FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


/X/      QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended          SEPTEMBER 30, 1997
                              --------------------------------------------------

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

For the transition period from ________________ to______________________________

     FOR QUARTER ENDED SEPTEMBER 30, 1997      COMMISSION FILE NUMBER 1-2394

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


       DELAWARE                                     13-3768097
(State of Incorporation)                        (I.R.S. Employer
                                                Identification No.)

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


        Registrant's telephone number, including area code: 212-355-5200


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes /X/ No / /

The number of shares of Common  Stock issued and  outstanding  as of October 15,
1997 was 20,771,322 which includes redeemable common shares.



                                 WHX CORPORATION
                            AND SUBSIDIARY COMPANIES
                        CONSOLIDATED STATEMENT OF INCOME
                                   (Unaudited)



                                                          QUARTER ENDED SEPT. 30,                  NINE MONTHS ENDED SEPT. 30,
                                                        1997              1996                      1997              1996
                                                        ----              ----                      ----              ----
                                                                            (Dollars in Thousands)

                                                                                                               
NET SALES                                                $144,612          $391,925                $386,717         $1,065,233
- ---------

OPERATING COSTS
      Cost of goods sold                                  172,926           330,328                 459,594            902,657
      Depreciation                                          9,570            19,887                  32,352             58,560
      Selling and administration expense                   16,664            18,308                  50,566             53,489
      Profit sharing                                            -              1685                       -              2,990
      Special charge                                       88,910                -                   88,910                  -
                                                        ---------     -------------             -----------    ---------------

                                                          288,070           370,208                 631,422          1,017,696
                                                         --------          --------              ----------          ---------

OPERATING INCOME (LOSS)                                  (143,458)           21,717                (244,705)            47,537
- -----------------------

      Interest expense                                      7,594             6,507                  21,025             19,740
      Other income                                         10,457             9,529                  14,625             22,641
                                                        ---------        ----------              ----------         ----------

INCOME BEFORE TAXES                                      (140,595)           24,739                (251,105)            50,438
- -------------------

      Tax provision (benefit)                             (49,208)            7,422                 (87,887)            15,132
                                                        ----------       ----------              ----------         ----------

NET INCOME (LOSS)                                         (91,387)           17,317                (163,218)            35,306
- -----------------

Dividend requirement for  preferred stock                   5,152             5,601                  15,505             16,922
                                                       ----------        ----------              ----------         ----------

NET INCOME (LOSS) APPLICABLE TO COMMON STOCK            $ (96,539)         $ 11,716               $(178,723)         $  18,384
- --------------------------------------------            ==========         ========               ==========         =========

Income (loss) per share of common stock:

      Primary:                                             $(4.49)             $.45                  $(7.84)              $.69
                                                           =======             ====                  =======              ====

      Fully Diluted:                                       $(4.49)             $.39                  $(7.84)              $.68
                                                           =======             ====                  =======              ====



See notes to consolidated financial statements.

                                       -2-



                                 WHX CORPORATION
                            AND SUBSIDIARY COMPANIES
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)



                                                                       SEPTEMBER 30,             DECEMBER 31,
                                                                           1997                      1996
                                                                           ----                      ----
                                                                             (Dollars and shares in thousands)
ASSETS
Current Assets:
                                                                                                     
      Cash and cash equivalents                                          $     1,761               $    35,020
      Short term investments                                                 552,307                   447,562
      Trade receivables - net                                                 25,147                    25,805

      Inventories:
          Finished and semi-finished products                                143,392                   126,678
          Raw materials                                                      133,213                    80,147
          Other materials and supplies                                        18,363                    19,476
          Excess of LIFO over current cost                                   (10,899)                  (10,899)
                                                                        ------------               -----------
                                                                             284,069                   215,402

      Other current assets                                                    11,738                    13,942
                                                                          ----------               -----------
                          Total current assets                               875,022                   737,731

Property, plant and equipment at cost, less
      accumulated depreciation and amortization                              739,800                   755,412
Deferred income taxes                                                        191,081                   100,157
Intangible asset - pensions                                                   77,180                         -
Other non-current assets      121,134                                        125,479
                          -----------                                    -----------
                                                                          $2,004,217                $1,718,779
                                                                          ==========                ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
      Trade payables                                                       $ 102,100                  $ 59,477
      Short Term Borrowings                                                  356,120                    70,223
      Deferred income taxes - current                                         32,806                    30,649
      Other current liabilities                                              113,308                    83,090
      Long-term debt due in one year                                             461                     2,336
                                                                        ------------                ----------
                          Total current liabilities                          604,795                   245,775

Long-term debt                                                               267,874                   268,198
Pension liability                                                            156,446                         -
Other employee benefit liabilities                                           414,619                   435,502
Other liabilities                                                             48,835                    49,096
                                                                        ------------               -----------
                                                                           1,492,569                   998,571
                                                                          ----------                ----------
Redeemable Common Stock - 395 shares
      and 411 shares                                                           5,502                     5,771
                                                                         -----------               -----------

Stockholders' Equity:
      Preferred Stock $.10 par value - 5,883 shares
          and 6,137 shares                                                       589                       614
      Common Stock - $.01 par value - 20,385
          shares and 24,328 shares                                               204                       245
      Unrealized gain on securities
          available for sale                                                  17,436                         -
      Additional paid-in capital                                             609,803                   658,123
      Accumulated earnings                                                  (121,886)                   56,837
                                                                         -----------              ------------
                                                                             506,146                   715,819
Less treasury stock - 157 shares                                                 -                      (1,382)
Total stockholders equity                                                    506,146                   714,437

                                                                          $2,004,217                $1,718,779
                                                                          ==========                ==========


See notes to consolidated financial statements.

                                       -3-



                                 WHX CORPORATION
                            AND SUBSIDIARY COMPANIES
                       CONSOLIDATED STATEMENT OF CASH FLOW
                                   (Unaudited)



                                                                              NINE MONTHS ENDED SEPT. 30,
                                                                            1997                      1996
                                                                            ----                      ----
                                                                                (Dollars in Thousands)
CASH FLOW FROM OPERATING ACTIVITIES:
                                                                                                     
      Net income                                                          $ (163,218)                 $ 35,306
      Non cash expenses:
          Depreciation                                                        32,599                    58,808
          Other postemployment benefits                                       (1,390)                    4,100
          Income taxes                                                       (88,246)                    7,300
          Gain on sale of assets                                                 835                      (130)
          Equity income in affiliated companies                                1,191                    (5,845)
          Special charges, net of current portion                             57,459                         -
          Other items not affecting cash                                       3,655                         -
Decrease (increase) in working capital elements:
          Trade receivables                                                   (2,842)                  (58,611)
Inventories   (68,667)                                                        15,109
          Other current assets                                                 2,204                     7,976
          Trade payables                                                      42,623                   (14,746)
          Short term investments(trading)                                    (54,878)                   (9,929)
          Trade account borrowings                                           190,279                         0
          Other current liabilities                                           29,863                     4,892
      Other items - net                                                       (2,685)                     (866)
                                                                         -----------                -----------

          Net cash (used in) provided from operating activities              (21,218)                   43,364
                                                                          ----------                  --------

CASH FLOW FROM INVESTING ACTIVITIES:
      Short term investments-available for sale                              (32,430)                    7,920
      Plant additions and improvements                                       (19,323)                  (31,870)
      Proceeds from asset sales                                                1,217                       539
      Dividends received from affiliated companies                             2,500                     2,500
      Investment in/advances to joint ventures                                (5,450)                  (17,240)
                                                                          ----------                  ---------

          Net cash used in investing activities                              (53,486)                  (38,151)
                                                                           ---------                  --------

CASH FLOW FROM FINANCING ACTIVITIES:
      Proceeds from warrants                                                       -                     5,170
      Proceeds from receivable securitization                                  3,500                    (2,000)
      Short term borrowings (repayments)                                      95,618                     5,807
      Long-term borrowings (repayments)                                       (2,199)                   (4,822)
      Repurchase of common stock                                             (38,876)                  (18,303)
      Preferred stock retirement                                              (9,839)                  (10,147)
      Preferred stock dividends                                              (15,505)                  (16,926)
      Letter of credit collateralization                                       8,999                      (116)
      Redemption of common stock                                                (253)                     (441)
                                                                           ---------                 ----------

          Net cash (used in) provided from financing activities               41,445                   (41,778)
                                                                            --------                  ---------

DECREASE IN CASH AND
      CASH EQUIVALENTS                                                       (33,259)                  (36,565)

Cash and cash equivalents
      at beginning of period                                                  35,020                    43,006
                                                                             -------                  --------

CASH AND CASH EQUIVALENTS
      AT END OF PERIOD                                                       $ 1,761                  $  6,441
                                                                             =======                  ========


See notes to consolidated financial statements.


                                       -4-


                                 WHX CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

GENERAL

             The  consolidated  balance  sheet as of  September  30,  1997,  the
      consolidated  statement  of income  for the three and nine  month  periods
      ended September 30, 1997 and 1996, and the consolidated  statement of cash
      flow for the nine month  periods  ended  September  30, 1997 and 1996 have
      been prepared by the Company  without audit. In the opinion of management,
      all  adjustments  necessary to present fairly the  consolidated  financial
      position at September 30, 1997 and the results of  operations  and changes
      in cash flow for the periods presented have been made.

             Certain information and footnote  disclosures  normally included in
      financial  statements  prepared  in  accordance  with  generally  accepted
      accounting  principles  have been  condensed  or omitted.  This  quarterly
      report  on Form  10-Q  should be read in  conjunction  with the  Company's
      audited consolidated  financial statements for the year ended December 31,
      1996.  The results of operations  for the period ended  September 30, 1997
      are not necessarily indicative of the operating results for the full year.

             The   preparation  of  financial   statements  in  conformity  with
      generally  accepted  accounting  principles  requires  management  to make
      estimates and assumptions  that affect the reported  amounts of assets and
      liabilities  and  disclosure of contingent  assets and  liabilities at the
      date of the financial  statements and the reported amounts of revenues and
      expenses  during the reporting  period.  Actual  results could differ from
      those estimates.

BUSINESS SEGMENT

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

NOTE 1 - COLLECTIVE BARGAINING AGREEMENT

             The Company's  labor  agreement with the USWA expired on October 1,
      1996. On August 1, 1997 the Company and the USWA  announced  that they had
      reached a tentative agreement on the terms of a new collective  bargaining
      agreement.  The  tentative  agreement  was  ratified on August 12, 1997 by
      USWA-represented   employees.  The  new  collective  bargaining  agreement
      provides for a defined  benefit  pension  plan,  a retirement  enhancement
      program,  short-term bonuses and special assistance payments for employees
      not  immediately  recalled to work and $1.50 in hourly wage increases over
      its term of not less than five years.  It also  provides for the reduction
      of 850 jobs,  mandatory  multicrafting  as well as modification of certain
      work practices.

NOTE 2 - SPECIAL CHARGE

             The Company recorded a special charge of $88.9 million in the third
      quarter  of 1997.  The  special  charge is  related  to  certain  benefits
      included in its new collective  bargaining  agreement  described in Note 1
      above.

             The special charges  included  enhanced  retirement  benefits to be
      paid under the defined benefit pension program which totaled $66.7 million
      and were recorded under the provisions of




                                       -2-

      Statement of Financial  Accounting Standard No.88,  Employers'  Accounting
      For Settlements and  Curtailments of Defined Benefit Pension Plans and for
      Termination  Benefits,  and various  other  charges  which  totaled  $22.2
      million.  Of this  special  charge  $12.4  million  was paid in the  third
      quarter of 1997.

             The Company also recorded an additional  pension liability of $77.2
      million under the provisions of Statement of Financial Accounting Standard
      No. 87, Employers'  Accounting for Pensions with an offsetting debit to an
      intangible  pension  asset.  The Company's  unfunded  accumulated  pension
      benefit obligation totaled $162.0 million as of September 30, 1997.

NOTE 3 - EARNINGS PER SHARE

             The  computation  of primary  earnings per share of common stock is
      based upon the average shares of common stock and common stock equivalents
      outstanding.  Common stock  equivalents  represent the dilutive  effect of
      assuming the exercise of  outstanding  stock  options.  Outstanding  stock
      options  granted to  officers,  directors  and key  employees  totaled 2.3
      million at September 30, 1997. The  computation of fully diluted  earnings
      per share further assumes the sale of all redeemable common stock into the
      public market and conversion of all convertible  preferred  stock,  unless
      their inclusion has an anti-dilutive effect. The inclusion of common stock
      equivalents,  sale of  redeemable  common stock and/or  conversion  of the
      convertible  preferred  stock would have been  anti-dilutive  in the third
      quarter of 1997 and for the  nine-month  period ended  September 30, 1997.
      The  conversion  of  the  convertible  preferred  stock  would  have  been
      anti-dilutive for the nine-month period of 1996.

The average shares used in the computations were as follows: (in thousands)



                                                 Quarter Ended Sept. 30,            Nine Months Ended Sept. 30,
                                                1997             1996                 1997              1996
                                                ----             ----                 ----              ----

                                                                                               
                   Primary                     21,513           25,887                22,792            26,710
                   Fully diluted               21,513           43,760                22,792            27,126



      REDEEMABLE COMMON STOCK

             Certain present and former  employees of the Company have the right
      to sell their  redeemable  common stock to the Company at prices of $15 or
      $20 per share  depending  on years of service,  age and  retirement  date.
      Holders  can sell any or all of their  redeemable  common  stock  into the
      public market,  provided,  however,  that stock sales on any day cannot be
      more than 20% of the number of shares  publicly traded during the previous
      day. As of September 30, 1997, redeemable common stock outstanding totaled
      395,287 shares.

NOTE 4 - SHORT TERM INVESTMENTS

             The  Company   recognizes   gains  and  losses  based  on  specific
      identification of the securities which comprise the investment balance. At
      September  30,  1997  unrealized   holding  gains  on   available-for-sale
      securities  in the amount of $17.4  million  were  reported  as a separate
      component  of  stockholder's  equity.  There  were  no  available-for-sale
      securities at September 30, 1996. Net  unrealized  holding gains or losses
      on trading securities included in net income for the third quarter of 1997
      and  1996  were  a gain  of  $4.7  million  and a loss  of  $2.9  million,
      respectively.

NOTE 5 - SALES OF RECEIVABLES

             In   1994   a   special   purpose   wholly-owned    subsidiary   of
      Wheeling-Pittsburgh Steel Corporation ("WPSC"),  entered into an agreement
      to sell (up to $75 million on a revolving basis) an undivided




                                       -3-

      percentage ownership in a designated pool of accounts receivable generated
      by WPSC,  Wheeling  Construction  Products,  Inc. and  Pittsburgh-Canfield
      Corporation.  The  agreement  expires  in August  1999.  In July 1995 WPSC
      amended such  agreement to sell an additional $20 million on similar terms
      and conditions.  In October 1995 WPSC entered into an agreement to include
      the  receivables  generated by Unimast in the pool of accounts  receivable
      sold.  Accounts  receivable  at September  30, 1997 and 1996 exclude $48.5
      million and $65 million,  respectively,  representing uncollected accounts
      receivable  sold with  recourse  limited  to the  extent of  uncollectible
      balances.  Fees paid by the Company under this agreement  range from 7.42%
      to 8.5% of the  outstanding  amount  of  receivables  sold.  Based  on the
      Company's  collection  history,  the  Company  believes  that  credit risk
      associated with the above arrangement is immaterial.

NOTE 6 - REVOLVING CREDIT FACILITY

             In December 1995 Wheeling-Pittsburgh Steel Corporation entered into
      a Second  Amended and  Restated  Revolving  Credit  Facility  ("RCF") with
      Citibank, N.A. as agent. The RCF, as amended,  provides for borrowings for
      general corporate  purposes up to $150 million and a $35 million sub-limit
      for Letters of Credit.

             The RCF  expires  on May 3, 1999.  Interest  rates are based on the
      Citibank prime rate plus 1.0% and/or a Eurodollar rate plus 2.25%, but the
      margin over the prime rate and the  Eurodollar  rate can  fluctuate  based
      upon  performance.  The  letter  of  credit  fee  is  2.25%  and  is  also
      performance based.

             Borrowings are secured primarily by 100% of the eligible  inventory
      of Wheeling-Pittsburgh Steel Corporation, Pittsburgh-Canfield Corporation,
      Wheeling Construction Products, Inc. and Unimast, and the terms of the RCF
      contain  various  restrictive  covenants,   limiting  among  other  things
      dividend payments or other distributions of assets, as defined in the RCF.
      Certain financial covenants  associated with leverage,  net worth, capital
      spending,  cash flow and interest coverage must be maintained.  Borrowings
      outstanding  against the RCF at September 30, 1997 totaled $97.0  million.
      No letters of credit were outstanding under the RCF.

             In August 1994 WPSC entered into a separate facility for letters of
      credit up to $50 million. At September 30, 1997 letters of credit totaling
      $16.9 million were outstanding under this facility.  The letters of credit
      are  collateralized at 105% with U.S.  Government  securities owned by the
      Company,  and are subject to an administrative  charge of .4% per annum on
      the amount of outstanding letters of credit.

NOTE 7 - CONTINGENCIES

      ENVIRONMENTAL MATTERS

             The Company has been identified as a potentially  responsible party
      under the Comprehensive Environmental Response, Compensation and Liability
      Act ("Superfund") or similar state statutes at seven waste disposal sites.
      The Company is subject to joint and several liability imposed by Superfund
      on potentially  responsible  parties.  Due to the technical and regulatory
      complexity  of  remedial  activities  and the  difficulties  attendant  to
      identifying  potentially responsible parties and allocating or determining
      liability  among them,  the Company is unable to  reasonably  estimate the
      ultimate cost of compliance  with Superfund  laws.  The Company  believes,
      based upon information  currently available,  that the Company's liability
      for clean up and  remediation  costs in connection with one of these sites
      will be between $3 million and $4  million.  At four other sites the costs
      are estimated to aggregate up to $700,000.  The Company  lacks  sufficient
      information regarding the remaining sites to form an estimate. Non-current
      accrued  environmental  liabilities  totaled $7.4 million at September 30,
      1997 and $7.5  million at  September  30,  1996.  These  liabilities  were
      determined by the Company, based on all available  information,  including
      information provided by



                                       -4-

      third parties,  and existing laws and regulations then in effect,  and are
      reviewed and  adjusted  quarterly as new  information  becomes  available.
      Based upon all available information, the Company does not anticipate that
      assessment  and  remediation  costs  resulting  from the  Company  being a
      potentially  responsible  party will have a material adverse effect on the
      financial  condition or results of operations of the Company.  However, as
      further  information  becomes  available,  the Company will  reassess such
      evaluations.

             The  Company,  as well as other  steel  companies,  is  subject  to
      demanding  environmental  standards  imposed by  federal,  state and local
      environmental  laws and  regulations.  For the nine months ended September
      30,  1997 and  years  1996 and 1995  aggregate  capital  expenditures  for
      environmental  control projects totaled  approximately $1.8 million,  $6.8
      million and $5.9 million,  respectively.  The Company is currently funding
      its  share  of  remediation   costs.   The  Company  believes  that  these
      remediation  costs are not  significant and will not be significant in the
      foreseeable future.

             Based upon the Company's  prior capital  expenditures,  anticipated
      capital expenditures, consent agreements negotiated with federal and state
      agencies and information  available to the Company on pending judicial and
      administrative proceedings,  the Company does not expect its environmental
      compliance  costs,  including the incurrence of any  additional  fines and
      penalties, relating to the operation of its facilities, to have a material
      adverse  effect on its  consolidated  financial  condition  or  results of
      operations.

NOTE 8 - SUBSEQUENT EVENT

      $350 MILLION SENIOR NOTE OFFERING

             On November 4, 1997, the Company announced that Wheeling-Pittsburgh
      Corporation,  a wholly owned  subsidiary,  intends to privately place with
      institutional  investors  approximately  $350 million of Senior Notes. The
      net  proceeds  will be used  primarily to defease its  outstanding  9 3/8%
      Senior Notes and to reduce borrowings under its RCF.



                                       -5-

PART I

ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION & RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

OVERVIEW

      On August 12,  1997,  the Company and the USWA  entered  into a new 5-year
collective  bargaining  agreement  which settled a ten month strike.  The strike
directly affected  facilities  accounting for approximately 80% of the Company's
steel  shipments.  The new labor  agreement  provides for the elimination of 850
hourly employees  (approximately 20% of the Company's workforce),  restructuring
of work rules and manning requirements and a reduction in the expense associated
with retiree  healthcare costs. The improved work rules should allow the Company
to ship at pre-strike levels with 850 fewer hourly employees.

      The Company is directing its selling  efforts to attain  pre-strike  sales
and  production  levels.  Market  conditions  for the  products  produced by the
Company have remained stable since the time of the Company's return to operation
after  settlement  of the strike.  The orders booked by the Company to date have
been  at  prices  comparable  to  those  prevailing  in the  market.  All of the
Company's  production  facilities  have resumed  operations  as of September 30,
1997.  Full primary steel  operations are expected  during the fourth quarter of
1997. The Company expects to be at full shipping levels,  at competitive  market
pricing, during the second quarter of 1998.

      The Company believes that it has sufficient resources to fund the start-up
of its production  facilities for re-entry to the marketplace.  These resources,
which are in excess of $150  million,  include the sale of coke produced and not
shipped  during  the  strike,  the sale of  receivables  under  the  receivables
securitization agreement and availability under the RCF.

THREE MONTHS ENDED SEPTEMBER 30, 1997
      COMPARED TO THREE MONTHS ENDED SEPTEMBER 30, 1996

      As set forth below,  the Company's  third quarter results were impacted by
the strike which began on October 1, 1996 and continued to August 12, 1997.  The
Company  reported  a $91.4  million  net  loss in the  third  quarter  of  1997,
including a special charge  totaling $88.9 million for benefits  included in the
new collective  bargaining  agreement related to enhanced  retirement  benefits,
short-term  bonuses and special  assistance  payments for those not returning to
work immediately.

      Net  sales  for the  third  quarter  of 1997  totaled  $144.6  million  on
shipments  of .2 million  tons of steel  products.  Net sales for the 1996 third
quarter  totaled  $391.9  million  on  shipments  of .7  million  tons of  steel
products.  The decrease in sales and tons shipped is primarily  attributable  to
the strike at eight plants located in Ohio,  Pennsylvania and West Virginia.  No
steel  products  were  being  produced  or  shipped  at these  facilities  which
represent  approximately  80% of the tons  shipped  by the  Company on an annual
basis.  Average  sales prices per ton increased to $705 from $534 per ton in the
1996  third  quarter.  The  increase  in  average  price  per  ton is  primarily
attributable to continued shipment of Wheeling  Corrugating's higher value-added
product mix during the strike. Steel prices also increased 3.2%.

      Cost of goods sold for the third quarter of 1997 totaled  $172.9  million,
compared to $330.3 million for the 1996 third quarter.  The decrease in costs of
goods  sold  reflects  the  effects  of the  strike on volume of steel  products
shipped. Cost of goods sold per ton increased to $843 per ton from $450 per ton.
The increase in costs per ton shipped  reflects higher fixed cost absorption due
to lower  volumes  shipped,  increased  purchases  of steel for use by  Wheeling
Corrugating and Pittsburgh-Canfield Corporation




                                       -6-

operations,  and a higher-cost mix of products shipped.  Raw steel production in
the third quarter of 1997 totaled .1 million  tons,  compared to .6 million tons
in the 1996 third quarter.

      Depreciation  decreased to $9.6 million in the third  quarter of 1997 from
$19.9 million in the 1996 third  quarter.  The decrease is due to the effects of
the strike on production and the units of production depreciation method.

      Selling,  administration and general expense decreased to $16.7 million in
the third  quarter of 1997 from $18.3  million  in the 1996 third  quarter.  The
decrease is due to a reduced  salaried  workforce,  lower property and liability
insurance premiums, and lower computer time sharing expense.

      The third quarter of 1997 includes a special charge for benefits  included
in the new collective  bargaining  agreement  totaling  $88.9 million  described
above.

      Interest  expense for the third quarter of 1997  increased to $7.6 million
from $6.5  million in the 1996 third  quarter.  The increase is due to increased
short-term borrowings.

      Other income  increased to $10.5 million in the third quarter of 1997 from
$9.5 million in the 1996 third quarter. The increase reflects a higher return on
mark-to-market  short-term  investments  partially  offset by equity  losses for
start-up of the Ohio Coatings Company joint venture.

      The tax  benefit of $49.2  million  for the third  quarter of 1997 and tax
provision of $7.4 million for the 1996 third quarter  reflect  estimated  annual
effective  tax rates of 35% and 30%,  respectively.  The 1996 rate is lower than
the statutory  rate of 35% due to the effect of permanent tax  differences  on a
relatively low pre-tax income.

      Net loss for the third quarter of 1997 totals $91.4 million,  or $4.49 per
share of common stock.  Excluding the special  charge,  the loss would have been
$33.6  millions  or $1.80 per share of common  stock.  Net  income for the third
quarter of 1996 totaled $17.3 million, or $.45 per share of common stock.

NINE MONTHS ENDED SEPTEMBER 30, 1997
      COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 1996

      Net sales for the first  nine  months of 1997  totaled  $386.7  million on
shipments of .5 million tons of steel products. Net sales for the same period of
the prior year totaled  $1,065.2  million on shipments of 2.0 million tons.  The
decrease  in sales  and  tons  shipped  is  primarily  attributable  to the work
stoppage at eight plants located in Ohio,  Pennsylvania  and West  Virginia.  No
steel  products  were  being  produced  or  shipped  at these  facilities  which
represent  approximately  80% of the tons  shipped  by the  Company on an annual
basis.  Average sales prices  increased to $737 per ton from $529 per ton in the
1996 nine month  period.  The  increase  in average  price per ton is  primarily
attributable  to a higher  value-added  product mix, steel prices also increased
2.9%

      Cost of goods  sold for the  1997  nine  months  totaled  $459.6  million,
compared to $902.7 million for the 1996 nine month period.  The decrease in cost
of goods sold reflects the effects of the strike on the volume of steel products
shipped. Cost of goods sold per ton increased to $876 per ton from $448 per ton.
The increase in cost per ton shipped  reflects  higher fixed cost absorption due
to lower  volumes  shipped,  increased  purchases  of steel for use by  Wheeling
Corrugating  and  Pittsburgh-Canfield  operations,  and  a  higher-cost  mix  of
products shipped.  Raw steel production in the 1997 nine month period totaled .1
million tons, compared to 1.8 million tons in nine months of 1996.

      Depreciation decreased to $32.4 million for nine months of 1997 from $58.6
million for nine months of 1996.  The  decrease  in  depreciation  is due to the
effects of the strike on  production  and the units of  production  depreciation
method.




                                       -7-

      No profit  sharing was earned in the first nine months of 1997 as a result
of the strike and its impact on pre-tax  income.  Profit  sharing  totaled  $3.0
million in the corresponding 1996 nine month period.

      Selling, administrative and general expense decreased to $50.6 million for
1997 nine  months  from $53.5  million  in the 1996 nine  month  period due to a
reduced salaried workforce, lower property and liability insurance premiums, and
lower computer time sharing.

      The third quarter loss includes a special charge for benefits  included in
the new collective  bargaining  agreement  totaling $88.9 million ($57.8 million
after tax),  related to  enhanced  retirement  benefits,  bonuses for hourly and
salaried  employees and special  assistance  payments for those not returning to
work immediately.

      Interest  expense for the nine months of 1997 totaled  $21.0  million,  an
increase of $1.3 million over 1996, due to increased  short term  borrowings and
lower amounts of capitalized interest.

      Other income for the nine months of 1997 totaled $14.6  million,  compared
to other  income of $22.6  million for nine months of 1996.  The decrease is due
primarily  to equity  losses for  start-up of the Ohio  Coatings  Company  joint
venture.

      The 1997 tax benefit  and 1996 tax  provision  for the nine month  periods
reflect estimated annual effective tax rates of 35% and 30%,  respectively.  The
1996 rate is lower than the statutory rate of 35% due to the effect of permanent
tax differences on a relatively low pre-tax income.

      Net loss for the 1997 nine months  totaled  $163.2  million,  or $7.84 per
share of common stock.  Excluding the special  charge,  the loss would be $105.4
million,  or $5.31 per share of common  stock.  Net income for nine  months 1996
totaled $35.3 million, or $.69 per share of common stock.

LIQUIDITY AND CAPITAL RESOURCES

      At September 30, 1997 the Company had cash and  short-term  investments of
$554.1 million and short term borrowings of $356.1 million.

      Net cash flow used in  operating  activities  for the first nine months of
1997 totaled $21.2 million.  Inventories,  valued principally by the LIFO method
for financial reporting purposes,  totaled $284.1 million at September 30, 1997,
an increase of 68.7 million from December 31, 1996.  The increase in inventories
is due  primarily to increases in furnace coke and equity iron ore pellets.  Net
cash flow used in investing activities for the first nine months of 1997 totaled
$53.5  million,   including  capital   expenditures  of  $19.3  million.  It  is
anticipated   that   necessary   capital   expenditures,    including   required
environmental  expenditures  in  future  years,  will  approximate  depreciation
expense  and will  represent  a material  use of  operating  funds.  The Company
anticipates funding its capital expenditures from cash on hand,  investments and
funds  generated  from  operations.   Net  cash  flow  provided  from  financial
activities  totaled $41.4 million,  including  borrowings under the RCF of $97.0
million, offsetting funds used to repurchase common and preferred stock of $48.7
million, and funds used to pay preferred dividends of $15.5 million.

      In August 1994 the Company  entered into an  agreement to sell,  up to $75
million on a revolving basis, an undivided  percentage ownership in a designated
pool  of  accounts  receivable  generated  by WPSC  and  two of its  affiliates,
Wheeling Construction Products,  Inc. and Pittsburgh-Canfield  Corporation.  The
agreement  expires in August 1999. In July 1995,  WPSC amended such agreement to
sell an additional $20 million on similar terms and conditions. In October 1995,
WPSC entered into an agreement to include the  receivables  generated by Unimast
in the pool of accounts  receivable  sold.  Account  receivable at September 30,
1997, exclude $48.5 million representing  accounts receivable sold with recourse
limited to the extent of uncollectible balances. Fees under this agreement range
from



                                       -8-

7.42% to 8.50% of the  outstanding  amount  of  receivables  sold.  Based on the
Company's  collection history,  the Company believes that credit risk associated
with the above arrangement is immaterial.

      On December 28, 1995,  WPSC entered into a new RCF with Citibank,  N.A. as
agent.  The RCF, as  amended,  provides  for  borrowing  for  general  corporate
purposes  of up to $150  million,  and a $35  million  sub-limit  for letters of
credit. The RCF expires May 3, 1999.  Interest is calculated at a Citibank prime
rate  plus  1.0% and or a  Eurodollar  rate  plus  2.25%.  Borrowings  under the
Revolving  Credit  Facility  are secured  primarily  by 100% of WPSC's  eligible
inventory  and  requires  that WPSC  maintain a specified  level of tangible net
worth. The RCF has certain financial covenants restricting  indebtedness,  liens
and distributions.  As of September 30, 1997,  borrowings in the amount of $97.0
million were  outstanding  under the RCF. No letters of credit were  outstanding
under the RCF.

      On  November  4, 1997,  the  Company  announced  that  Wheeling-Pittsburgh
Corporation,   a  wholly  owned  subsidiary,   intends  to  privately  place  to
institutional  investors  approximately  $350 million of Senior  Notes.  The net
proceeds will be used  primarily to defease its  outstanding 9 3/8% Senior Notes
and to reduce borrowings under the RCF.

      In August 1994 WPSC entered into a separate facility for letters of credit
up to $50 million.  At  September  30, 1997,  letters of credit  totaling  $16.9
million  were  issued  under  this  facility.  No  amounts  have been drawn down
pursuant to these letters of credit. The letters of credit are collateralized by
U.S.  government  securities  owned  by  the  Company  and  are  subject  to  an
administrative  charge of .4% per annum on the amount of outstanding  letters of
credit. The collateral is recorded as other non-current assets.

      As of September 30, 1997,  the Company had  repurchased on the open market
and retired 9.1 million  shares of its Common  Stock for an  aggregate  purchase
price of  approximately  $89.0  million,  including 2.1 million shares of Common
Stock  purchased in the third quarter of 1997 for  approximately  $23.2 million,
and 4.2 million shares of Common Stock and .3 million shares of Preferred  Stock
for the  nine  month  period  for  approximately  $48.7  million.  The  Board of
Directors had previously authorized the Company to repurchase up to 10.1 million
shares of its outstanding  Common Stock, and up to .3 million of its outstanding
Series A and up to .7 million of its Series B Convertible  Preferred Stocks. The
Company may, from time to time, continue to purchase additional shares of Common
Stock and Preferred Stock.

      Short-term  liquidity  is  dependent,  in  large  part,  on cash on  hand,
investments,  general  economic  conditions and their effect on steel demand and
prices.  Long-term  liquidity is dependent upon the Company's ability to sustain
profitable  operations and control costs during periods of low demand or pricing
in order to sustain  positive  cash flow.  The  Company  satisfies  its  working
capital requirements through cash on hand,  investments,  borrowing availability
under the RCF and funds  generated from  operations.  The Company  believes that
such sources will provide the Company for the next twelve  months with the funds
required  to satisfy  working  capital  and  capital  expenditure  requirements.
External  factors,  such as worldwide  steel  production and demand and currency
exchange rates, could materially affect the Company's results of operations.

      When  used  in  the  Management's   Discussion  and  Analysis,  the  words
"anticipate",  "estimate"  and  similar  expressions  are  intended  to identify
forward-looking  statements.  These  statements are subject to certain risks and
uncertainties  that could cause actual results to differ  materially  from those
projected.  Such risks and  uncertainties  include,  but are not limited to, the
following: the risk of lost business and other uncertainties relating to the ten
month strike and the effects and length of the  start-up  period  following  the
labor settlement, and its impact on the Company's business and liquidity.




                                       -9-

      The  Company  will  adopt  SFAS No.  128 in the  fourth  quarter  of 1997.
Management  believes  that adoption of the new standard will not have a material
effect on previously reported EPS amounts for prior quarters of 1997 and 1996.






                                      -10-

PART II         OTHER INFORMATION










Item 6.(a)      EXHIBITS

                10.1    Agreement  by and between  the  Company and P.J.  Mooney
                        effective as of October 17, 1997.

                27 Financial Data Schedule

    6.(b)       REPORT ON FORM 8-K

                On  September  30, 1997 the Company  filed a report on Form 8-K.
                The  report  included  a  press  release  by  the  Company  that
                disclosed  an  anticipated   third  quarter  special  charge  of
                approximately  $90 million  related to a retirement  enhancement
                program  and  various  short-term   bonus/unemployment  payments
                stipulated in the Company's new collective  bargaining agreement
                ratified on August 12, 1997.





                                      -11-

                                   SIGNATURES



      Pursuant to the  requirements of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                                            WHX CORPORATION




                                            /s/  J. R. SCHEESSELE
                                                 -----------------------------
                                                 J. R. Scheessele
                                                 President
                                                Acting Chief Accounting Officer



November 12, 1997