operating losses at Empire-Detroit of $17.9 and $59.5 in the second 
quarter and first six months of 1994, respectively, compared to losses 
of $7.9 and $16.0 in the same periods, respectively, in 1993.  The 
1994 year-to-date loss at Empire-Detroit included a special charge of 
$20.0 in connection with expenses related to the temporary idling and 
restructuring of Empire-Detroit's steelmaking facilities in Mansfield 
and Dover, Ohio. These facilities will be idled until the installation 
of a new thin-slab continuous caster at the Mansfield facility is 
completed, currently scheduled for the second quarter of 1995.

Excluding the special charge, Empire-Detroit's operating loss was 
reduced from $21.6 in the first quarter of 1994 to $17.9 in the second 
quarter.  Losses at Empire-Detroit in the first quarter of 1994 
reflected the loss of the main drive motor in the blooming mill at 
Mansfield in early March, increases in scrap prices of nearly $50 per 
ton over prices a year ago without a corresponding increase in selling 
prices and operational inefficiencies due to the extreme cold weather.  
The lower losses in the second quarter are due to idling the 
facilities.

Douglas Dynamics had a significant increase in operating profit due to 
higher sales of snowplows as a result of record snowfalls last winter, 
low customer inventory and continued strong demand for four-wheel 
drive vehicles.  Sawhill Tubular showed slight losses on a year-to-
date basis, reflecting continued operational difficulties experienced 
with new equipment at the Sharon, Pennsylvania plant, as well as 
higher hot band costs.  

Outlook:  Empire-Detroit is expected to incur operating losses until 
the start-up of the thin-slab caster in the second quarter of 1995.  
However, losses should drop below the level seen in the first half of 
1994 as the full benefits of idling are realized.

Douglas Dynamics' sales and earnings are expected to grow further in 
1994, driven by strong demand for four-wheel drive vehicles, 
distributors' need to replace inventory, a price increase effective 
with orders received after June 30, 1994 and sales of new products.
                                       -13-
15

DISCONTINUED OPERATIONS
- -----------------------

Armco Financial Services Group
- ------------------------------

The Armco Financial Services Group consists primarily of insurance 
companies which Armco intends to sell and which continue underwriting 
activities (AFSG companies to be sold) and insurance companies that 
have stopped writing new business for retention and are being 
liquidated (runoff companies).

Armco signed a definitive agreement, dated August 2, 1994, to sell the 
AFSG companies to be sold.  The sale is subject to a number of 
conditions, including approvals by regulatory authorities.  Armco 
accounts for these businesses as discontinued operations and, as such, 
does not recognize, in is financial statements, AFSG's results of 
operations.  Armco has an investment in the AFSG companies to be sold 
of $73.9 at June 30, 1994.  Proceeds from the sale will remain 
committed to the support of Armco's runoff insurance subsidiaries.

AFSG companies to be sold

Direct written premiums in the second quarter and first six months of 
1994 were $52.5 and $106.2, which was 6% and 5% lower than the second 
quarter and first six months, respectively, of 1993.  Soft markets in 
commercial lines plus the decision to exit the Southwest Region 
(Texas) in 1993 reduced commercial lines writings.

The loss from underwriting was $7.3 in the second quarter of 1994 
compared to an $8.6 loss in the second quarter of 1993.  Losses 
incurred were down as a result of both a decline in the earned premium 
base and focused attention to improve personal auto profitability.  
The underwriting loss for the first half of 1994 was $19.2 or $4.2 
more than the same period in 1993.  Lower losses incurred in the 
second quarter of 1994 were offset by a $5.0 increase in underwriting 
loss primarily due to losses associated with the first quarter 1994 
winter storms in the Northeast and Midwest.

Net investment income, including realized gains, in the second quarter 
of 1994 was $7.3, a decrease of $3.0 or 29% from the second quarter of 
1993.  The decline in investment income was primarily a result of $0.3 
in realized losses in 1994 compared to $1.8 in realized gains in 1993 
and a decline in investment yield of the base portfolio, due to the 
erosion of market interest rates over the last two years.

The net loss in the first six months of 1994 was $4.7, which was $3.8 
less than the $8.5 loss recorded in the first half of 1993.  The net 
loss in 1993 included a one-time charge of $14.0 for the full 
postretirement benefit transition obligation, recognized upon adoption 
of Statement of Financial Accounting Standards No. 106.

Liquidity and Financial Position:  At June 30, 1994 and December 31, 
1993, the companies to be sold had total assets of $537.2 and $571.4, 
respectively, including cash and invested assets of $408.4 and $440.7.  
Net assets at June 30, 1994 were $107.7, which was $28.2 below the 
December 31, 1993 balance of $135.9.  The lower net assets were due to 
1994 unrealized losses totaling $23.5 as a result of an increase in 
market interest rates which reduced the market value of the bond 
portfolio.

Insurance premiums and interest are the AFSG companies' primary 
sources of cash.  Total cash used by operating activities during the 
first six months of 1994 was $5.2, compared to $1.8 used in the first 
half of 1993.  The increase in cash used in 1994 is primarily due to a 
$7.8 drop in premiums collected and a $1.3 decline in interest 
received.  In the first six months of 1993, investing activities 
provided $13.7 and financing activities used $2.8 for payment on a 
note.

Outlook:  Earnings for the property and casualty industry are expected 
to remain flat in 1994.  Pricing for normal commercial lines remains 
soft.  There is some expectation that firming of prices will occur in 
1994 as interest rates stabilize and capital gain opportunities 
lessen.  Operating income for the AFSG companies to be sold is 
expected to improve modestly in 1994, despite significant catastrophe 
losses incurred in the first quarter.  However, the increase in long-
term market interest rates during the first half of 1994 is expected 
to limit capital gain opportunities.  As a result, net income for AFSG 
companies to be sold is expected to decline compared to 1993.
                                       -14-
16

Runoff companies

No charges have been recorded with respect to the runoff companies 
since the second quarter of 1990.  Armco management continues to 
believe that future charges, if any, resulting from the runoff 
companies will not be material to Armco's financial position or 
liquidity.  However, it is possible that due to fluctuations in 
Armco's results, future developments could have a material effect on 
the results of operations in one or more future interim or annual 
periods.


EQUITY AND OTHER INVESTMENTS
- ----------------------------

Armco Steel Company, L.P. (ASC)
- -------------------------------

ASC was an equally owned limited partnership, formed in 1989, between 
subsidiaries of Armco and Kawasaki Steel Corporation.  Losses incurred 
by ASC in subsequent years through 1993 reduced Armco's investment to 
zero, after which Armco stopped recording its equity in profits or 
losses related to the operations of ASC.

On April 7, 1994, ASC completed an initial public offering and 
recapitalization.  As part of this transaction, the business and 
assets of ASC were transferred to AK Steel Corporation (AK Steel), a 
newly formed, publicly traded company.  In exchange for its interest 
in ASC, Armco received 1,023,987 shares of stock in AK Steel with a 
market value, based on the initial offering price, of approximately 
$24.0.  The stock represents approximately four percent of the 
outstanding shares of AK Steel.  In addition, Armco was released from 
certain obligations to make future cash payments to the former joint 
venture.  The number of shares received and other terms of the 
restructuring and recapitalization were determined by arm's-length 
negotiations.

As a result of the transaction, Armco recognized a nonrecurring gain 
in the second quarter of 1994 totaling $66.5, or $0.64 per share, 
primarily as a result of release from certain obligations discussed 
above, recognition of deferred pension curtailment gains established 
at ASC's formation and a $30.0 tax benefit related to the effect of 
this transaction on Armco's deferred tax asset position.  In addition, 
should Armco decide to sell its shares in AK Steel, following the 180-
day waiting period included in the transaction agreement, it would 
recognize a gain equal to the net proceeds received upon such sale.  
At June 30, 1994, the stock held by Armco had a market value of $26.1.

AK Steel currently hot rolls stainless steel for Armco under a toll 
rolling agreement, which is in effect through the year 2002.

National-Oilwell 

Armco's equity in the income of National-Oilwell was $4.4 and $4.1 in 
the second quarter and first six months of 1994 compared to equity 
losses of $0.2 and $1.5 in the comparable 1993 periods.  Included in 
the second quarter equity income was a $4.4 net gain on the disposal 
of assets associated with businesses which National-Oilwell is 
exiting.  Absent these gains, the joint venture would have broken even 
for the quarter.  In the first quarter of 1994, National-Oilwell 
completed the divestiture of its unprofitable wellhead business, for 
which Armco recognized a $5.0 charge against its equity income in the 
fourth quarter of 1993.  Improved demand for National-Oilwell core 
products is anticipated over the next twelve months as oil and gas 
prices begin to strengthen.

National-Oilwell maintains its own cash and credit lines and funds its 
own operations, liabilities and capital expenditures.  National-
Oilwell has a $96.0 credit facility which matures on March 31, 1995.

North American Stainless (NAS) 

Armco and Acerinox S.A. of Spain each own a 50% partnership interest 
in North American Stainless (NAS) through their respective 
subsidiaries, First Stainless Inc. and Stainless Steel Invest, Inc.  
On July 18, 1994, Armco announced the signing of a letter of intent to 
sell 90% of its 50% equity interest in NAS for $73.0 in cash.  Armco 
expects to record a gain of approximately $27.0 on completion of the 
sale, which is expected to occur in the third quarter of this year.  
In connection with the 
                                       -15-
17

transaction, Armco will enter into a supply contract with NAS to 
provide NAS with semi-finished stainless steel.

Armco's equity income from its 50% interest in NAS was $0.5 for the 
second quarter of 1994 and $0.1 for the first six months of 1994, 
compared to losses of $0.3 and $2.1 in the second quarter and first 
six months, respectively, of 1993.  NAS shipped approximately 29,000 
prime tons of product in the second quarter of 1994, operating at 
close to 90% capability.  Orders for chrome nickel stainless products 
continue to grow, in particular, in advance of the 5% price increase 
effective May 1, 1994 and as a result of the recent Allegheny Ludlum 
strike.  The strike has since ended.  NAS continues to gain market 
share and is expected to be profitable for the year.

NAS had long-term debt outstanding totaling $117.9 at June 30, 1994 as 
well as a revolving bank credit facility totaling $40.0, of which 
$39.0 was used as of June 30, 1994.  At December 31, 1993 and March 
31, 1994, NAS was not in compliance with certain covenants contained 
in these loan agreements.  Lenders agreed to waive compliance with 
these covenants as of December 31, 1993 and March 31, 1994 and, during 
the second quarter of 1994, agreed to amendments to the covenants, 
which bring the joint venture back into compliance.  


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

At June 30, 1994, Armco had $152.1 of cash and cash equivalents 
compared to $183.5 at December 31, 1993.  Total cash and cash 
equivalents decreased $31.4 during the first six months of 1994, 
primarily due to capital expenditures for the thin-slab caster at 
Empire-Detroit's Mansfield, Ohio facility.  Net cash used in investing 
activities, including capital expenditures, was $37.5.  Cash generated 
by operating activities was $20.7, while financing activities used 
$14.8, primarily for preferred stock dividends.

In addition to the cash on hand, Armco has a $170.0 revolving credit 
facility that matures on December 31, 1995.  At June 30, 1994, $83.8 
of the credit facility was used as support for letters of credit and 
$86.2 was available.  As amended in the second quarter of 1994, the 
credit agreement requires Armco to maintain a minimum working capital 
of $150.0 from May 1, 1994 through August 31, 1994, dropping to $130.0 
from September 1, 1994 through December 31, 1994.  At June 30, 1994, 
Armco's working capital, as defined, was $212.7.  Beginning January 1, 
1994, a cumulative net income test, as defined, became effective, 
which requires Armco to have a minimum cumulative net income greater 
than zero for the year 1994, increasing by $10.0 per quarter in 1995.  
In addition, Armco must meet certain ratio requirements.  
Noncompliance with any of these covenants or the occurrence of any 
other event of default could result in the lending banks terminating 
their commitments under the amended credit agreement and/or 
accelerating the payments of amounts due thereunder.

On June 30, 1994, Armco settled a lawsuit with the Pension Benefit 
Guaranty Corporation (PBGC) related to the alleged underfunding of 
guaranteed benefits under Reserve Mining Company's pension plan (see 
Note 9 of the Notes to Condensed Consolidated Financial Statements).  
Under the settlement, on June 30, 1994, Armco paid $10.0 to the PBGC 
in connection with the Reserve Mining pension liability and, on July 
15, 1994, made a $17.5 contribution to the Armco Inc. Pension 
Agreements Plan.  Both amounts had been accrued for in Armco's 
financial statements.  In the third quarter of 1994, Armco expects to 
realize approximately $73.0 on the sale of most of its interest in 
NAS, as discussed above.  Except for capital projects and normal 
operating expenditures, Armco has no significant amounts of debt or 
other cash commitments due through the remainder of the year.

Armco anticipates that its capital expenditures for 1994 will be 
approximately $100.0, including $40.0 for normal ongoing maintenance, 
environmental and expansion capital as well as about $60.0 of 
expenditures on the $100.0 thin-slab caster project at the Mansfield, 
Ohio plant, which was discussed in the Other Steel and Fabricated 
Products section.  Financing for a significant portion of this project 
has been obtained, and installation of the caster is expected to be 
completed in the second quarter of 1995.

On July 15, 1994, Armco's Board of Directors declared the regular 
quarterly dividends of $.525 per share on the $2.10 Cumulative 
Convertible Preferred Stock, Class A, and $.90625 per share on the 
                                        -16-
18


$3.625 Cumulative Convertible Preferred Stock, Class A, each payable 
September 30, 1994 to shareholders of record on August 26, 1994.  The 
Board of Directors also declared the regular quarterly dividend of 
$1.125 per share on the $4.50 Cumulative Convertible Preferred Stock, 
Class B, payable October 3, 1994, to shareholders of record on August 
26, 1994.  Payment of dividends on Armco's common stock is currently 
prohibited under the terms of certain of Armco's debt instruments.  
Under the terms of the amended credit agreement, Armco is not 
permitted to pay dividends on its common stock.
                                       -17-
19



                               ARMCO INC.
                             SEGMENT REPORT
                              (Unaudited)
(Dollars in millions)
                                     1994                    1993 
                                -------------   -----------------------------
                                 2nd     1st     4th     3rd     2nd     1st
                                 Qtr.    Qtr.    Qtr.    Qtr.    Qtr.    Qtr.
                                -----   -----   -----   -----   -----   -----
                                                     
Specialty Flat-Rolled Steel:
  Customer sales               $269.2  $263.2  $225.5  $240.3  $274.8  $260.9 
  Operating profit               34.7    30.1    12.2    18.7    24.7    19.9 

Other Steel and Fabricated Products:
  Customer sales                 85.7   116.4   138.0   179.5   179.3   165.7 
  Special charges                  -    (20.0)     -   (165.5)     -       -  
  Operating profit (loss)       (13.1)  (34.1)  (11.8) (172.0)    2.4    (2.1) 
 
Corporate General                (7.6)   (6.9)  (10.6)   (7.4)  (10.1)   (9.9)
- ----------------------------------------------------------------------------- 
Total operating profit (loss)    14.0   (10.9)  (10.2) (160.7)   17.0     7.9 
- ----------------------------------------------------------------------------- 
 
Interest income                   1.9     1.9     1.4     0.7     1.3     1.6 
Interest expense                 (8.4)   (8.9)  (10.3)  (11.0)  (10.6)  (10.8)
Sundry other - net              (10.4)  (10.7)   (6.5)  (12.8)  (11.1)   (5.7)
Credit (provision) for 
  income taxes                   29.8    (0.2)   (0.2)   (1.6)    2.2     6.9 
- ----------------------------------------------------------------------------- 
Income (loss) of Armco and 
  consolidated subsidiaries      26.9   (28.8)  (25.8) (185.4)   (1.2)   (0.1)
Equity in losses of Armco Steel 
  Company, L.P.                    -       -    (10.0)     -       -    (17.9)
Gain on investment in Armco 
  Steel Company, L.P.            36.5      -       -       -       -       -
Equity in income (loss) of other 
  equity companies                6.5     1.6    (9.9)   (2.6)   (0.2)   (3.1)
- ----------------------------------------------------------------------------- 
Income (loss) from continuing 
  operations                     69.9   (27.2)  (45.7) (188.0)   (1.4)  (21.1)

Discontinued operations 
   - Worldwide Grinding Systems 
     Income (loss) from 
       operations                  -       -       -      5.0    10.1    (0.9)
     Loss on disposal of business  -       -       -    (40.0)     -       -  
   - AFSG companies to be sold 
     Loss on disposal of business  -       -    (45.0)     -       -       -  
- ----------------------------------------------------------------------------- 
Income (loss) before extraordinary 
  items and cumulative effect of 
  accounting changes             69.9   (27.2)  (90.7) (223.0)    8.7   (22.0)
 
Extraordinary items                -      -      (7.3)     -       -       -  
Cumulative effect of changes in 
  accounting for postretirement  
  and postemployment benefits 
  and income taxes                 -      -        -       -       -   (307.5)
- ----------------------------------------------------------------------------- 
Net income (loss)             $ 69.9  $(27.2)  $(98.0) $(223.0) $ 8.7 $(329.5)
==============================================================================
<FN>
See Notes to Condensed Consolidated Financial Statements.

                                     -18-

20
Part II.   Other Information


Item 1.   Legal Proceedings
          -----------------

There are various claims pending against Armco and its subsidiaries 
involving product liability, antitrust, patent, insurance arrangements, 
environmental and hazardous waste matters, employee benefits and other 
matters arising out of the conduct of the business of Armco as previously 
described in Armco's Annual Report on Form 10-K for the year ended 
December 31, 1993 (the Form 10-K) and Armco's Quarterly Report on Form 10-Q 
for the quarter ended March 31, 1994 (the Form 10-Q).

As previously discussed in the Form 10-K and Form 10-Q, on or about April 7, 
1994, an action was filed in the United States District Court for the 
District of Minnesota by the Pension Benefit Guaranty Corporation (PBGC), on 
its own behalf as statutory trustee of the Pension Plan for Reserve Mining 
Company (Reserve Mining).  The PBGC sought judgment against Armco for the 
liability of Reserve Mining, a Minnesota partnership between a subsidiary of 
Armco and a subsidiary of LTV Steel Company, for the alleged underfunded 
amount of guaranteed benefits to be paid by the PBGC.  On June 30, 1994, 
Armco settled this litigation.  Under the settlement agreement, Armco paid 
the PBGC $10.0 million in connection with the Reserve Mining pension 
liability, and on July 15, 1994, Armco contributed $17.5 million in cash to 
the Armco Inc. Pension Agreements Plan, of which all amounts had been 
previously accrued.

An action entitled Larry B. Ricke, Trustee v. Armco was filed on April 25,
                   --------------------------------
1994 in the United States District Court for the District of Minnesota by 
the Trustee appointed by the PBGC for the purpose of recovering from Reserve 
Mining assets to satisfy Reserve Mining's liability for pension benefit 
entitlements which are in addition to those guaranteed by the PBGC.  As 
previously discussed in the Form 10-Q, the complaint alleges that Armco is 
liable for the unfunded nonguaranteed benefits under the Pension Plan of 
Reserve Mining in the amount of $9.2 million plus interest.  The pension 
benefits which are the subject of this action were part of the class 
settlement of United Steelworkers of America v. Armco.  Approximately 1,500
              ---------------------------------------
members of the class signed individual releases (the 19 members who did not 
are plaintiffs in the Warner, Donovan, et al. v. Armco litigation) releasing 
                      --------------------------------
Armco from all claims, liabilities, etc. based upon or which arise out of 
any Reserve Mining Employee Pension Benefit Plan.  Armco believes these 
releases bar the claims of the Trustee.  A motion for summary judgment will 
be filed on or before August 26, 1994.

As previously discussed in the Form 10-K, an action entitled Adamson, Harold
                                                             ---------------
E., et al. v. Armco was filed in July 1992 in the United States District
- -------------------
Court for the District of Minnesota by former Reserve Mining salaried 
employees seeking damages arising from the welfare benefit plans of Reserve 
Mining.  Plaintiff's counsel has estimated the amount of such claims to be 
approximately $12.0 million.  Armco filed a Motion to Dismiss this action on 
the basis of the statute of limitations.  On February 17, 1993, the Court 
dismissed plaintiffs' state law, ERISA and fiduciary claims with prejudice 
and plaintiffs' independent fiduciary claims without prejudice.  On October 
22, 1993, the Court granted Armco's motion to dismiss in its entirety.  On 
November 22, 1993, plaintiffs filed a notice of appeal on the February 17 
and October 22 decisions.  The appeal was argued before the Eighth Circuit 
Court of Appeals on June 13, 1994.  No decision has been rendered to date.

As previously discussed in the Form 10-K, as a condition to the settlement 
of the Avalos v. Atlantic Richfield Company, (ARCO), et al. action, about 
       ----------------------------------------------------
300 individuals who were not represented by counsel or who had only recently 
had counsel appear on their behalf and who did not wish to settle their 
claims were severed from that action and transferred to a separate action 
styled Rosa Ann Barrett, et al. v. ARCO, et al. in the United States 
       ----------------------------------------
District Court for the Southern District of Texas, Houston Division.  In 
June 1994, the court granted summary judgment against all but two of the 
Barrett plaintiffs on the basis that they had not established a factual 
basis for their claims.  Final judgment has not been entered, but is 
expected in this case.  On December 13, 1993, Rhonda Sills, on behalf of 
herself and two of her children, sued the same defendants as in the Avalos 
                                                                    ------
action.  In January 1994, a suit on behalf of Rod Luke Chambers and about 30 
other plaintiffs was filed against the ARCO defendants.  These suits are 
based on the same theories as those asserted in the Avalos case and seek an
                                                    ------
unspecified amount of damages.  Armco believes 
                                         -19-
21

the Barrett, Sills and Chambers lawsuits are not well-founded and,
    --------------     --------
accordingly, no liability has As previously discussed in the Form 10-K, on 
February 2, 1994, the Missouri Department of Natural Resources (Missouri 
DNR) issued a Notice of Violation to GS Technologies, Inc. (GS Technologies) 
for failure to obtain permits prior to the construction/modification of ten 
processes or pieces of equipment.  These changes were made before the Kansas 
City facility was sold to GS Technologies as part of Armco's sale of its 
Worldwide Grinding Systems Division in late 1993.  Full settlement of the 
Notice of Violation has been reached with Missouri DNR, which will require 
payment of $28,000 in penalties.  Settlement documents are being drafted.

As previously discussed in the Form 10-K, on or about July 31, 1990, the 
State of Connecticut filed an action entitled Leslie Carothers, Commissioner
                                              ------------------------------
of Environmental Protection v. Cyclops Corporation, Detroit Strip Division
- --------------------------------------------------------------------------
in the Connecticut State Superior Court, Judicial District of Hartford/New 
Britain at Hartford, seeking certain penalties and a permanent injunction 
against Cyclops Corporation to restrain it from discharging wastewater into 
the waters of the State of Connecticut without a permit.  The claims involve 
a closed facility in Hamden, Connecticut.  Armco, as successor to Cyclops 
Corporation, and the State of Connecticut have signed a Consent Order under 
which Armco agreed to perform certain remedial investigations and 
activities.  The penalty claim in the litigation has been resolved by 
payment of $60,000 in penalties.

As previously discussed in the Form 10-K, in September 1992, National Supply 
Company, Inc., a wholly owned subsidiary of Armco (National Supply) and a 
50% general partner in National-Oilwell, received a letter from the United 
States Environmental Protection Agency, which asserted that National Supply 
and/or National-Oilwell is a potentially responsible party (PRP) under the 
Comprehensive Environmental Response, Compensation and Liability Act with 
respect to the Odessa Drum Company, Inc. Superfund site, located in Odessa, 
Ector County, Texas.  Armco executed an agreement for de minimis settlement.
                                                      ----------
Total payment is expected to be less than $1,000.

The estimated remediation costs for the Fultz Landfill Superfund Site 
reported in the Form 10-K have been revised from $22.0 million to $15.0 
million.  Armco continues to be one of four main PRP's, at this site but the 
Department of Justice has agreed to use its offices to bring other 
appropriate parties into the case.

The total liability on the foregoing claims and those other claims described 
under ITEM 3.  LEGAL PROCEEDINGS in the Form 10-K or under Item 1 in the 
Forms 10-Q is not determinable; but in the opinion of management, the 
ultimate liability resulting will not materially affect the consolidated 
financial condition or liquidity of Armco and its subsidiaries; however, it 
is possible that due to fluctuations in the Company's results, future 
developments with respect to changes in the ultimate liability could have a 
material effect on future interim or annual results of operations.


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

A.         The following is an index of the exhibits included in the Form 
           10-Q:

           Exhibit 10   Stock Purchase Agreement among Armco, Armco
                        Financial Services Corporation and Vik Brothers
                        Insurance, Inc. Dated as of August 2, 1994, Sale of
                        Stock of Northwestern National Holding Company, Inc.

           Exhibit 11   Computation of Income (Loss) Per Share
                                        -20-
22

B.         The following Reports on Form 8-K were filed by Armco since March
           31, 1994.


           Report Date                         Description
           -----------                         -----------
                               
           April 7, 1994          Reporting that Armco would record
                                  nonrecurring gains in the second quarter
                                  as a result of the initial public offering
                                  and recapitalization of its former joint
                                  venture ASC (now publicly owned and
                                  renamed AK Steel Holding Corporation)
                                  which was completed on April 7, 1994.

           April 7, 1994          Reporting the pro forma financial
                                  information on the completed initial
                                  public offering and recapitalization of
                                  ASC.  As part of the transaction, the
                                  business and assets of ASC were
                                  transferred to AK Steel Holding 
                                  Corporation, a newly formed and
                                  publicly traded company.  In exchange for
                                  its interest in ASC, Armco received
                                  1,023,987 shares of stock in AK Steel
                                  Holding Corporation with a market value,
                                  based on the initial public offering
                                  price, of approximately $24.0 million.  In
                                  addition, Armco was released from certain
                                  obligations to make future cash payments
                                  to the former joint venture.

           June 30, 1994          Reporting that Armco settled the Reserve
                                  Mining litigation with the PBGC.  Under 
                                  the terms of the agreement, Armco was to 
                                  pay the PBGC $10.0 million in connection
                                  with the Reserve Mining pension liability
                                  and contribute $17.5 million in cash to
                                  the Armco Inc. Pension Agreements Plan on
                                  July 15, 1994.

           July 15, 1994          Reporting that Armco signed a letter of
                                  intent to sell most of its interest in
                                  North American Stainless (NAS), a 50-
                                  percent joint venture with Acerinox S.A.
                                  of Spain (Acerinox).  Under the terms of
                                  the letter of intent, Armco will sell 90%
                                  of its equity interest to Acerinox and
                                  will retain a five percent ownership
                                  interest in the venture and would continue
                                  to supply NAS with chrome nickel stainless
                                  steel coils for a period after the sale.  



                                        -21-
23
                                     SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, 
this report has been signed on behalf of the registrant by the following 
duly authorized persons.



                                      Armco Inc.
                             --------------------------------
                                     (Registrant)




Date August 12, 1994                /s/ D. G. Harmer
- --------------------          -------------------------------
                                   D. G. Harmer
                                   Vice President and Chief
                                   Financial Officer




Date August 12, 1994                /s/ P. G. Leemputte
- --------------------          -------------------------------
                                   P. G. Leemputte
                                   Controller
                                   -22-