Exhibit 99.1

Allegheny Technologies Announces Third Quarter Results

    PITTSBURGH--(BUSINESS WIRE)--Oct. 22, 2003--Allegheny Technologies
Incorporated (NYSE:ATI)

    --  Third quarter net loss of $28.8 million, or $0.36 per share

    --  Results include net non-recurring special charges of
        $3.0 million, or $0.04 per share

    --  Results impacted by retirement benefit expense of
        $20.0 million, or $0.25 per share

    --  Third quarter cash flow from operations of $35.0 million

    --  Third quarter cost reductions of $29 million; cost reductions
        year-to-date of $85 million; on target to achieve $115 million
        2003 cost reduction goal

    Allegheny Technologies Incorporated (NYSE:ATI) reported a net
loss of $28.8 million, or $0.36 per share, on sales of $482.6 million
for the third quarter ended September 30, 2003. Retirement benefit
expense, primarily non-cash, was again the biggest negative to
earnings in the quarter. Continuing weak demand for most of ATI's
specialty metals combined with higher raw material, energy, and
insurance costs also negatively impacted results in the third quarter.
    Pat Hassey, ATI's new President and Chief Executive Officer, said,
"The prolonged weakness in most of our major markets has been
challenging. The problems are not only related to the cyclical
economy. Global markets and competitors are shaping how we will change
to compete.
    "Our performance for the third quarter is a long way from where we
need to be. On the plus side, we generated $35 million of operating
cash flow in the quarter. Once again, our operating employees did a
good job reducing managed working capital, mainly by reducing
inventories. This is quite an achievement in this environment of
escalating raw material costs and demonstrates the value of ATI's
lean-manufacturing initiatives.
    "ATI has great opportunities, people and technology. While the
past three years have been difficult for all U.S. manufacturing
companies, ATI made significant progress in reducing costs and
improving liquidity. Now, we cannot wait for the U.S. or world
economies to make us better. More needs to be done faster to structure
ATI to meet the challenges and take advantage of the opportunities.
    "Yesterday, we announced executive management organization changes
to quickly move ATI forward and focus our joint efforts on building
the ATI Business System. Also, we plan additional workforce reductions
in the fourth quarter to further reduce costs, improve productivity
and streamline our organization."


                               Three Months Ended   Nine Months Ended
                                  September 30        September 30
                                   In Millions         In Millions
                               ------------------- -------------------
                                  2003      2002      2003      2002
                               --------- --------- --------- ---------

Sales                            $482.6    $469.3  $1,453.0  $1,453.6

Net loss                          (28.8)     (7.5)    (81.9)    (26.1)

Special charges, net               (3.0)     (4.5)     (3.0)     (4.5)

Cumulative effect of change
 in accounting principle              -         -      (1.3)        -

Net loss before special
 charges and the
 cumulative effect of change
 in accounting principle        $ (25.8)   $ (3.0)  $ (77.6)  $ (21.6)

                                Per Diluted Share   Per Diluted Share
                               ------------------- -------------------
Net loss                         $(0.36)   $(0.09)   $(1.01)   $(0.32)

Special charges, net              (0.04)    (0.05)    (0.04)    (0.05)

Cumulative effect of change
 in accounting principle              -         -     (0.02)        -

Net loss before special
 charges and the
 cumulative effect of change
 in accounting principle        $ (0.32)  $ (0.04)  $ (0.95)  $ (0.27)


    Third Quarter 2003 Financial Highlights

    --  Sales of $482.6 million were up 3% compared to the third
        quarter 2002. Sales were up 11% in the High Performance Metals
        segment and 5% in the Engineered Products segment (formerly
        known as the Industrial Products segment). Sales were down 2%
        in the Flat-Rolled Products segment.

    --  Net loss was $28.8 million, or $0.36 per share, compared to
        last year's net loss of $7.5 million, or $0.09 per share.
        Results included net non-recurring special charges of $3.0
        million, or $0.04 per share. In the same period in 2002,
        special charges were $4.5 million, or $0.05 per share.

    --  Retirement benefit expense, after tax, in the third quarter
        2003 was $20.0 million, or $0.25 per share, compared to $3.0
        million, or $0.04 per share, in the third quarter 2002.
        Through nine months, retirement benefit expense was $63.5
        million, or $0.78 per share, in 2003 compared to $10.3
        million, or $0.13 per share, in 2002. Essentially all of the
        increase in retirement benefit expense in 2003 compared to
        2002 is non-cash.

    --  Cash flow from operations was $35 million and cash on hand
        increased to $79 million, mainly as a result of inventory
        reduction through lean-manufacturing initiatives.

    --  Cost reductions, before the effects of inflation, totaled $29
        million company-wide, bringing cost reductions to $85 million
        for the nine months. Our 2003 cost reduction goal is $115
        million.

    Flat-Rolled Products Segment

    Market Conditions

    --  Demand from the automotive market was stable, while demand
        from the residential construction and remodeling, and home
        appliance markets remained strong. Non-residential
        construction and most capital goods markets remained at low
        levels of demand. Raw material surcharges escalated during the
        quarter due to rising LME nickel prices, resulting in higher
        average transaction prices, although base-selling prices
        remained essentially flat with the second quarter.

    Third quarter 2003 compared to third quarter 2002

    --  Sales declined 2% to $260.5 million primarily due to continued
        weakness in non-residential construction and most capital
        goods markets. Total tons shipped decreased 2%. Average
        transaction prices were basically flat due to higher raw
        material surcharges; however, average base selling prices,
        which do not include surcharges, declined by approximately 5%.

    --  The segment had an operating loss of $4.8 million compared to
        an operating profit of $3.9 million last year due to lower
        base prices, reduced demand, and higher energy and raw
        material costs, which more than offset lower depreciation
        expense.

    --  Energy costs increased $3.1 million compared to 2002, net of
        approximately $0.2 million in gains from natural gas
        derivatives.

    --  Results for the third quarter 2003 benefited from $15 million
        in cost reductions, before the effects of inflation and higher
        energy costs, bringing cost reductions to $43 million through
        nine months.

    High Performance Metals Segment

    Market Conditions

    --  Demand for nickel-based alloys and premium titanium alloys
        from the commercial aerospace market continued to be weak,
        while demand was strong from the government defense and
        biomedical markets. In late September, we announced price
        increases for this segment's nickel, titanium, and specialty
        steel alloys, primarily to offset higher costs. Our exotic
        alloys business had another good quarter and continued to
        benefit from sustained high demand from government defense and
        high-energy physics markets.

    Third quarter 2003 compared to third quarter 2002

    --  Sales increased 11% to $162.3 million. Shipments were up 13%
        for nickel-based and specialty steel alloys, 15% for titanium
        alloys and 9% for exotic alloys.

    --  Operating profit improved to $9.5 million compared to $9.3
        million due to strong demand for our exotic alloys and
        benefits from cost reductions, partially offset by higher raw
        material costs.

    --  Results for the third quarter 2003 benefited from $11 million
        of cost reductions, before the effects of inflation, bringing
        cost reductions to $33 million through nine months.

    Engineered Products Segment (formerly known as Industrial Products
Segment)

    Market Conditions

    --  While demand from most markets remained weak, demand for
        tungsten product materials from the oil and gas market
        improved.

    Third quarter 2003 compared to third quarter 2002

    --  Sales improved 5% to $59.8 million.

    --  Operating profit was $1.1 million compared to $1.6 million
        last year due to higher raw material costs and lower prices,
        which offset higher sales volumes and the benefits from cost
        reductions.

    --  Results for the third quarter 2003 benefited from $2 million
        of cost reductions, before the effects of inflation, bringing
        cost reductions to $6 million through nine months.

    Retirement Benefit Expense

    --  Pre-tax retirement benefit expense was $33.5 million for the
        third quarter 2003 compared to $5.4 million for the third
        quarter 2002. This increase resulted in a $28.1 million
        pre-tax, or $0.21 per share after-tax, reduction in third
        quarter 2003 results compared to the same 2002 period.

    --  Approximately $25.6 million of the third quarter 2003
        retirement benefit expense was non-cash.

    --  The higher retirement benefit expense resulted from the severe
        decline in the equity markets from 2000 through 2002, lower
        expected returns on benefit plan investments and a lower
        discount rate assumption for determining liabilities.

    --  For the third quarter 2003, retirement benefit expense
        increased cost of sales by $23.1 million, and selling and
        administrative expenses by $10.4 million. For the third
        quarter 2002, retirement benefit expense increased cost of
        sales by $1.8 million, and selling and administrative expenses
        by $3.6 million.

    --  ATI is not required to make cash contributions to its defined
        benefit pension plan for 2003 and, based upon current
        actuarial studies, does not expect to be required to make cash
        contributions to its defined benefit pension plan during the
        next several years.

    Special Charges

    --  Results for the third quarter 2003 included net special
        charges of $3.0 million after-tax, or $0.04 per share. These
        amounts included:

        --  $3.5 million associated with the previously announced
            termination of the Stock Acquisition and Retention
            Program, which generated approximately $0.5 million in
            cash for ATI, and $1.1 million related to CEO transition.
            These charges are included in selling and administrative
            expenses on the consolidated statements of operations.

        --  $0.8 million, or $0.01 per share, of restructuring costs
            associated with workforce reductions across ATI during the
            2003 third quarter.

        --  $2.4 million, or $0.03 per share, of interest income
            related to a Federal income tax settlement associated with
            prior years. This interest income is netted against
            interest expense on the consolidated statement of
            operations.

    --  Results for the third quarter 2002 included net after-tax
        charges of $4.5 million, or $0.05 per share, for salaried
        workforce reductions and a non-cash charge related to ATI's
        minority interest in New Piper Aircraft, Inc.

    Other Expenses

    --  Corporate expenses for the third quarter 2003 decreased to
        $4.1 million compared to $5.6 million in the year-ago period
        primarily due to savings at the corporate office associated
        with reductions in staffing and other efforts to control
        costs, partially offset by higher insurance costs.

    --  The effective tax rate was a benefit of 40.4% and 37.6% for
        the 2003 third quarter and nine months, respectively, compared
        to 44.9% and 38.0% for the same periods of 2002. The effective
        tax rate for the third quarter 2003 was favorably impacted by
        the settlement of previous years' tax obligations. As a result
        of this settlement, ATI will receive in the 2003 fourth
        quarter a tax refund of $17.1 million, including interest. ATI
        continues to evaluate the future realization of its deferred
        tax assets.

    Cash Flow and Working Capital

    --  Cash on hand was $78.5 million at September 30, 2003, an
        increase of $19.1 million from 2002 year-end.

    --  Cash flow from operating activities for the 2003 third quarter
        was $35.0 million, and for the first nine months of 2003 was
        $52.1 million.

    --  At September 30, 2003, managed working capital was 30.6% of
        annualized sales compared to 32.4% of annualized sales at 2002
        year-end. We define managed working capital as accounts
        receivable and gross inventories less accounts payable.

    --  Managed working capital decreased $18.0 million in the third
        quarter 2003, primarily due to reduced inventories. However,
        managed working capital increased $36.2 million in the first
        nine months of 2003 resulting primarily from an increase in
        accounts receivable due to a higher level of sales in the 2003
        third quarter compared to the fourth quarter 2002, and higher
        gross inventories, mostly as a result of higher raw material
        costs, primarily nickel. The increase in raw material costs is
        expected to be largely recovered through surcharges.

    --  Capital expenditures were $51.5 million for the first nine
        months of 2003.

    --  Cash provided by financing activities was $14.0 million in the
        first nine months of 2003 and included proceeds of $15.3
        million on the termination of certain interest rate swap
        arrangements, primarily in the first quarter 2003, proceeds
        from a net increase in debt of $13.3 million, primarily from
        capital project financing, less $14.6 million of dividend
        payments.

    --  There are no borrowings currently outstanding under ATI's $325
        million secured borrowing facility, although a portion of the
        letters of credit capacity is being utilized.

    New Accounting Pronouncement

    The adoption of Statement of Financial Accounting Standards No.
143 "Accounting for Asset Retirement Obligations" ("SFAS 143")
resulted in an after-tax charge of $1.3 million, or $0.02 per share in
the 2003 first quarter. This charge is reported as a cumulative effect
of change in accounting principle.

    Allegheny Technologies will conduct a conference call with
investors and analysts on October 22, 2003, at 1 p.m. ET to discuss
the financial results. The conference call will be broadcast live on
www.alleghenytechnologies.com. To access the broadcast, click on
"Third Quarter Conference Call". In addition, the conference call will
be available through the CCBN website, located at www.ccbn.com.
    This news release contains "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995.
Certain statements in this news release relate to future events and
expectations and, as such, constitute forward-looking statements.
Forward-looking statements include those containing such words as
"anticipates," "believes," "estimates," "expects," "would," "should,"
"will," "will likely result," "forecast," "outlook," "projects," and
similar expressions. Such forward-looking statements are based on
management's current expectations and include known and unknown risks,
uncertainties and other factors, many of which we are unable to
predict or control, that may cause our actual results or performance
to materially differ from any future results or performance expressed
or implied by such statements. Various of these factors are described
from time to time in our filings with the Securities and Exchange
Commission, including our Annual Report on Form 10-K for the year
ended December 31, 2002, and our Quarterly Reports on Form 10-Q. We
assume no duty to update our forward-looking statements.
    Allegheny Technologies Incorporated (NYSE:ATI) is one of the
largest and most diversified specialty materials producers in the
world, with revenues of approximately $1.9 billion in 2002. The
Company has approximately 9,600 employees world-wide and its talented
people use innovative technologies to offer growing global markets a
wide range of specialty materials. High-value products include
nickel-based and cobalt-based alloys and superalloys, titanium and
titanium alloys, specialty steels, super stainless steel, exotic
alloys, which include zirconium, hafnium and niobium, tungsten
materials, and highly engineered strip and Precision Rolled Strip(R)
products. In addition, we produce commodity specialty materials such
as stainless steel sheet and plate, silicon and tool steels, and
forgings and castings. The Allegheny Technologies website can be found
at www.alleghenytechnologies.com.



Allegheny Technologies Incorporated and Subsidiaries
Consolidated Statements of Operations
(Unaudited - Dollars in millions, except per share amounts)

                            Three Months Ended     Nine Months Ended
                               September 30          September 30
                           --------------------- ---------------------
                             2003       2002       2003       2002
                           ---------- ---------- ---------- ----------

Sales                      $   482.6  $   469.3  $ 1,453.0  $ 1,453.6
Costs and expenses:
     Cost of sales             464.4      419.7    1,399.4    1,316.5
     Selling and
      administrative
      expenses                  60.3       47.1      161.4      146.9
     Restructuring costs         1.2        5.5        1.2        5.5
                            ---------  ---------  ---------  ---------
Loss before interest,
 other expense and
 income taxes                  (43.3)      (3.0)    (109.0)     (15.3)
Interest expense, net            4.1        8.3       19.9       26.1
Other expense, net              (0.9)      (2.3)      (0.2)      (0.7)
                            ---------  ---------  ---------  ---------
Loss before income tax
 benefit and cumulative
 effect of a change in
 accounting principle          (48.3)     (13.6)    (129.1)     (42.1)
Income tax benefit             (19.5)      (6.1)     (48.5)     (16.0)
                            ---------  ---------  ---------  ---------
Net loss before cumulative
 effect of change in
 accounting principle          (28.8)      (7.5)     (80.6)     (26.1)
Cumulative effect of
 change in accounting
 principle                         -          -       (1.3)         -
                            ---------  ---------  ---------  ---------

Net loss                   $   (28.8) $    (7.5) $   (81.9) $   (26.1)
                            =========  =========  =========  =========

Basic and diluted net loss
 per common share before
 cumulative effect of
 change in accounting
 principle                 $   (0.36) $   (0.09) $   (0.99) $   (0.32)

Cumulative effect of
 change in accounting
 principle                         -          -      (0.02)         -
                            ---------  ---------  ---------  ---------

Basic and diluted net loss
 per common share          $   (0.36) $   (0.09) $   (1.01) $   (0.32)
                            =========  =========  =========  =========

Weighted average common
 shares outstanding --
 basic and diluted
 (millions)                     81.1       80.6       80.9       80.5

Actual common shares
 outstanding -- end of
 period (millions)              80.7       80.6       80.7       80.6


Allegheny Technologies Incorporated and Subsidiaries
Sales and Operating Profit (Loss) by Business Segment
(Unaudited - Dollars in millions)

  YTD      YTD                   Q3      Q2      Q1      Q4      Q3
  2003     2002                 2003    2003    2003    2002    2002
- -------- --------              ------- ------- ------- ------- -------
                  Sales:
                  Flat-Rolled
  $779.5   $805.2  Products     $260.5  $260.2  $258.8  $243.0  $266.4
                  High
                   Performance
   490.1    473.9  Metals        162.3   166.8   161.0   156.1   146.1
                  Engineered
   183.4    174.5  Products(a)    59.8    62.9    60.7    55.1    56.8
- -------- --------              ------- ------- ------- ------- -------

                  Total
                   External
$1,453.0 $1,453.6  Sales        $482.6  $489.9  $480.5  $454.2  $469.3
======== ========              ======= ======= ======= ======= =======

                  Operating
                   Profit
                   (Loss):

                  Flat-Rolled
 $(11.9)     $4.2  Products     $(4.8)  $(6.1)  $(1.0) $(12.1)    $3.9
   -1.5%     0.5% % of Sales     -1.8%   -2.3%   -0.4%   -5.0%    1.5%

                  High
                   Performance
    29.4     22.2  Metals          9.5    11.6     8.3     9.0     9.3
    6.0%     4.7% % of Sales      5.9%    7.0%    5.2%    5.8%    6.4%

                  Engineered
     5.7      3.1  Products(a)     1.1     3.1     1.5     0.9     1.6
    3.1%     1.8% % of Sales      1.8%    4.9%    2.5%    1.6%    2.8%
- -------- --------              ------- ------- ------- ------- -------

                    Operating
                     Profit
    23.2     29.5    (Loss)        5.8     8.6     8.8   (2.2)    14.8

    1.6%     2.0% % of Sales      1.2%    1.8%    1.8%   -0.5%    3.2%

                  Corporate
  (14.2)   (15.8)  expenses      (4.1)   (5.3)   (4.8)   (4.8)   (5.6)

                  Interest
                   expense,
  (19.9)   (26.1)  net           (4.1)   (8.4)   (7.4)   (8.2)   (8.3)

- -------- --------              ------- ------- ------- ------- -------
  (10.9)   (12.4) Subtotal       (2.4)   (5.1)   (3.4)  (15.2)     0.9

                  Management
                   transition
                   and
                   restruc-
                   turing
   (8.6)    (5.5)  costs         (8.6)       -       -       -   (5.5)
                  Other costs,
                   net of
                   gains
                   on asset
   (7.9)    (7.6)  sales         (3.8)   (2.3)   (1.8)  (41.3)   (3.6)

                  Retirement
                   benefit
 (101.7)   (16.6)  expense(b)   (33.5)  (33.4)  (34.8)   (5.2)   (5.4)
- -------- --------              ------- ------- ------- ------- -------

                  Loss before
                   income tax
$(129.1)  $(42.1)  benefit     $(48.3) $(40.8) $(40.0) $(61.7) $(13.6)
======== ========              ======= ======= ======= ======= =======

(a) Formerly the Industrial Products Segment
(b) Includes non-cash expenses of $25.6 million, $24.9 million and
    $28.2 million for the 2003 third quarter, 2003 second quarter
    and 2003 first quarter, respectively.


Allegheny Technologies Incorporated and Subsidiaries
Consolidated Balance Sheets
(Current period unaudited - Dollars in millions)

                                           September 30, December 31,
                                               2003          2002
                                           ------------- -------------
ASSETS

Current Assets:
Cash and cash equivalents                  $       78.5  $       59.4

Accounts receivable, net of allowances for
 doubtful accounts of $9.8 and $10.1 at
 September 30, 2003 and December 31, 2002,
 respectively                                     275.5         239.3
Inventories, net                                  377.1         392.3
Deferred income taxes                              32.9          20.8
Income tax refunds receivable                      17.1          51.9
Prepaid expenses and other current assets          25.9          32.0
                                            ------------  ------------
   Total current assets                           807.0         795.7

Property, plant and equipment, net                751.2         757.6
Cost in excess of net assets acquired             194.8         194.4
Deferred pension asset                            165.1         165.1
Deferred income taxes                             114.7          85.4
Other assets                                       65.3          95.0
                                            ------------  ------------

Total Assets                               $    2,098.1  $    2,093.2
                                            ============  ============

LIABILITIES AND STOCKHOLDERS' EQUITY


Current Liabilities:
Accounts payable                           $      175.5  $      171.3
Accrued liabilities                               177.3         161.0
Short term debt and current portion of
 long-term debt                                    12.4           9.7
                                            ------------  ------------
   Total current liabilities                      365.2         342.0


Long-term debt                                    519.2         509.4
Accrued postretirement benefits                   505.0         496.4
Pension liabilities                               282.0         216.0
Other long-term liabilities                        80.6          80.6
                                            ------------  ------------
Total liabilities                               1,752.0       1,644.4
                                            ------------  ------------

Total stockholders' equity                        346.1         448.8
                                            ------------  ------------

Total Liabilities and Stockholders' Equity $    2,098.1  $    2,093.2
                                            ============  ============


Allegheny Technologies Incorporated and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited--Dollars in millions)
                                                   Nine Months Ended
                                                     September 30
                                                  -------------------
                                                    2003      2002
                                                  --------- ---------

Operating Activities:

     Net loss                                     $  (81.8) $  (26.1)

     Cumulative effect of change in
      accounting principle                             1.3         -
     Depreciation and amortization                    55.7      68.5
     Change in managed working capital               (36.2)    122.3
     Income tax refunds received                      48.5      45.6
     Income tax refunds receivable                   (17.1)    (22.3)
     Change in pension assets/liabilities             66.0      (7.3)
     Accrued liabilities and other                    15.7      23.6
                                                   --------  --------
Cash provided by operating activities                 52.1     204.3
                                                   --------  --------
Investing Activities:
     Purchases of property, plant and equipment      (51.5)    (35.9)
     Asset disposals and other                         4.5       2.2
                                                   --------  --------
Cash used in investing activities                    (47.0)    (33.7)
                                                   --------  --------
Financing Activities:
     Net increase (decrease) in debt                  13.3     (80.8)
     Interest rate swap termination                   15.3         -
     Dividends paid                                  (14.6)    (48.3)
                                                   --------  --------
Cash provided by (used in) financing activities       14.0    (129.1)
                                                   --------  --------
Increase in cash and cash equivalents                 19.1      41.5
Cash and cash equivalents at beginning of period      59.4      33.7
                                                   --------  --------
Cash and cash equivalents at end of period        $   78.5  $   75.2
                                                   ========  ========


Allegheny Technologies Incorporated and Subsidiaries
Selected Financial Data
(Unaudited)

  YTD      YTD                   Q3      Q2      Q1      Q4      Q3
  2003     2002                 2003    2003    2003    2002    2002
- -------- -------               ------- ------- ------- ------- -------

                 Volume:
                  Flat-Rolled
 359,082 372,532   Products    119,564 120,554 118,964 114,803 122,249
- -------- -------               ------- ------- ------- ------- -------
                   Commodity
                    (finished
 257,348 267,798     tons)      86,519  87,337  83,492  82,503  87,884
                   High value
 101,734 104,734    (tons)      33,045  33,217  35,472  32,300  34,365
                  High
                   Performance
                   Metals
                   (000's
                    lbs.)
                   Nickel-
                    based and
                    specialty
                    steel
  27,114  27,113    alloys       8,965   9,457   8,692   8,719   7,901
                   Titanium
                    mill
  14,045  14,411    products     4,813   4,617   4,615   4,633   4,186
                   Exotic
   3,144   2,851    alloys       1,052   1,160     932     861     967

                 Average
                  Prices:
                  Flat-Rolled
  $2,156  $2,143   Products     $2,165  $2,144  $2,159  $2,102  $2,163
                   Commodity
                    (per
                     finished
  $1,561  $1,541     tons)      $1,570  $1,550  $1,564  $1,490  $1,594
                   High value
  $3,660  $3,682    (per ton)   $3,722  $3,708  $3,557  $3,663  $3,617
                  High
                   Performance
                   Metals
                   (per lb.)
                   Nickel-
                    based and
                    specialty
                    steel
   $6.54   $6.49    alloys       $6.44   $6.47   $6.73   $6.09   $6.72
                   Titanium
                    mill
  $11.68  $11.65    products    $11.05  $11.16  $12.85  $12.36  $12.25
                   Exotic
  $38.01  $34.16    alloys      $38.16  $38.10  $37.75  $43.33  $35.16


Allegheny Technologies Incorporated and Subsidiaries
Other Financial Information
Managed Working Capital
(Unaudited - Dollars in millions)
                                                             Sept. 30,
                                                               2003
                                                             Change in
                                                              Managed
                     Sept. 30, June 30,  March 31,  Dec. 31,  Working
                       2003      2003      2003      2002     Capital
                     --------- --------- --------- --------- ---------

Accounts receivable    $275.5    $274.8    $260.4    $239.3
Inventory               377.1     401.5     396.6     392.3
Accounts payable       (175.5)   (175.1)   (178.1)   (171.3)
                     --------- --------- --------- ---------
Subtotal                477.1     501.2     478.9     460.3

Allowance for
 doubtful accounts        9.8       9.3      10.3      10.1
LIFO reserve             97.5      87.0      77.7      74.7
Corporate and other      15.5      20.4      18.4      18.6
                     --------- --------- --------- --------- ---------
Managed working
 capital               $599.9    $617.9    $585.3    $563.7     $36.2
                     ========= ========= ========= ========= =========

Annualized prior 2
 months sales        $1,962.0  $1,953.0  $1,992.0  $1,741.0
                     ========= ========= ========= =========


Managed working
 capital as a % of
 annualized sales        30.6%     31.6%     29.4%     32.4%

Certain amounts from prior periods have been reclassified to conform
 with the 2003 presentation.

    CONTACT: Allegheny Technologies Incorporated
             Dan L. Greenfield, 412-394-3004