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      March 31, 1996
                               --------------------------------------
                                           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    X    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 March 31, 1996:  106,676,883

2
                                   ARMCO INC.

                                     INDEX



                                                                       Page
                                                                       ----

Part I.   Financial Information

          Condensed Statement of Consolidated Financial Position -
             March 31, 1996 and December 31, 1995                         2

          Condensed Statement of Consolidated Operations and 
             Retained Deficit - Three Months Ended March 31, 
             1996 and 1995                                                3

          Condensed Statement of Consolidated Cash Flows - 
             Three Months Ended March 31, 1996 and 1995                   4

          Notes to Condensed Consolidated Financial Statements          5-6

          Management's Discussion and Analysis of the Condensed
             Consolidated Financial Statements                         7-10

          Segment Report                                                 11


Part II.  Other Information

          Item 1.   Legal Proceedings                                    12

          Item 4.   Submission of Matters to a Vote of Security Holders  12

          Item 6.   Exhibits and Reports on Form 8-K                  12-13

          Signatures                                                     14

          Exhibit 11  Computation of Income (Loss) Per Common Share
                                    -1-
3

                                   ARMCO INC.
             CONDENSED STATEMENT OF CONSOLIDATED FINANCIAL POSITION 
                                  (Unaudited) 

(Dollars in millions)                               March 31,     December 31,
                                                      1996            1995
                                                  ------------    ------------
                 ASSETS
                                                              
Current assets 
   Cash and cash equivalents                        $   223.9       $   136.8 
   Receivables, less allowance for doubtful accounts    180.1           169.4 
   Inventories (Note 2)                                 226.6           216.2 
   Net assets held for sale (Note 5)                      -              85.5 
   Other                                                  6.5             5.9 
- ------------------------------------------------------------------------------
      Total current assets                              637.1           613.8 

Investments 
   Investment in AFSG                                    85.6            85.6 
   Other, less allowance for impairment                  53.0            37.2 

Property, plant and equipment                         1,221.6         1,208.3 
Accumulated depreciation                               (554.7)         (539.8)
- ------------------------------------------------------------------------------
Property, plant and equipment - net                     666.9           668.5 

Deferred tax asset                                      325.8           326.1 
Goodwill and other intangible assets                    145.1           145.9 
Other assets                                             15.3            19.5 
- ------------------------------------------------------------------------------
      Total assets                                  $ 1,928.8       $ 1,896.6 
- ------------------------------------------------------------------------------

   LIABILITIES AND SHAREHOLDERS' DEFICIT 
Current liabilities 
   Trade accounts and notes payable                 $   173.3       $   148.2 
   Employee-related obligations                         140.1           172.4 
   Other liabilities                                     72.8            72.6 
   Current portion of long-term debt                     29.3            25.8 
- ------------------------------------------------------------------------------
      Total current liabilities                         415.5           419.0 

Long-term debt, less current portion                    358.4           361.6 
Long-term employee benefit obligations                1,193.2         1,165.9 
Other liabilities                                       186.3           180.5 
Commitments and contingencies (Note 6) 
Shareholders' deficit (Note 7) 
   Preferred stock - Class A                            137.6           137.6 
   Preferred stock - Class B                             48.3            48.3 
   Common stock                                           1.1             1.1 
   Additional paid-in capital                           966.3           963.0 
   Retained deficit                                  (1,376.1)       (1,378.5)
   Other                                                 (1.8)           (1.9)
- ------------------------------------------------------------------------------
      Total shareholders' deficit                      (224.6)         (230.4)
- ------------------------------------------------------------------------------
      Total liabilities and shareholders' deficit   $ 1,928.8       $ 1,896.6 
- ------------------------------------------------------------------------------
<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
                                                               March 31,
                                                          -------------------
                                                            1996      1995
                                                          --------   --------
                                                              
Net sales                                                $   430.4  $   368.4 

Cost of products sold (Note 3)                              (392.9)    (327.7)
Selling and administrative expenses                          (22.4)     (24.2)
- ------------------------------------------------------------------------------
Operating profit                                              15.1       16.5 

Interest income                                                3.0        3.7 
Interest expense                                              (9.2)      (7.5)
Gain on sale of investment in AK Steel stock                   -          1.3 
Sundry other - net (Note 4)                                   (1.6)     (12.9)
- ------------------------------------------------------------------------------
Income before income taxes                                     7.3        1.1 

Provision for income taxes                                    (0.4)      (0.2)
- ------------------------------------------------------------------------------
Income from continuing operations                              6.9        0.9 

Discontinued operation -  
   Equity in income of National-Oilwell (Note 5)               -          1.5 
- ------------------------------------------------------------------------------
Net income                                                     6.9        2.4 

Retained deficit, beginning of period                     (1,378.5)  (1,390.4)
Preferred stock dividends                                     (4.5)      (4.5)
- ------------------------------------------------------------------------------
Retained deficit, end of period                          $(1,376.1) $(1,392.5)
- ------------------------------------------------------------------------------
Weighted average number of common and common 
   equivalent shares outstanding - primary                   106.4      105.6 
Net income (loss) applicable to common stock             $     2.4  $    (2.1)

Earnings per common share - primary 
   Income (loss) from continuing operations              $    0.02  $   (0.03)
   Discontinued operation -  
      Equity in income of National-Oilwell (Note 5)            -         0.01 
- ------------------------------------------------------------------------------
   Net income (loss)                                     $    0.02  $   (0.02)
   Earnings (loss) per common share - fully dilutive           *          *  

Cash dividends per share 
   $2.10 Class A                                         $   0.525  $   0.525 
   $3.625 Class A                                            0.906      0.906 
   $4.50 Class B                                             1.125      1.125 
<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) 

                                                           Three Months Ended 
                                                                 March 31, 
                                                           -------------------
                                                             1996       1995
                                                           --------   --------
                                                                 
Cash flows from operating activities: 
   Net income                                               $  6.9     $  2.4 
   Adjustments to reconcile net income to net cash 
      (used in) provided by operating activities:
      Depreciation and lease-right amortization               14.6       12.5 
      Undistributed earnings from discontinued operations      -         (1.5)
      Net gain on sales of investments and facilities         (1.4)      (1.5)
      Other                                                   (3.7)       3.8 
   Change in assets and liabilities: 
      Trade accounts and notes receivable                     (1.9)     (10.1)
      Inventory                                              (10.4)     (16.8)
      Payables and accrued operating expenses                 24.0        5.0 
      Employee benefit obligations                             7.0       11.3 
      Other assets and liabilities - net                      (7.2)      (4.1)
- ------------------------------------------------------------------------------
   Net cash provided by operating activities                  27.9        1.0 
- ------------------------------------------------------------------------------
Cash flows from investing activities: 
      Net proceeds from the sale of businesses and assets      3.1       15.7 
      Proceeds from the sale and maturity of liquid 
         investments                                           0.2       24.7 
      Proceeds from the sale of investments                   77.2        1.3 
      Purchase of investments                                 (0.4)      (1.0)
      Contributions to investees                              (1.6)       -
      Capital expenditures                                   (11.6)     (33.1)
      Net cash (used in) provided by businesses held 
         for sale                                             (2.9)       6.0 
      Other                                                    0.3        0.1 
- ------------------------------------------------------------------------------
   Net cash provided by investing activities                  64.3       13.7 
- ------------------------------------------------------------------------------
Cash flows from financing activities: 
      Dividends paid                                          (4.5)      (7.5)
      Other                                                   (0.6)       1.4 
- ------------------------------------------------------------------------------
   Net cash used in financing activities                      (5.1)      (6.1)
- ------------------------------------------------------------------------------
Net change in cash and cash equivalents                       87.1        8.6 
Cash and cash equivalents:  
   Beginning of period                                       136.8      202.8 
- ------------------------------------------------------------------------------
   End of period                                            $223.9     $211.4 
- ------------------------------------------------------------------------------
Supplemental disclosures of cash flow information: 
   Cash paid during the period for: 
      Interest (net of capitalized interest)                $  5.5     $  4.0 
      Income taxes                                             -          0.1 
Supplemental schedule of noncash investing and
   financing activities:
   Issuance of restricted stock                                3.2        4.4 
   Debt incurred directly for property                         -         11.6 
   Note received in partial payment for asset sale            10.6        -
<FN>
See Notes to Condensed Consolidated Financial Statements.

                                      -4-
6

                                  ARMCO INC.
            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, 1995.  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 March 31, 1996, and the results of operations and cash flows for the 
three months ended March 31, 1996 and 1995.  The results of operations for the 
three months ended March 31, 1996 are not necessarily indicative of the 
results to be expected for the year 1996.

2.  Armco's inventories are valued at the lower of cost or market.  Most of 
Armco's domestic inventories are valued using the LIFO - Last In, First Out - 
method.  Other inventories are valued principally at average cost.


                                                March 31,     December 31,
                                                  1996            1995
                                              ------------    ------------
                                                        
   Inventories on LIFO:
     Finished and semi-finished                 $ 235.5        $ 226.8
     Raw materials and supplies                    27.4           24.8
     Adjustment to state inventories at 
       LIFO value                                 (57.4)         (57.3)
                                                --------       --------
         Total                                    205.5          194.3
   Inventories on average cost:
     Finished and semi-finished                    13.7           15.5
     Raw materials and supplies                     7.4            6.4
                                                --------       --------
         Total                                     21.1           21.9
                                                --------       --------
         Total inventories                      $ 226.6        $ 216.2
                                                ========       ========


3.  Cost of products sold for the first quarter of 1996 included income of 
$4.2 related to the partial settlement of a business interruption insurance 
claim for a third quarter 1995 unplanned outage.  The outage resulted from the 
failure of a generator on one stand of the hot mill at the Butler Operations, 
which reduced efficiency during a six-week period, resulting in the use of 
alternative and more costly product routings and lost sales.

4.  Sundry other - net in Armco's Condensed Statement of Consolidated 
Operations and Retained Deficit included expenses of $7.9 and $9.6 for the 
three months ended March 31, 1996 and 1995, respectively, for interest on 
employee benefit obligations related to facilities which have been divested.  
The reduction in expense in 1996 is primarily due to lower interest rates.

In the three months ended March 31, 1996, Sundry other - net included a gain 
of $6.3, which resulted from the recognition of gains previously deferred in 
connection with asset sales at a 500-acre industrial park owned by Armco.  
Armco had elected to defer gains resulting from individual asset sales at this 
site because of the uncertainty concerning realization of the carrying value 
of the remaining property.  The gains were recognized following receipt, in 
March 1996, of an independent appraiser's report indicating that the land, 
buildings and dock facilities in the park had a market value significantly in 
excess of Armco's historical cost carrying value.  Armco is currently 
discussing the sale of this property with a number of potential buyers.

                                     -5-
7


5.  At December 31, 1995, Armco had recorded $85.5 in Net assets held for sale 
in the Condensed Statement of Consolidated Financial Position for its 50% 
ownership interest in National-Oilwell, an oil field equipment and supply 
joint venture.  The sale of National-Oilwell was completed on January 16, 
1996, with Armco receiving $77.0 in cash and receivables with a face value of 
$13.0.  The receivables were recorded in other investments at a discounted 
value of $10.6.  After recording $2.1 for recognition of deferred foreign 
translation losses and miscellaneous expenses, no gain or loss was recorded on 
the sale.  The equity income of National-Oilwell recognized prior to the 
fourth quarter of 1995 is reported in Discontinued operation on the Condensed 
Statement of Consolidated Operations and Retained Deficit.

6.  There are various claims pending involving Armco and its subsidiaries 
regarding product liability, antitrust, patent, employee benefits, 
environmental, reinsurance and insurance arrangements, and other matters 
arising out of the conduct of Armco's business.  

Like other manufacturers, Armco is subject to various environmental laws.  
These laws necessitate expenditures to assure compliance at Armco's facilities 
and to remediate sites where contamination has occurred.  Compliance costs are 
either expensed as they are incurred or, when appropriate, are recorded as 
capital expenditures.  Armco has accrued its estimate of remediation costs for 
sites where it is probable that a liability has been incurred and the amount 
can be reasonably estimated.  The recorded amounts are currently believed by 
management to be sufficient.  However, such estimates could significantly 
change in future periods to reflect new laws or regulations, advances in 
technologies, additional sites requiring remediation, new remediation 
requirements at existing sites, and Armco's share of liability at multi-party 
sites.  

There are various pending matters relating to litigation, arbitration and 
regulatory affairs arising out of the operations of Armco's runoff insurance 
companies, including matters related to Northwestern National Insurance 
Company, a runoff company currently involved in, among other matters, 
litigation with respect to certain reinsurance programs.  Armco has recorded 
an $85.6 investment in these companies.

Armco believes, based on current facts and circumstances, that its ultimate 
liability for pending claims, contingent liabilities, environmental matters 
and matters related to its runoff insurance companies identified to date will 
not materially affect its consolidated financial condition or liquidity.  
However, it is possible that due to fluctuations in Armco's results, future 
developments with respect to such pending claims, contingent liabilities and 
other matters could have a material effect on the results of its operations in 
future interim or annual periods.

At March 31, 1996, Armco had recorded in its Condensed Statement of 
Consolidated Financial Position, legal and environmental reserves of $86.5, of 
which $13.9 was classified as current.

7.  Under the terms of one of Armco's revolving credit facilities, which 
expires on December 31, 1998, 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 all of 
these tests in the near term.

At its April 26, 1996 meeting, the Board of Directors declared the regular 
quarterly dividends payable on Armco's $2.10 Cumulative Convertible Preferred 
Stock, Class A, $3.625 Cumulative Convertible Preferred Stock, Class A, and 
$4.50 Cumulative Convertible Preferred Stock, Class B.

8.  Information relating to Armco's industry segments can be found on page 11.

                                     -6-
8


                                  ARMCO INC.
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                (Dollars in millions, except per share data)


GENERAL
- -------
Armco's consolidated results for the first three months of 1996 and 1995 were 
as follows:



                                            Three Months Ended
                                                  March 31,
                                            ------------------
                                              1996      1995
                                            --------  --------
                                                 
Net sales                                    $430.4    $368.4
Operating profit                               15.1      16.5
Income from continuing operations               6.9       0.9
Discontinued operation - 
     National-Oilwell equity income             --        1.5
Net income                                      6.9       2.4
Net income (loss) per common share - primary   0.02     (0.02)



Net sales in the three months ended March 31, 1996 were 17% higher than in the 
same period last year, primarily due to higher sales of carbon, automotive 
chrome stainless and specialty semi-finished steels in the Specialty Flat-
Rolled Steels segment.

First quarter 1996 operating profit included income of $4.2 related to the 
partial settlement of a business interruption claim.  Excluding this one-time 
credit, the decrease in operating profit from last year was due to the effects 
of planned equipment outages, high outside processing costs, continued 
operating problems at the Mansfield Operations and sales of lower-priced 
carbon steel products.

Income from continuing operations was $6.0 higher in 1996 than 1995.  However, 
included in the 1996 amount was the above-mentioned insurance settlement and a 
$6.3 gain, which resulted from the recognition of gains previously deferred in 
connection with asset sales at a 500-acre industrial park owned by Armco.  
Armco had elected to defer gains resulting from individual asset sales at this 
site because of the uncertainty concerning realization of the carrying value 
of the remaining property.  The gains were recognized following receipt, in 
March 1996, of an independent appraiser's report indicating that the land, 
buildings and dock facilities in the park had a market value significantly in 
excess of Armco's historical cost carrying value.  Armco is currently 
discussing the sale of this property with a number of potential buyers.

At December 31, 1995, Armco had recorded $85.5 in Net assets held for sale for 
its 50% ownership interest in National-Oilwell, an oil field equipment and 
supply joint venture.  The sale of National-Oilwell was completed on January 
16, 1996, with Armco receiving $77.0 in cash and receivables with a face value 
of $13.0.  The receivables were recorded at a discounted value of $10.6.  
After recording $2.1 for recognition of deferred foreign translation losses 
and miscellaneous expenses, no gain or loss was recorded on the sale.  The 
equity income of National-Oilwell recognized prior to the fourth quarter of 
1995 is reported in Discontinued operation.

Net income (loss) per common share reflects a deduction of $4.5 for the first 
quarter of each year for preferred stock dividends declared.

                                     -7-
9

BUSINESS SEGMENT RESULTS
- ------------------------
Specialty Flat-Rolled Steels
- ----------------------------


                                            Three Months Ended
                                                  March 31,
                                            ------------------
                                              1996      1995
                                            --------  --------
                                                 
Customer sales                               $372.1    $303.7
Operating profit                               20.0      23.2


During the first quarter of 1995, Armco's Mansfield Operations was idle 
pending completion of its new thin-slab caster.  The caster was completed, and 
the plant resumed operations, in April 1995.  First quarter 1996 customer 
sales for the segment increased $68.4, primarily as a result of strong demand 
for automotive chrome stainless, higher volumes of specialty semi-finished 
products and sharply higher shipments of carbon steels from Mansfield.

Customer sales and shipments by major product line and total raw steel 
production were as follows:


                                     Three Months Ended March 31,
                                   --------------------------------
                                        1996              1995 
                                   ---------------  ---------------
(tons in thousands)                 Sales    Tons    Sales    Tons
                                   -------  ------  -------  ------
                                                   
Automotive chrome                  $ 130.2     96   $ 106.6     82
Electrical                            91.1     67      88.2     63
Specialty strip and sheet             65.7     24      68.1     27
Specialty semi-finished               31.6     21      20.9     15
Carbon                                44.2    108      10.4     16
Other                                  9.3     --       9.5     --
                                   -------  -----   -------  -----
     Total                         $ 372.1    316   $ 303.7    203
Raw steel production                          390              239


Automotive chrome shipments were 17% higher in the first quarter of 1996 than 
in the same period in 1995, as the Mansfield Operations began shipping 
significant quantities of this product.  Healthy production of North American 
light vehicles and increased use of stainless in exhaust systems stimulated 
demand.  

Shipments of electrical steel products remained high as a result of generally 
good market conditions and supplier contracts.  Demand remained strong for 
grain oriented electrical steel used in utility distribution transformers and 
non-oriented electrical steel used in motors and generators.  However, Armco's 
ability to ship these products continues to be limited by finishing capacity 
constraints.

The decline in specialty strip and sheet shipments was due to lower customer 
demand related to inventory liquidations.

Specialty semi-finished shipments increased 6,000 tons in the first quarter of 
1996, despite a weaker domestic market.  Much of the increase was due to 
export sales.

Carbon steel shipments in the first quarter of 1996 totaled 108,000 tons 
compared to 16,000 tons in the first quarter of 1995.  During the first 
quarter of 1995, Mansfield was idle and selling only on-hand inventory, while 
the Dover facility was selling some galvanized carbon steel produced from 
steel purchased from outside sources.

Operating profit for the first quarter of 1996 included income of $4.2 related 
to the partial settlement of a business interruption insurance claim for a 
third quarter 1995 unplanned outage.  The outage resulted from the failure of 
a generator on one stand of the hot mill at the Butler Operations, which 
reduced efficiency during a six-week period, resulting in the use of 
alternative and more costly product routings and lost sales.

                                     -8-
10

First quarter 1996 operating profit also included $16.5 of losses from the 
Mansfield Operations, compared to losses totaling $24.0 while the plant was 
idle in the same period last year.  Mansfield, in addition to producing carbon 
steels, helped meet customer demand for stainless steels by shipping a 
significant percentage of Armco's automotive chrome in the first quarter of 
this year.  The products shipped by Mansfield were of high quality and fully 
met customer requirements; however, operating costs, throughput and 
productivity at the plant were not at acceptable levels.  In addition to its 
direct losses, Mansfield's operating problems were reflected in the results of 
the other operations in the Specialty Flat-Rolled Steels segment due to the 
increasing interdependence of the operating facilities.

First quarter 1996 operating profit was also lower due to several planned 
equipment outages, necessary to upgrade Armco's finishing facilities as part 
of the strategic facilities plan.  The outages and the subsequent process of 
restarting and returning these facilities  to full capability contributed to 
lower yields, particularly in electrical steel production.  In addition, in 
order to meet demand during this time, Armco used outside processors to finish 
some of its stainless steels, resulting in increased costs.

Outlook:  Armco is encouraged by the quality of products produced at 
Mansfield, but continues to concentrate on improving the operations and 
integrating its specialty steel producing capability with the other plants in 
the segment.  The results for the second and third quarters of 1996 will be 
adversely affected by several more planned outages needed to complete the 
strategic facilities plan.  Extensive upgrades of the Mansfield cold mill and 
an anneal and pickle line at the Zanesville Operations, both used to finish 
automotive chrome stainless, are scheduled to begin in the second quarter and 
should be completed early in the third quarter.

While Armco has experienced some softness in the specialty strip and sheet 
market, overall demand for specialty flat-rolled products remains good.  
However, the production of electrical steel will continue to be constrained, 
through most of this year, with new finishing capacity not available until, at 
least, the fourth quarter.

Armco expects the effects of continued weak pricing in carbon steel orders 
currently in backlog to negatively affect second quarter results.  However, 
carbon markets appear to be strengthening and prices are expected to increase 
in the third quarter.


Fabricated Products
- -------------------


                                            Three Months Ended
                                                  March 31,
                                            ------------------
                                              1996      1995
                                            --------  --------
                                                 
Customer sales                               $ 58.3    $ 64.7
Operating profit                                1.5       0.8


Customer sales decreased by 10% from last year, with the decline attributable 
to both Sawhill Tubular and Douglas Dynamics, LLC (Douglas Dynamics).  The 
first quarter of the year is the seasonal slow time for snowplow sales.  The 
higher sales realized in the first three months of 1995 were a result of sales 
related to the year-end backlog carried over from the 1994 record-setting 
sales year for Douglas Dynamics.  Lower snowplow sales were partially offset 
by higher parts sales, which were attributable to the greater snowfalls this 
year.  Lower customer sales for Sawhill resulted from lower prices and a 
slight decline in volume.

In spite of lower sales, Douglas Dynamics was able to maintain the same 
operating profit it recorded in the first three months of last year, while 
Sawhill Tubular experienced increased profits.  Douglas Dynamics reduced costs 
by eliminating production outsourcing, while operating results at both 
businesses were enhanced by cost containment measures begun last year.  
Sawhill Tubular also benefited from lower hot band costs and quality 
improvements.

                                     -9-
11

Outlook:  Douglas Dynamics anticipates somewhat lower snowplow sales over the 
next twelve months compared to the last twelve months; however, Armco expects 
the lower volume to be more than offset by normal annual price increases and 
new product sales.  Operating results for 1996 are expected to improve over 
last year's levels.

Sawhill Tubular's sales are expected to remain level for the next 12 months, 
though availability and pricing of hot bands will be a concern during the 
remainder of the year.  Sawhill Tubular is expected to remain profitable 
throughout the year.  

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
At March 31, 1996, Armco had $223.9 of cash and cash equivalents compared to 
$136.8 at December 31, 1995.  Cash and cash equivalents increased $87.1 during 
the first three months of 1996, primarily due to cash inflows of $77.0 from 
the sale of Armco's investment in National-Oilwell and $27.9 of cash generated 
by operations.  Partially offsetting these cash inflows were capital 
expenditures of $11.6 and preferred stock dividends of $4.5.  

In addition to the cash on hand, Armco has a receivables credit facility, 
underwhich Armco Funding Corporation, a wholly owned subsidiary to which Armco 
sells substantially all of its receivables, may borrow up to $120.0 secured by 
those receivables.  In addition, Armco can borrow up to $50.0 under a credit 
facility secured by certain of its inventories.  At March 31, 1996, $74.2 of 
the receivables facility was used as support for letters of credit; while no 
borrowings were outstanding under either facility.

Armco anticipates that its 1996 cash expenditures for capital projects will 
total approximately $60.0 to $70.0.  In addition, Armco has $29.3 of debt 
commitments maturing through March 1997 and expects to make discretionary 
pension payments of up to $65.0 during the remainder of 1996.  The capital 
expenditures, and debt and pension payments will be paid out of existing cash 
balances and cash generated from operations and asset disposals.

On April 26, 1996, 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 $3.625 Cumulative Convertible 
Preferred Stock, Class A, each payable June 28, 1996 to shareholders of record 
on May 31, 1996.  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 July 1, 1996, to shareholders of record on May 31, 
1996.  Payment of dividends on Armco's common stock is currently prohibited 
under the terms of certain of Armco's debt instruments and under the terms of 
its inventory credit facility.

                                     -10-
12


                                   ARMCO INC. 
                                 SEGMENT REPORT 
                                   (Unaudited)

(Dollars in millions) 

                                        1996                1995 
                                       ------   ----------------------------
                                        1st     4th     3rd     2nd     1st
                                        Qtr.    Qtr.    Qtr.    Qtr.    Qtr.
                                       ------  ------  ------  ------  ------
                                                        
Specialty Flat-Rolled Steels: 
   Customer sales                      $372.1  $326.3  $326.1  $320.9  $303.7 
   Operating profit                      20.0    12.1    13.3    27.4    23.2 

Fabricated Products: 
   Customer sales                        58.3    70.5    78.0    69.7    64.7 
   Operating profit                       1.5     5.1    10.7     5.4     0.8 

Corporate general                        (6.4)   (7.3)   (7.2)   (7.0)   (7.5)
- ------------------------------------------------------------------------------
Total operating profit                   15.1     9.9    16.8    25.8    16.5 

Interest income                           3.0     1.9     3.0     3.2     3.7 
Interest expense                         (9.2)   (8.2)   (8.7)   (8.5)   (7.5)
Gain on sale of investment in AK 
   Steel stock                            -       -       -       25.9    1.3 
Sundry other - net                       (1.6)  (11.7)  (12.3)   (12.7) (12.9)
Provision for income taxes               (0.4)   (0.3)   (0.9)    (0.6)  (0.2)
- ------------------------------------------------------------------------------
Income (loss) from continuing operations  6.9    (8.4)   (2.1)    33.1    0.9 

Discontinued operation -  
   Equity in income of National-Oilwell   -       -       2.0      2.8    1.5 
- ------------------------------------------------------------------------------
Net income (loss)                      $  6.9  $ (8.4) $ (0.1)  $ 35.9  $ 2.4 
==============================================================================
<FN>
See Notes to Condensed Consolidated Financial Statements. 

                                     -11-
13

Part II.     Other Information

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

There are various claims pending against Armco and its subsidiaries 
involving product liability, patent, reinsurance and insurance arrangements, 
environmental, antitrust, 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, 1995 (the Form 
10-K).

In the Cornerstones Litigation, as previously described in the Form 10-K, on 
       -----------------------
April 10, 1996, an amended summary judgment order was entered by the 
District Court in the severed Kingsbridge action clarifying that summary
                              -----------
judgment had been granted in favor of Armco and against only the claims of 
the Kingsbridge Municipal Utility District (Kingsbridge) and John 
Kepplinger, individually.  A motion for class certification is pending 
before the court with respect to the claims of the remaining homeowners in 
the Kingsbridge.

The total liability on the forgoing claim and those other claims described 
under ITEM 3. LEGAL PROCEEDINGS in the Form 10-K 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 
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.


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

The Annual Meeting of Shareholders was held on April 26, 1996, and all eight 
nominees to the Board of Directors named in Armco's Proxy Statement were 
elected.  Approximately 86% of the outstanding common, $2.10 Cumulative 
Convertible Preferred and $3.625 Cumulative Convertible Preferred shares 
were voted.  The vote on the election was as follows:




Name                         For              Withheld
- ----                         ---              --------
                                              
    John J. Burns, Jr.          89,553,741          5,806,716
    Paula H.J. Cholmondeley     93,199,898          2,160,559
    David A. Duke               93,449,744          1,910,713
    John C. Haley               93,364,074          1,996,383
    Bruce E. Robbins            93,429,759          1,930,698
    Burnell R. Roberts          93,376,789          1,983,668
    John D. Turner              93,530,527          1,829,930
    James F. Will               93,376,043          1,984,414


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 3.1  Certificate of Amendment to Amended Articles of 
Incorporation of Armco.

       Exhibit 3.2  Amended Articles of Incorporation of Armco, as amended as 
of April 4, 1996.

       Exhibit 11     Computation of Income (Loss) Per Common Share

                                     -12-
14

B.     The following Reports on Form 8-K were filed by Armco since December 
31, 1995.



            Report Date                            Description
            ------------                           -----------
                                   
         January 16, 1996             Reporting that Armco sold its
                                      partnership interest in National-
                                      Oilwell, a joint venture engaged in 
                                      the oil and gas service business that
                                      was equally owned by subsidiaries of 
                                      Armco and USX Corporation.

         February 23, 1996            Reporting that Armco adopted a 
                                      Stockholder Rights Plan and declared a
                                      dividend distribution of one preferred 
                                      stock purchase right for each
                                      outstanding share of common stock of
                                      Armco to stockholders of record at 
                                      the close of business on June 26,
                                      1996.

                                     -13-

15
                                  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   May 1, 1996                 /s/ David G. Harmer	
     ---------------               -----------------------------
                                   David G. Harmer
                                   Corporate Vice President and Chief 
                                        Financial Officer




Date   May 1, 1996                 /s/ Peter G. Leemputte
     ---------------               -----------------------------
                                   Peter G. Leemputte
                                   Corporate Vice President and Controller

                                     -14-