Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Starr Peak Mining Ltd
Stelco reports results for first quarter 2005
Published May 10 2005
5 min read

Stelco reports results for first quarter 2005

HAMILTON, ON, May 10 /CNW/ - Stelco Inc. (TSX:STE) today reported net
earnings of $49 million ($0.48 per common share) in the first quarter ended
March 31, 2005. This record level of first quarter earnings for the Company is
compared to a net loss of $37 million ($0.36 per common share) in the first
quarter of 2004 and net earnings of $1 million ($0.01 per common share) in the
fourth quarter of 2004.
Net sales revenue in the first quarter was $968 million compared to   
$769 million for the same period in 2004. This 26% increase was largely
attributable to the renewal of customer contracts at substantially higher
prices and increased spot market prices due to improved market demand, as well
as selling price surcharges implemented to cover higher raw material and
energy costs.
The cost of sales for the first quarter of 2005 was $821 million compared
to $735 million for the same quarter in 2004. This 12% increase was
attributable to such factors as the rise in raw material and energy costs,
including scrap, coal, coke, natural gas and iron ore; the increased cost of
hot roll and rod as raw materials for Stelco's manufactured products business;
higher employment costs, particularly in the areas of pensions and health
care; higher spending for repairs, maintenance and supplies; and reduced   
semi-finished steel production in Hamilton.
Production in the first quarter of 2005 was 1,256,000 semi-finished tons
compared to 1,366,000 semi-finished tons produced during the same period in
2004. Shipments during the first quarter of 2005 totaled 1,200,000 net tons
compared to 1,266,000 net tons shipped during the first quarter of 2004.
As at March 31, 2005, Stelco's consolidated net liquidity position was
$346 million compared to $284 million as at December 31, 2004 and $239 million
as at March 31, 2004. The net liquidity position of the applicants involved in
proceedings under the Companies' Creditors Arrangement Act was $297 million at
March 31, 2005 compared to $237 million at December 31, 2004, and $196 million
at March 31, 2004.
Net cash of $65 million was generated during the first quarter of 2005,
representing a $96 million improvement from the $31 million consumed in the
first quarter of 2004. The strength of operating earnings, driven by high
selling prices, accounted for the majority of the improvement.
Courtney Pratt, Stelco's President and Chief Executive Officer, said,
"Stelco continued to benefit from robust market conditions and steel prices
during the first quarter. Positive factors shaping our outlook for the balance
of the year include the likely continuation of strong steel prices, the
stability provided by our contract customer base, and the strong raw materials
position we enjoy through our ownership of iron ore mining properties,       
in-house production of coke, and coal purchase contracts.
"I hope that all stakeholders will take advantage of our positive
performance to work towards our shared goal of a viable and competitive Stelco
rather than allow this opportunity to pass."

Guidance

On March 8, 2005, Stelco provided guidance with respect to 2005 operating
earnings. At that time the Corporation advised that 2005 operating earnings
were estimated to be in the range of $350 to $400 million. It indicated that
this estimate included the impact of a shutdown of the Lake Erie hot strip
mill, but did not include any restructuring-related costs or the impact of the
possible sale of any of its subsidiary companies. The guidance also included
assumptions around a strong first quarter, with spot market prices declining
somewhat over the balance of the year.
Operating earnings in the first quarter of 2005 were strong at        
$118 million, in line with the estimate in the guidance provided on       
March 8, 2005. The Corporation expects solid second quarter performance
although operating earnings as anticipated are expected to be lower than
record first quarter results. Although the Corporation expects a significant
increase in operating earnings in 2005, given the current dynamics of global
steel markets and the effect on steel prices, the markets have become more
difficult to predict. Issues include fluctuating spot market pricing, raw
materials costs and the currently uncertain automotive sector. The Corporation
is therefore reviewing its March 8, 2005 guidance for the second half of the
year and expects to reaffirm or amend its full year's guidance by the end of
May 2005.
Stelco advises that operating earnings is a non-GAAP financial measure -
for a description of this financial measure please refer to the March 8, 2005
media release and the Corporation's published financial statements which
disclose those statement of earnings line items which the Corporation does not
include in operating earnings.
These forward-looking statements include uncertainties which may cause
actual results to differ from results expressed or implied by our second
quarter guidance. These statements are not a guarantee of future performance
and factors that could affect results include factors disclosed under "Risks
and Uncertainties" set out in the Corporation's 2005 First Quarter
Management's Discussion and Analysis under "General Development of the
Business - Risk Factors" set out in the Corporation's 2004 Annual Information
Form filed on SEDAR.

About Stelco
Stelco Inc. is a large, diversified steel producer. Stelco is involved in
major segments of the steel industry through its integrated steel business,
mini-mills, and manufactured products businesses. This news release may
contain forward-looking information with respect to the Corporation's business
operations, financial performance and conditions. Actual results may differ
from expected results for a variety of reasons including factors discussed in
the Corporation's Management's Discussion and Analysis section of the
Corporation's 2004 Annual Report. To learn more about Stelco and its
businesses, please refer to our Web site at www.stelco.ca.


STELCO INC.
QUARTER 1, 2005
REPORT TO THE SHAREHOLDERS


MANAGEMENT'S DISCUSSION AND ANALYSIS

This Management's Discussion and Analysis ("MD&A") is dated May 10, 2005.
The purpose of Stelco Inc.'s ("Stelco" or the "Corporation") MD&A is to
provide commentary on the Corporation's financial situation and future
prospects, focusing on the Corporation's three reportable segments: Integrated
Steel, Mini-mill, and Manufactured Products. The Integrated Steel segment has
been identified as the principal component of the core business. The other two
segments have been identified as non-core. See "Creditor Protection and
Restructuring", below for additional comments. The Corporation prepares its
consolidated financial statements (the "Consolidated Financial Statements") in
accordance with Canadian generally accepted accounting principles ("GAAP").
The following MD&A should be read in conjunction with the MD&A and the annual
audited Consolidated Financial Statements contained in the Corporation's 2004
Annual Report. Additional information about Stelco is available in the
Corporation's 2004 Annual Information Form, which can be accessed from SEDAR
at www.sedar.com.
Certain statements in this MD&A may constitute "forward-looking"
statements which involve known and unknown risks, uncertainties and other
factors which may cause the actual results, performance or achievements of
Stelco, or industry results, to be materially different from any future
results, performance or achievements expressed or implied by such forward-
looking statements. When used in this MD&A, such statements use such words as
"may," "will," "expect," "believe," "plan," "intend" and other similar
terminology. These statements reflect current expectations regarding future
events and operating performance and speak only as of the date of this MD&A.
Forward-looking statements involve significant risks and uncertainties, should
not be read as guarantees of future performance or results, and will not
necessarily be accurate indications of whether or not such results will be
achieved. A number of factors could cause actual results to differ materially
from the results discussed in the forward-looking statements, including, but
not limited to, the factors discussed in the MD&A of the Corporation's 2004
Annual Report as well as the risks discussed under "Risks and Uncertainties"
below. Although the forward-looking statements contained in this MD&A are
based upon what management of the Corporation believes are reasonable
assumptions, the Corporation cannot assure investors that actual results will
be consistent with these forward-looking statements. These forward-looking
statements are made as of the date of this MD&A, and the Corporation assumes
no obligation to update or revise them to reflect new events or circumstances.

Creditor Protection and Restructuring

In early 2004, after a thorough financial and strategic review, Stelco
concluded that it faced a serious viability issue. The Corporation incurred
significant operating and cash losses in 2003 and believed that it would have
exhausted available sources of liquidity before the end of 2004 if it did not
obtain legal protection and other benefits provided by a Court-supervised
restructuring process.
Costs had risen dramatically for inputs such as natural gas, electricity
and raw materials, such as coal, coke, and scrap. The cost of employee future
benefits - pensions and health care - were also increasing due to improved
pension benefits negotiated in contracts with unionized employees, increasing
health care costs, lower return on pension plan assets, lower average
retirement age at Stelco Hamilton, and the effect of lower interest rates on
the discount factors used to determine the Corporation's liabilities under the
pension and other benefit plans.
In 2003, global steelmaking overcapacity exerted downward pressure on
selling prices due to significant and continued import penetration of the
Canadian market by steel products offered, in management's opinion, at
unfairly low prices over the last several years. The appreciation in the value
of the Canadian dollar during 2003 further negatively affected selling prices.
Selling prices strengthened significantly during 2004, due in part to
increased demand, particularly in China. While selling prices remain high by
historical standards and are expected to remain high in the near future, the
Corporation cannot rely on these selling prices being sustainable in the
longer term and believes it cannot compete effectively in the longer term
unless it takes steps to lower its overall costs. In order to help reduce
costs the Corporation requires additional funding to complete strategically
critical capital projects at its Stelco Hamilton and Stelco Lake Erie business
units. The Corporation did not believe it would be able to raise additional
funds to complete these projects without a restructuring.
As a result, on January 29, 2004 (the "Filing Date"), Stelco obtained an
order (the "Initial Order") from the Ontario Superior Court of Justice (the
"Court") granting it creditor protection under the Companies' Creditors
Arrangement Act (the "CCAA"). The Initial Order may be amended throughout the
CCAA proceedings on motions from Stelco, its creditors, and other interested
stakeholders. On the same date, Stelco made a concurrent petition for
recognition of the Initial Order and ancillary relief under Section 304 of the
U.S. Bankruptcy Code. The Canadian proceedings include Stelco and its wholly
owned subsidiaries, Stelwire Ltd. ("Stelwire"), Stelpipe Ltd. ("Stelpipe"),
CHT Steel Company Inc. ("CHT Steel"), and Welland Pipe Ltd. ("Welland Pipe"),
which are collectively referred to as the "Applicants." The U.S. proceedings
include Stelco, Stelwire, and Stelpipe. Welland Pipe was closed on March 7,
2003 (see Note 9 to the Consolidated Financial Statements). The Corporation's
other subsidiaries and joint ventures are not included in the proceedings.
During the stay period, the Applicants are authorized to continue operations.
Ernst & Young Inc. was appointed by the Court as monitor (the "Monitor") in
the Canadian proceedings and has been reporting to the Court from time to time
on the Applicants' cash flow and other developments during the proceedings.
The Initial Order and the U.S. proceedings provided for an initial stay
period of 30 days, which has subsequently been extended to July 8, 2005, and
potentially to such later dates as the Court may order. The purpose of the
Initial Order and stay of proceedings is to provide the Applicants with relief
designed to stabilize their operations and business relationships with their
customers, suppliers, employees, and creditors.
During the proceedings, the Corporation has sought and will continue to
seek input from its stakeholders, with a view to developing a comprehensive
restructuring plan to allow the Corporation to exit CCAA in an orderly
fashion. The restructuring plan will likely include reorganizing the
Corporation's capital structure. As part of the restructuring plan, it is
expected that a formal CCAA plan of arrangement (the "Plan") will be prepared
and submitted to affected creditors, who will vote on the Plan, and to the
Court for approval. Under the Plan, claims against the Applicants will be
divided into classes, and each class will vote on the Plan as it pertains to
that class. No determinations or rulings have been made to date as to the
classification of affected creditors.
The CCAA proceedings have triggered defaults under substantially all debt
obligations of the Applicants (see Notes 7 and 12 to the Consolidated
Financial Statements). The Initial Order generally stays actions against the
Applicants including steps to collect indebtedness incurred by the Applicants
prior to the Filing Date and actions to exercise control over the Applicants'
property. The Initial Order grants the Applicants the authority to pay
outstanding and future wages, salaries, employee pension contributions and
benefit payments, and other obligations to employees; the costs of goods and
services, both operating and of a capital nature, provided or supplied after
the date of the Initial Order; rent under existing arrangements payable after
the date of the filing; and principal, interest, and other payments to holders
of security in respect of the property of the Applicants if the amount secured
by such security is, in the reasonable opinion of the applicable Applicant,
with the concurrence of the Monitor, less than or equal to the fair value of
such security, having regard to, among other things, the priority of such
security.

Credit Facilities

The accommodation agreement (the "Accommodation Agreement"), which
provides for the continued access to the Applicants $350 million credit
facility (the "$350 Million Credit Facility"), and the $75 million Debtor-In-
Possession Credit Agreement (the "DIP Credit Agreement") were amended on
December 22, 2004, resulting in the extension of the credit facilities under
the $350 Million Credit Facility and the DIP Credit Agreement to the earlier
of November 20, 2005 and the effective date of a Plan, subject to termination
of the credit facilities as a result of the occurrence of an event of default.
Further information regarding terms of these agreements is contained in Note 1
to the Consolidated Financial Statements.

Claims Process Order

On December 17, 2004 (the "Claims Procedure Date"), the Court made an
order (the "Claims Process Order") establishing a process by which certain
creditors of the Applicants must prove their claims. The purpose of commencing
the claims process was to enable the Applicants and the Monitor to review and
process potential claims including supplier, contingent, damage, litigation
and other claims so that the Applicants will be in a position to hold meetings
of affected creditors in a timely manner to vote on a proposed Plan. In that
regard, the claims process set out in the Claims Process Order establishes the
amount of certain claims against each Applicant in existence as at the date of
the Initial Order (the "Pre-Filing Claims") and claims arising against each
Applicant since the date of the Initial Order arising out of the
restructuring, repudiation or termination of any contract, lease or other
agreement (the "Restructuring Claims").
Any creditor asserting a Pre-Filing Claim or a Restructuring Claim that
arose before the Claims Procedure Date (collectively the "Claims") was
required to file a Proof of Claim ("Proof of Claim") with the Monitor prior to
5:00 p.m. on January 31, 2005 (the "Claims Bar Date"). A bar date for
Restructuring Claims arising on or after the Claims Procedure Date will be
established by future order of the Court (the "Restructuring Claims Bar
Date"). Creditors were asked to submit their Proofs of Claim to the Monitor.
Under the Claims Process Order, if the Monitor in conjunction with the
Applicants disagrees with the amount of a creditor's claim, the Monitor may
send a notice of disallowance or revision to the creditor within a prescribed
time period. If the creditor disagrees with the amount set out in a notice of
disallowance or revision, the creditor may dispute the amount and, if the
matter is not consensually resolved, a claims officer appointed by the Court
will determine the claim amount.
On or before the Claims Bar Date, the Monitor received 1,330 Proofs of
Claim. The total of Claims received, prior to any disallowances or revisions,
was approximately $3.655 billion. The Monitor and the Applicants have reviewed
each Proof of Claim filed in accordance with the Claims Procedure Order and
expect that the value of the Claims allowed upon completion of the claims
process and the resolution of all disputed Claims will be significantly lower
than the amount of the Claims filed (see Note 7 to the Consolidated Financial
Statements for further details).
Creditors that did not file a Proof of Claim with the Monitor on or
before the Claims Bar Date or that do not file a Proof of Claim relating to
Restructuring Claims on or before the Restructuring Claims Bar Date, as
applicable, or such later date as the Monitor and the Applicants may agree to,
in writing, or the Court may otherwise order will:

-   be forever barred from making or enforcing any Claim against the
    Applicant and that Claim will be forever extinguished;
-   not be entitled to any further notice with respect to the CCAA
    proceeding; and
-   not be entitled to participate as a creditor in the CCAA proceeding.

Capital Process Order

By order of the Court dated October 19, 2004 as amended (the "Capital
Process Order"), the Applicants received Court approval for a process designed
to raise capital and to pursue the sale of non-core assets (the "Capital
Raising Process"). The Capital Raising Process contemplated, among others, the
following possible transactions:

-   the raising of a minimum of $200 million of new capital in the
    restructured Stelco in the form of equity, debt and/or other
    securities;
-   a sale of Stelco or its core business; or
-   the sale of non-core subsidiaries including Stelpipe, Stelwire,
    Stelfil, AltaSteel, Norambar and the Corporation's 40% interest in
    Camrose Pipe Company ("Camrose Pipe"); or
-   a combination of the above.

The Capital Raising Process was conducted in two stages. The first stage
was the solicitation of preliminary expressions of interest from potential
investors while the second stage entailed the completion of due diligence
followed by the submission of offers. In the case of the Capital Raising
Process for Stelco, its existing bondholders were given the opportunity to
present a financing proposal by November 8, 2004, which would have provided at
least $200 million to Stelco. In granting the Capital Process Order, the Court
stated that Stelco was not prohibited from receiving other unsolicited offers
from any party during this initial period. After November 8, 2004, Stelco was
able to solicit other proposals for raising capital.
Deutsche Bank AG ("DB"), a significant bondholder, approached Stelco to
conduct the necessary due diligence within the period prior to November 8,
2004, to assess whether it was prepared to present a term sheet to Stelco with
respect to a rights offering to creditors supported by DB or another form of
financing. It did present a commitment letter to Stelco and on November 12,
2004, Stelco's Restructuring Committee and its Board of Directors approved
DB's commitment letter, subject to the approval of the Court. On November 29,
2004 the Court approved DB's commitment as the "stalking horse" for the
Capital Raising Process.
On or before the December 31, 2004 deadline under the Capital Process
Order, six parties submitted detailed proposals with respect to the Integrated
Steel business with certain parties indicating a desire for the entire
Company. All six parties were selected to advance to Phase II of the Capital
Raising Process by UBS Securities Canada Inc. and UBS Securities LLC
(together, "UBS") the Corporation's financial advisors, the Chief
Restructuring Officer (the "CRO"), Stelco and the Monitor. The Monitor
received comments from certain bidders that the deadline of January 31, 2005
for filing binding offers did not provide enough time for them to complete
their due diligence. As a result, the Monitor and the Applicants agreed that
it was appropriate in the circumstances to seek an order extending the
deadline for filing binding offers for the Integrated Steel business and the
Non-Core Subsidiaries from January 31, 2005 to February 14, 2005. On January
17, 2005, the Court amended the Capital Process Order to grant the extension
request. Offers were subsequently submitted from three of these parties and
were considered together with the DB's previously approved "stalking horse"
commitment.
The Corporation, together with its advisors, examined the offers in
respect of the Integrated Steel business submitted by the bid submission
deadline of February 14, 2005. The Monitor also reviewed the offers. In
reviewing the offers, the Corporation and its advisors were guided by the
principle that the overall objective is to pursue an outcome that will
strengthen the Corporation on its emergence from protection under the CCAA.
On March 1, 2005, Stelco announced that since none of the offers received
in respect of the Integrated Steel business satisfied its requirements for
being designated as a prevailing offer under the Capital Process Order, the
Corporation decided to pursue a Stelco-driven recapitalization for the
Corporation while continuing with the sale of non-core subsidiaries. As a
result, DB became entitled to a break fee of $11 million as a trigger event
had occurred. The break fee has been paid and expensed in the first quarter
2005. The Corporation believes that further capital raising activity will
require it to pursue financing options directly, working closely with various
sources of capital, to develop an alternative that will substantially
strengthen the Corporation.
By Court Order dated March 30, 2005, the Capital Raising Process was
discontinued as it related to the Integrated Steel business and Stelco was
authorized to raise new capital by way of equity financing or debt and equity
financing and to enter into such arrangements as are necessary to raise such
new capital. In this regard, Stelco is required to file with the Court an
outline of the proposed terms of the new equity or debt and equity financing
and the proposed treatment of stakeholders at least five business days prior
to committing to an equity financing or debt and equity financing.
On April 21, 2005, Stelco reached an agreement with the United
Steelworkers of America ("USWA") on their participation in the Corporation's
Capital Raising Process, which was then approved by the Court. The Court Order
states that Stelco shall not file a CCAA plan outline before May 12, 2005 and
that Stelco shall provide and discuss the CCAA plan outline with the USWA
prior to its filing and that Stelco shall not seek Court approval of a sale of
any of the non-core subsidiaries where the USWA represents employees before
May 12, 2005. As part of the agreements, the USWA has added Tricap Management
Limited ("Tricap") as a financial advisor under the USWA Non-disclosure
Agreement dated September 21, 2004 and Tricap will be allowed to have access
to all information received to date by the other USWA financial advisors. The
Court Order precludes Tricap from being a financial sponsor of a Plan without
the consent of the Corporation or the Court.

Non-Core Businesses

The Corporation's strategic review has determined that all of the
businesses of the Mini-mill and Manufactured Products segments are non-core.
The Capital Process Order included a process to seek purchasers of these
businesses as part of the broader Capital Raising Process.
Included in the Consolidated Statement of Financial Position are the
following amounts related to the businesses, excluding Camrose Pipe which is
included in discontinued operations (see below):

<<
                                                        Manufactured
At March 31 (in millions)       Mini-mill Segment      Products Segment
(unaudited)                      2005       2004       2005       2004
-------------------------------------------------------------------------
Current assets                 $    143   $    118   $    186   $    131
Current liabilities                  63         67         53         44
-------------------------------------------------------------------------
Working capital                      80         51        133         87
-------------------------------------------------------------------------

Property, plant, and equipment       92         91          9         30
Deferred pension cost                 8          9         62         54
Future income taxes                  11          9          7          4
-------------------------------------------------------------------------
Other assets                        111        109         78         88
-------------------------------------------------------------------------

Employee future benefits             49         45         86         82
Long-term debt                       15         20          -          -
Future income taxes                   7          8          -          -
-------------------------------------------------------------------------
Other liabilities                    71         73         86         82
-------------------------------------------------------------------------
Investment in Non-Core
 Businesses                    $    120   $     87   $    125   $     93
-------------------------------------------------------------------------

Pursuant to the Capital Process Order, the Applicants received non-
binding expressions of interest for the Non-Core Subsidiaries up to and
including December 1, 2004. UBS and the CRO, with input from the Monitor,
received the proposals and contacted parties to participate in Phase II of the
process, which included completion of detailed due diligence. A total of 23
parties conducted due diligence in Phase II with some of those parties doing
so with respect to more than one Non-Core Subsidiary. The Corporation,
together with its advisors, undertook a preliminary evaluation of all of the
proposals received for each of the Non-Core Subsidiaries. The Monitor also
reviewed these proposals.
The Corporation's $245 million net investment in these businesses is
funded through share capital and intercompany loans and advances. An
impairment charge of $18 million was recorded in fourth quarter 2004 to reduce
the carrying value of property, plant, and equipment of Stelwire and Stelpipe
to nil. Stelwire and Stelpipe are part of the Manufacturing Products segment.
The Corporation continues to pursue offers for a number of the businesses
discussed above. Under GAAP, losses resulting from the disposition of an asset
group are recorded only when specific criteria have been met including when
the disposition is probable. The Corporation has determined that the criteria
for accounting for assets held for sale have not been met with respect to the
above noted businesses, with the exception of Camrose Pipe (see below). Should
the disposition of certain other non-core businesses discussed above meet the
criteria of assets held for sale, future losses recorded related to the
Corporation's net investment in these businesses would likely be material and
are dependent on, among other items, the purchase price, the assets sold, and
liabilities and obligations assumed by the prospective purchasers.

Camrose Pipe

On March 30, 2005 the Court approved the sale of the Corporation's 40%
partnership interest in Camrose Pipe to Canadian National Steel Corporation.
Proceeds on the sale of $22.5 million were held in escrow pending expiry of
the appeal period applicable to the approval order. The appeal period expired
on April 20, 2005 without objection thus permitting completion of the sale in
second quarter 2005. Accordingly, the assets and liabilities of the
Corporation's 40% partnership interest in Camrose Pipe are accounted for as
assets held for sale and disclosed separately in the Consolidated Statement of
Financial position. In addition, the accounting criteria have been met for
discontinued operations. Therefore the Consolidated Financial Statements have
been retroactively restated to separately disclose partnership earnings and
cash flows as part of discontinued operations.

Idled or Closed Facilities

Stelco Hamilton Plate Mill

An agreement for the purchase and sale of the Stelco Hamilton plate mill
assets was signed in February 2005, but to date efforts to complete the
transaction have been unsuccessful. Efforts to complete a sale of the plate
mill assets are continuing.

Welland Pipe

In March 2005, the property and plant of Welland Pipe were listed for
sale with an asking price of $4 million. The net book value of these assets is
immaterial.
A purchase and sale agreement was signed for the U and O pipe mill in
April 2005 and was subsequently approved by the Court on May 4, 2005. A
deposit has been received with the balance of proceeds to be received by way
of scheduled payments while the equipment is being dismantled. It is
anticipated that the sale will be recorded in third quarter 2005 when title is
expected to pass to the purchaser. Funds received to date are held in trust
with the Monitor (see Note 6 to the Consolidated Financial Statements). The
net book value of these assets is nil.

Pension Plans

On February 10, 2005, Stelco received a letter from the Special Advisor
on the Steel Industry to the Government of Ontario, regarding the funding of
the Company's four principal pension plans. Stelco has been advised that upon
emergence from CCAA protection, it will not be entitled to the benefit of
Section 5.1 of the Regulations under the Pension Benefits Act (Ontario) (the
"Regulation"). Pension plans that have taken the Section 5.1 election are
exempt under the Regulation from making additional payments to fund solvency
deficiencies but are required to make additional Pension Benefit Guarantee
Fund ("PBGF") payments. Stelco's additional payments to the PBGF were
approximately $13 million for the year ended December 31, 2004. Normally,
solvency deficiencies are required to be funded over a five-year period.
However, the letter from the Special Advisor stated that the Ontario
Government is prepared to be flexible in discussing a fair and reasonable plan
for the consequent funding of Stelco's $1.3 billion solvency deficiency.
There can be no assurance that the loss of the exemption under Section
5.1 of the Regulation will not have a material adverse effect on the business,
the financial condition, results of operations of the Corporation or the
Corporation's ability to restructure. The Corporation does not believe it will
have the financial resources to fund solvency deficiency payments in the
normal manner.

Liens and Construction Matters

Since the date of the Initial Order, 23 construction lien claimants have
filed 31 Proofs of Claim for liens aggregating approximately $13 million
against the various properties of the Applicants. The Applicants, with the
assistance of the Monitor, are in the process of reviewing the nature and
details of the construction lien claims and have established a procedure to
address them within the CCAA proceedings. To date, 18 Claims ($3 million) have
been settled and 13 Claims ($10 million) remain open.

Other Matters

The Corporation has obtained an order from the Court permitting it to
defer its annual meeting of shareholders until a date not later than three
months after its emergence from CCAA protection.
As a result of the CCAA filing, the Corporation has followed accounting
policies applicable to an entity under creditor protection. As described in
Notes 1 and 2 to the Consolidated Financial Statements, revenues, expenses,
gains and losses, and provisions for losses that can be directly associated
with the reorganization and restructuring process have been reported on the
Consolidated Statement of Earnings (Loss) as Reorganization items.

Financial and Operational Summary

Stelco Inc.

(Under Creditor Protection as of
 January 29, 2004 - Note 1 to the
 Consolidated Financial Statements)         Three months ended March 31
                                                               Favourable
($ in millions, except as                                      (Unfavour-
 indicated(x))(unaudited)                   2005     2004(xx)     able)
-------------------------------------------------------------------------
Net sales                                 $    968   $    769   $    199
Costs                                          821        735        (86)
Amortization of property, plant,
 and equipment                                  28         31          3
Amortization of intangible assets                1          -         (1)
-------------------------------------------------------------------------
Operating earnings(xxx)                        118          3        115
Reorganization items (Note 4)                  (21)       (23)         2
-------------------------------------------------------------------------
                                                97        (20)       117
-------------------------------------------------------------------------
Financial expense
Interest on long-term debt and
 debt subject to compromise                    (10)       (12)         2
Other interest - net                            (4)        (5)         1
-------------------------------------------------------------------------
Earnings (loss) before income tax
 from continuing operations                     83        (37)       120
Income tax expense (recovery) (Note 10)
  Current                                       20          1        (19)
  Future                                         6         (8)       (14)
  Future income tax asset valuation
   allowance                                     9          6         (3)
-------------------------------------------------------------------------
Net earnings (loss) from continuing
 operations                                     48        (36)        84
Net earnings (loss) from discontinued
 operations (Note 9)                             1         (1)         2
-------------------------------------------------------------------------
Net earnings (loss)                       $     49   $    (37)  $     86
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Earnings (loss) per common share from
 continuing operations (Note 17)          (x)$0.47  (x)$(0.35)  (x)$0.82
Earnings (loss) per
 common share (Note 17)                   (x)$0.48  (x)$(0.36)  (x)$0.84
  Average revenue per ton                 (x)$ 807  (x)$  607   (x)$ 200
  Cost per ton                            (x)$ 684  (x)$  581   (x)$(103)
Semi-finished steel production
 (thousands of net tons)                     1,256      1,366       (110)
Shipments (thousands of net tons)            1,200      1,266        (66)

(xx)   Restated - see Notes 3 and 9 to the Consolidated Financial
       Statements.
(xxx)  "Operating earnings (loss)" is a non-GAAP financial measure used
       by management to assess the performance of the Corporation and its
       business segments. The Corporation's use of this measure may not
       be comparable to measures used by other companies. In accordance
       with GAAP, a reconciliation of operating earnings to net earnings
       (loss) is presented above.

All note references in this document are to the Corporation's March 31,
2005 Consolidated Financial Statements.

Overview

Net earnings in first quarter 2005 increased by $86 million compared to
the same period last year largely due to the renewal of customer contracts at
substantially higher prices and increased spot market prices. The Corporation
achieved the highest first quarter net earnings and its highest-ever operating
earnings in its history.

Net Sales and Costs

Net sales of $968 million for the quarter ended March 31, 2005 were 26%
higher than in the same quarter of 2004. Steel shipments of 1,200,000 tons
were 5% lower than for the same quarter in 2004, while average revenue per ton
of $807 was up 33%. Camrose Pipe revenue and shipments were not included in
first quarter 2005 (12,000 tons) or 2004 (5,000 tons) results as they were
presented under discontinued operations (see Creditor Protection and
Restructuring - Non-Core Businesses for further details). The first quarter
2005 increase in average revenue per ton was primarily due to:

-   renewal of customer contracts at substantially higher prices;
-   improved market demand which had the effect of raising spot prices;
    and
-   selling price surcharges implemented to cover high raw material and
    energy costs.

Costs in first quarter 2005 of $821 million were up 12% compared with the
same quarter 2004 and average cost per ton of $684 was up 18% primarily due
to:

-   a rise in raw material and energy costs, particularly scrap, coal,
    coke, iron ore, natural gas, reagents, and fluxes;
-   increased cost of hot roll and rod as raw materials for the
    Manufactured Products segment;
-   higher employment costs, particularly pension and health care
    expenses;
-   higher spending for repairs and maintenance and supplies at
    Integrated Steel due in part to a planned blast furnace outage at
    Stelco Lake Erie in March and Norambar; and
-   reduced semi-finished steel production at Stelco Hamilton due to
    reduced output at the blast furnace operations.

The above cost increases were partially offset by the impact of a
stronger Canadian dollar on U.S. dollar denominated purchases.
Amortization of property, plant, and equipment in first quarter 2005 was
$3 million less than the same quarter of 2004 as certain assets became fully
amortized in 2004.
Operating earnings were $118 million in first quarter 2005 compared with
Operating earnings of $3 million in the same quarter 2004.
In first quarter 2005, Net earnings were $49 million compared to a Net
loss of $37 million during the same period in 2004.

Reorganization items

In first quarter 2005 reorganization expenses of $21 million were
incurred, of which $11 million pertained to the DB break fee (see Creditor
Protection and Restructuring - Capital Process Order). The remainder relates
to professional fees.
In comparison, first quarter 2004 reorganization expenses were
$23 million. The non-cash adjustment to the carrying value of the convertible
debentures ($15 million) accounted for the majority of this expense. The
balance pertained to professional fees and the amortization and write-offs of
deferred financing and debt issue fees.
Professional fees will continue to be incurred in the near term as the
Corporation analyzes alternatives under the court approved Capital Raising
Process, completes the Claims Process that was initiated in December 2004, and
develops a Plan. Other material expenses or gains may be recorded dependent
upon results from the Claims Process, sale of non-core subsidiaries, or other
capital raising events that may transpire during the final phase of the
Corporation's restructuring.
Further information regarding the nature and composition of
reorganization items are outlined in Note 4 to the Consolidated Financial
Statements.

Financial expense

Interest continues to be recorded on long-term debt subject to compromise
under GAAP. No interest has been paid on the stayed portion of long-term debt,
since the date of the Filing.
Interest on long-term debt and debt subject to compromise was $2 million
lower in first quarter 2005 as compared to first quarter 2004 due to regularly
scheduled repayments of non-Applicant debt and the conversion of two existing
loans to lower, variable interest rates in fourth quarter 2004.
Other interest in first quarter 2005 was $1 million lower than first
quarter 2004 due to lower interim borrowings.

Income Tax expense

Future income tax assets are recognized to the extent that realization is
considered more likely than not. The assessment as to the future realization
of future income tax assets, including loss carry-forwards, is conducted on a
company-by-company basis for the Stelco group of businesses. Realization of
future income tax assets is dependent upon the availability of sufficient
taxable income within the carry-forward periods. The assessment of realization
is based upon the weight of evidence at the respective balance sheet date.
While the Corporation's subsidiaries recognize future income tax assets
where applicable, a $9 million future income tax asset valuation allowance was
recorded in the first quarter 2005 to reduce the consolidated net future
income tax asset.

Quarter-to-Quarter Comparison

Stelco Inc.
(Under Creditor Protection as of January 29, 2004 -
 See Note 1 to the Consolidated Financial Statements)

                                          Quarter   Quarter    Favourable
($ in millions, except as                    1          4      (Unfavour-
 indicated(x))(unaudited)                   2005     2004(xx)     able)
-------------------------------------------------------------------------
Net sales                                 $    968   $    898   $     70
Costs                                          821        826          5
Write-down of property, plant and equipment
 (Note 5)                                        -         18         18
Amortization of property, plant,
 and equipment                                  28         27         (1)
Amortization of intangible assets                1          1          -
-------------------------------------------------------------------------
Operating earnings                             118         26         92
Reorganization items (Note 4)                  (21)       (14)        (7)
-------------------------------------------------------------------------
                                                97         12         85
-------------------------------------------------------------------------
Financial expense
Interest on long-term debt and debt
 subject to compromise                         (10)       (10)         -
Other interest - net                            (4)        (6)         2
-------------------------------------------------------------------------
Earnings (loss) before income tax
 from continuing operations                     83         (4)        87
Income tax expense (recovery) (Note 10)
  Current                                       20         (1)       (21)
  Future                                         6         (5)       (11)
  Future income tax asset valuation
   allowance                                     9         10          1
-------------------------------------------------------------------------
Net earnings (loss) from continuing
 operations                                     48         (8)        56
Net earnings from discontinued
 operations (Note 9)                             1          9         (8)
-------------------------------------------------------------------------
Net earnings                              $     49   $      1   $     48
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Earnings (loss) per common share from
 continuing operations (Note 17)          (x)$0.47  (x)$(0.08)  (x)$0.55
Earnings per common share (Note 17)       (x)$0.48   (x)$0.01   (x)$0.47
  Average revenue per ton                 (x)$ 807   (x)$ 784   (x)$  23
  Cost per ton                            (x)$ 684   (x)$ 721   (x)$  37
Semi-finished steel production
 (thousands of net tons)                     1,256      1,329        (73)
Shipments (thousands of net tons)            1,200      1,145         55

(xx) Restated - see Note 9 to the Consolidated Financial Statements.

Overview

Operating earnings of $118 million in first quarter 2005 compared with
Operating earnings of $26 million in fourth quarter 2004. Operating earnings
increased by $56 million in the Integrated Steel segment, $8 million in the
Mini-mill segment and $28 million in the Manufactured Products segment (fourth
quarter 2004 included a pre-tax writedown of $18 million to reduce the
carrying value of property, plant, and equipment of Stelwire and Stelpipe to
nil).
Net earnings in first quarter 2005 increased by $48 million compared to
fourth quarter 2004 mainly due to the renewal of customer contracts at
substantially higher prices, partially offset by a softening in the spot
market. As well, there was a significant reduction in repairs and maintenance
spending at Stelco Hamilton, Stelco Lake Erie, Norambar, and AltaSteel due to
planned shutdowns in fourth quarter 2004.
In first quarter 2005, the net short-term debt position improved by
$65 million from the previous quarter. The major element of the improvement in
the net short-term debt position was cash from operations before working
capital of $130 million, partly offset by working capital changes and capital
spending.

Net sales and costs

Net sales of $968 million for the first quarter of 2005 were 8% higher
than fourth quarter of 2004 net sales of $898 million. Steel shipments of
1,200,000 tons were 5% higher than fourth quarter 2004 while average revenue
per ton of $807 was up 3% from $784. The first quarter increase in average
revenue per ton was primarily due to an increase in revenue per ton on
contract sales, partially offset by a decrease in spot market revenue per ton.
Cost per ton in first quarter 2005 of $684 was down 5% compared with
fourth quarter 2004 cost per ton of $721 primarily due to:

-   reduced repairs and maintenance spending at Stelco Hamilton, Stelco
    Lake Erie, Norambar, and AltaSteel;
-   lower raw material costs, particularly scrap at Stelco Lake Erie,
    Norambar, and AltaSteel, and coke at Stelco Lake Erie;
-   lower cost of hot roll and rod as raw materials for the Manufactured
    Products segment.

The above cost decreases were partially offset by:

-   a $10 million partial recovery from an insurance claim related to the
    June 2004 Stelco Lake Erie blast furnace outage which was recorded in
    fourth quarter 2004;
-   higher coal and natural gas prices;
-   higher employment costs, particularly pensions and health care
    expenses.

Summary of Quarterly Results

The following table shows the Corporation's quarterly financial
performance over the last eight quarters. The Corporation does not experience
significant seasonal fluctuations in revenues.


Stelco Inc.

(Under Creditor Protection as of January 29, 2004 -
 see Note 1 to the Consolidated Financial Statements)

(in millions except as
 indicated(x))(unaudited)        2005     2004(xx)   2004(xx)   2004(xx)
-------------------------------------------------------------------------
                                     Q1         Q4         Q3         Q2
-------------------------------------------------------------------------
Net sales                      $    968        898        941        881
Operating earnings (loss)      $    118         26        101         72
Net earnings (loss) from
 continuing operations         $     48         (8)        58         42
Net earnings (loss)            $     49          1         58         42
Earnings (loss) from continuing
 operations per common share +
  Basic                        (x)$0.47      (0.08)      0.57       0.41
  Fully diluted                (x)$0.40      (0.08)      0.49       0.36
Net earnings (loss) per common
 share +
  Basic                        (x)$0.48       0.01       0.57       0.41
  Fully diluted                (x)$0.41       0.01       0.49       0.36
-------------------------------------------------------------------------


(in millions except as
 indicated(x))(unaudited)      2004(xx)    2003(xx)   2003(xx)   2003(xx)
-------------------------------------------------------------------------
                                     Q1         Q4         Q3         Q2
-------------------------------------------------------------------------
Net sales                      $    769        688        645        699
Operating earnings (loss)      $      3       (139)       (48)       (92)
Net earnings (loss) from
 continuing operations         $    (36)      (398)       (45)       (84)
Net earnings (loss)            $    (37)      (398)       (45)       (85)
Earnings (loss) from continuing
 operations per common share(+)
  Basic                           (0.35)     (3.89)     (0.44)     (0.82)
  Fully diluted                   (0.35)     (3.89)     (0.44)     (0.82)
Net earnings (loss) per common
 share(+)
  Basic                           (0.36)     (3.89)     (0.44)     (0.83)
  Fully diluted                   (0.36)     (3.89)     (0.44)     (0.83)
-------------------------------------------------------------------------
(xx)   Restated - see Notes 3 and 9 to the Consolidated Financial
       Statements
(+)    Earnings (loss) per common share is calculated using the weighted
       average number of common shares outstanding during the quarter

Segmented Information

In the following segment narratives, net sales, shipments, and average
revenue per ton data include intersegment sales.
The Corporation has three primary business segments: Integrated Steel,
Mini-mill and Manufactured Products. The Integrated Steel segment has been
identified as the core business. The other two segments have been identified
as non-core. See Creditor Protection and Restructuring - Non-core Businesses
for additional comments.

Integrated Steel segment

The Integrated Steel segment of the Corporation comprises those business
units that include and are primarily associated with the Stelco Hamilton and
Stelco Lake Erie Integrated Steel plants and their raw materials properties.
The primary markets served by this segment are automotive, transportation,
construction, manufacturing, pipe and tubular manufacturers, steel service
centres, and steel fabricators. In the past this segment provided a
significant quantity of steel required by Stelco's Manufactured Products
segment.

Integrated Steel

Three months ended March 31
                                                               Favourable
($ in millions, except as                                      (Unfavour-
 indicated(x))(unaudited)                   2005       2004       able)
-------------------------------------------------------------------------
Net sales                                 $    780   $    613   $    167
Costs                                          642        592        (50)
Amortization of property, plant,
 and equipment                                  27         28          1
-------------------------------------------------------------------------
Operating earnings (loss)                 $    111   $     (7)  $    118
-------------------------------------------------------------------------
Shipments (thousands of net tons)              973      1,052        (79)
  Average revenue per ton                  (x)$802    (x)$583    (x)$219
  Cost per ton                             (x)$660    (x)$563    (x)$(97)
Semi-finished steel production
 (thousands of net tons)                     1,020      1,133       (113)
-------------------------------------------------------------------------

Overview

Operating earnings of $111 million for this segment improved by
$56 million compared with the previous quarter and $118 million compared with
the same period last year.
Customer inventory levels remained high at the end of first quarter 2005,
contributing to softness in the market in the second quarter. As well, some
customers in the automotive sector have planned production cuts in the second
quarter. While spot pricing remains under pressure, lower levels of offshore
imports into North America, partially due to higher ocean freight rates, and
the eventual reduction of customer inventory levels may assist in stabilizing
market pricing and demand for the balance of 2005.
Contract business is expected to represent approximately 53% of shipments
for 2005 (58% in 2004), the decrease primarily due to the loss of the General
Motors business.

Net Sales, Costs and Production

Net sales for the Integrated Steel segment in first quarter 2005 were
$780 million compared with $613 million in first quarter 2004. The 27%
increase in net sales and the average revenue per ton increase of $219 was
primarily due to:

-   renewal of customer contracts at substantially higher prices;
-   improved market demand, which had the effect of raising spot prices;
    and
-   selling price surcharges implemented to cover high raw material and
    energy costs.

Cost per ton increased $97 in the first quarter compared with the same
quarter of 2004. The increase was primarily due to:

-   a rise in raw material and energy costs, particularly scrap, coal,
    coke, iron ore, natural gas, reagents, and fluxes;
-   higher employment costs, particularly pensions and health care
    expenses;
-   higher spending for materials, repairs and maintenance and supplies
    due in part to a planned blast furnace maintenance outage at Stelco
    Lake Erie in March; and
-   reduced semi-finished steel production at Stelco Hamilton due to
    reduced output at the blast furnace operations.

The foregoing cost increases were partially offset by the impact of a
strengthening Canadian dollar on U.S. dollar denominated purchases.

Equipment issues

The Stelco Lake Erie hot strip mill rougher motors are scheduled for
replacement in November 2005. A motor failure was experienced in 2002 and the
motor was repaired. Although a similar failure is possible, the equipment is
being monitored regularly and there are no signs of deterioration.
Furthermore, the Corporation has invested in spare components for the rougher
motor. If a failure were to occur, the maximum outage required to change the
components is estimated to be 72 hours.

Facilities/competitiveness

The Stelco Hamilton plant is not competitive as measured by cost per ton
of hot rolled steel with either reorganized U.S. integrated mills, Canadian
integrated mills, or U.S. mini-mills. The Stelco Hamilton 56-inch mill is
uncompetitive as a result of its high conversion cost and its width, coil
weight, and quality limitations. The historic competitive advantages of the
Stelco Lake Erie plant in hot rolled cost per ton have been reduced because of
the cost savings achieved by reorganized U.S. integrated steel mills and the
appreciation of the Canadian dollar. Work is currently progressing on the
Phase II upgrade of the Stelco Lake Erie hot strip mill in order to meet
shutdowns to install components in November this year and June 2006. Following
completion of the Phase II upgrade of the Stelco Lake Erie hot strip mill the
56-inch mill will be closed. Two pickle lines operate in Hamilton to supply
the cold rolling and coating operations. In addition, approximately 270,000
tons per year of Stelco Hamilton's steel requirements are pickled externally.
The Hamilton pickle lines have significant operational issues related to
reliability, conversion cost, and product quality. The cost of external
pickling, however, is relatively expensive. Ultimately, Stelco will need to
replace the Hamilton pickle lines or outsource all pickling. A new pickle line
is included as part of the Corporation's strategic capital requirements. The
Stelco Hamilton rod mill ceased operations on September 23, 2004. Options
involving the sale of the rod mill's property, plant, and equipment are
currently under review.
Stelco continues to benefit from a strong raw materials base through its
ownership interests in iron ore mining properties and related supply
agreements. As a result, approximately 90% of Stelco's iron ore requirements
are obtained at its production cost. Stelco also produces approximately 85% of
its own coke, another positive factor. Stelco purchases coal at market prices,
and has secured 100% of its 2005 requirements under purchase contracts.
An agreement for the purchase and sale of the Stelco Hamilton plate mill
assets was signed in February 2005, but to date efforts to complete the
transaction have been unsuccessful. Efforts to complete a sale of the plate
mill assets are continuing.
The Stelco Hamilton 4-stand cold mill established a quarterly production
record.

Labour Matters

The Stelco Lake Erie labour contract with Local 8782 of the USWA expired
on July 31, 2004. The local union and the Corporation have agreed to provide
90 days notice prior to the commencement of a strike or lockout. Negotiations
continue between Stelco and Local 8782.
There can be no assurance that labour difficulties at any of the
Corporation's business units will not result in a significant loss of
production and revenue and have a material adverse effect on the business,
financial condition, results of operations of the Corporation, or the ability
of the Corporation to restructure.

Trade

On March 21, 2005 the U.S. Department of Commerce announced the final
dumping margins in its 10th annual administrative review of imports of
galvanized steel sheet from Canada. Stelco's margin was 0.02% which is 'de
minimis' and means shipments to the U.S. for the next year will not require a
duty deposit.

Mini-mill segment

The Mini-mill segment of the Corporation includes Norambar and AltaSteel
located in Contrecoeur, Quebec, and Edmonton, Alberta, respectively. These
wholly owned subsidiaries comprise electric arc steelmaking, billet casting,
and bar rolling facilities, and have combined annual steelmaking capacity of
approximately 1,000,000 tons. This segment also includes the mini-mills'
respective metal recyclers, wholly-owned Fers et MDetaux RecyclDes LtDee and  
50%-owned GenAlta Recycling Inc. The primary markets served by this segment
are automotive, construction, oil and gas, mining, manufacturing, and steel
service centres.
The Corporation's strategic review concluded that Norambar and AltaSteel
are not core to the Corporation's operations and as a result may not form part
of the Corporation's post-restructuring business. The Corporation initiated a
sales process in respect of these business units, which was approved by the
Court on October 19, 2004, and is currently reviewing offers.

Mini-mill

Three months ended March 31
                                                               Favourable
($ in millions, except as                                      (Unfavour-
 indicated(x))(unaudited)                   2005       2004       able)
-------------------------------------------------------------------------
Net sales                                 $    128   $    105   $     23
Costs                                          117         96        (21)
Amortization of property, plant,
 and equipment                                   2          2          -
-------------------------------------------------------------------------
Operating earnings                        $      9   $      7   $      2
-------------------------------------------------------------------------
Shipments (thousands of net tons)              215        205         10
  Average revenue per ton                  (x)$595    (x)$512     (x)$83
  Cost per ton                             (x)$544    (x)$468    (x)$(76)
Semi-finished steel production
 (thousands of net tons)                       236        233          3
-------------------------------------------------------------------------

Net Sales, Costs and Production

Net sales for the Mini-mill segment in first quarter 2005 were
$128 million compared with $105 million in first quarter 2004. Shipments of
215,000 tons in the quarter were 10,000 tons higher that the same quarter of
2004. Average revenue per ton increased to $595 in first quarter 2005 from
$512 per ton in the same quarter of 2004. The increase in sales revenue in
first quarter 2005 was primarily due to:

-   improved market demand, which had the effect of raising prices; and
-   selling price surcharges implemented to cover high raw material and
    energy costs.

Cost per ton increased $76 in the first quarter compared with the same
quarter of 2004. The increase was primarily due to:

-   a rise in raw material costs, particularly scrap, fluxes, and
    reagents; and
-   higher spending for repairs and maintenance and supplies at Norambar.

The Corporation expects that pricing will be lower at Norambar for the
balance of 2005 due to high inventory levels at reinforcing bar ("rebar")
fabricators, the availability of low priced billets and rebar from offshore,
anticipated softening of some prices, and the sustained strength of the
Canadian dollar. Marketplace demand for AltaSteel's products continues to be
strong particularly in the mining sector, which is being driven by high metal
prices.
Over 50% of AltaSteel's production is shipped to customers in the mining
sector, which is subject to cyclical fluctuations.
The scrap market is expected to be stable in the foreseeable future.

Facilities

The bar mill facility at AltaSteel established a quarterly production
record.
On March 29, 2005 AltaSteel announced a $16 million capital project for
the purchase and installation of replacement roughing mill equipment as part
of the continuing upgrade of its Bar Mill operations. The equipment will be
ready for operation in 2006 and adds up to 40,000 tons a year of finished bar
product to the mill's capacity.

Labour matters

The collective bargaining agreement between USWA Local 5220 and AltaSteel
expired on July 31, 2004. On October 8, 2004, the unionized employees at
AltaSteel voted in favour of authorizing their negotiating committee to call a
strike. Under Alberta legislation, 72-hours notice is required before a strike
or lockout can be called. To date, no such notice has been given.
At Norambar a new USWA salaried employees bargaining unit was certified
by the Quebec Ministry of Labour on March 9, 2005. A contract has not yet been
negotiated.

Trade

Imports of rebar from China have become a major concern for both
AltaSteel and Norambar. China now has a surplus of rebar capacity and imports
into Canada from China in the first quarter of the year comprised over 30% of
all imports. More importantly, the value for duty was some 25% below that of
comparable product sourced from the U.S. Both businesses are assessing the
various remedies to such unfair trade with other North American rebar
producers.

Manufactured Products segment

The Manufactured Products segment of the Corporation includes business
units, both wholly and partially owned, involved in the manufacturing of steel
products. Products manufactured by units in this segment include a wide
variety of wire and wire products, small- and large-diameter pipe and tubular
products, and grinding balls.
The Corporation's strategic review concluded that Stelwire, Stelpipe,
Stelfil and the Corporation's 40% interest in Camrose Pipe were not core to
the Corporation's operations and as a result may not form part of the
Corporation's post-restructuring business. The Corporation initiated a sales
process in respect of these business units which was approved by the Court on
October 19, 2004, and is currently reviewing offers.
On March 30, 2005 the Court approved the sale of the Corporation's 40%
partnership interest in Camrose Pipe to Canadian National Steel Corporation.
Proceeds on the sale of $22.5 million were held in escrow pending expiry of
the appeal period applicable to the approval order. The appeal period expired
on April 20, 2005 without objection thus permitting completion of the sale in
second quarter 2005. Accordingly, the assets and liabilities of the
Corporation's 40% partnership interest in Camrose Pipe are accounted for as
assets held for sale and disclosed separately in the Consolidated Statement of
Financial position. In addition, the accounting criteria have been met for
discontinued operations. Therefore, the Consolidated Financial Statements have
been retroactively restated to separately disclose partnership earnings and
cash flows as part of discontinued operations.

Manufactured Products

Three months ended March 31
                                                               Favourable
($ in millions, except as                                      (Unfavour-
 indicated(x))(unaudited)                   2005       2004       able)
-------------------------------------------------------------------------
Net sales                                 $    123   $    110   $     13
Costs                                          125        106        (19)
Amortization of property, plant,
 and equipment                                   -          1          1
-------------------------------------------------------------------------
Operating earnings (loss)                 $     (2)  $      3   $     (5)
-------------------------------------------------------------------------
Shipments (thousands of net tons)               98        122        (24)
  Average revenue per ton                (x)$1,255    (x)$902    (x)$353
  Cost per ton                           (x)$1,276    (x)$869   (x)$(407)
-------------------------------------------------------------------------

Operating losses were $2 million for this segment during first quarter
2005 compared with Operating earnings of $3 million for first quarter 2004.
The $5 million change compared to the same quarter 2004 was primarily due to
increased raw material costs.

Net Sales and Costs

The Manufactured Products segment had net sales of $123 million in first
quarter 2005 compared with $110 million in first quarter 2004. This increase
was primarily due to selling price increases, which helped to cover high input
costs. This was partially offset by lower shipments when comparing first
quarter 2005 to first quarter 2004.
Cost per ton increased $407, or 47% in first quarter 2005 to $1,276 when
compared to first quarter 2004 cost per ton of $869 mainly due to the
increased cost of hot roll and rod, as raw materials.
Near term demand for wire and wire products is weakening due to the high
Canadian dollar and the return of imports into the domestic market. The demand
for automotive and specialty tubing remains strong. However, the demand for
construction tubing is soft.

Facilities

In March 2005, the property and plant of Welland Pipe were listed for
sale with an asking price of $4 million. The net book value of these assets is
immaterial.
A purchase and sale agreement was signed for Welland Pipe's U and O pipe
mill in April 2005 and was subsequently approved by the Court on May 4, 2005.
Further details are provided under Creditor Protection and Restructuring -
Idled or Closed Facilities.

Labour Matters

The collective agreement at Stelpipe that was due to expire on
September 30, 2004 was extended on August 18, 2004 for a period of three
months and is subject to automatic 30 day renewal periods unless either party
provides notice to terminate. To date, no termination notice has been provided
by either party and operations are continuing.
The Stelwire Parkdale labour contract with USWA Local 5328 expires on
July 31, 2005.

Trade

On January 20, 2005 the President of the Canada Border Services Agency
concluded that imports of carbon steel welded pipe from South Korea would
likely be dumped if an anti-dumping finding were rescinded. As a result, the
Canadian International Trade Tribunal has conducted an investigation into the
likelihood of resumed injury to the domestic industry including Stelpipe.
Stelpipe participated in an April 12-13 hearing in Ottawa and a ruling is
expected by June 3, 2005.

Risks and Uncertainties

Primary Risk

Creditor Protection and Restructuring

The Corporation has been granted creditor protection under the CCAA. The
Corporation is examining recapitalization options for the Corporation. The
sale of non-core assets is underway. Some recent softening has occurred in the
capital markets and there is also a risk that the sale of non-core assets will
not be successful. There is a risk that failure to implement a Plan and obtain
sufficient exit financing within the time granted by the Court will result in
substantially all debt obligations being due and payable immediately, or
subject to immediate acceleration. The Corporation does not currently have the
financial resources to fund such an event.
Uncertainty and risk remains as to the value of existing common shares
upon implementation of a restructuring plan.

Other Risks and Uncertainties

Labour Matters

The Stelco Lake Erie labour contract with Local 8782 of the USWA expired
on July 31, 2004. The local union and the Corporation have agreed to provide
90 days notice prior to the commencement of a strike or lockout. Negotiations
continue between Stelco and Local 8782.
The collective bargaining agreement between USWA Local 5220 and AltaSteel
expired on July 31, 2004. On October 8, 2004, the unionized employees at
AltaSteel voted in favour of authorizing their negotiating committee to call a
strike. Under Alberta legislation, 72-hours notice is required before a strike
or lockout can be called. To date, no such notice has been given.
The collective agreement at Stelpipe that was due to expire on September
30, 2004 was extended on August 18, 2004 for a period of three months and is
subject to automatic 30-day renewal periods unless either party provides
notice to terminate. To date, no termination notice has been provided by
either party and operations are continuing.
At Norambar a new USWA salaried employees bargaining unit was certified
by the Quebec Ministry of Labour on March 9, 2005. A contract has not yet been
negotiated.
The Stelwire Parkdale labour contract with the USWA Local 5328 expires on
July 31, 2005.
There can be no assurance that labour difficulties at any of the
Corporation's business units will not result in a significant loss of
production and revenue and have a material adverse effect on the business,
financial condition, results of operations of the Corporation, or the ability
of the Corporation to restructure.

Pension Matters

There can be no assurance that the loss of the exemption under Section
5.1 of the Regulation under the Pension Benefit Act (Ontario) will not have a
material adverse effect on the business, the financial condition, results of
operations of the Corporation or the Corporation's ability to restructure. The
Corporation does not believe it will have the financial resources to fund
solvency deficiency payments in the normal manner (see Creditor Protection and
Restructuring - Pension Plans).

Pricing

While selling prices remain high by historical standards and are expected
to remain high in the near future, the Corporation cannot rely on these
selling prices being sustainable in the longer term and believes it cannot
compete effectively in the longer term unless it takes steps to lower its
overall costs.

Environmental matters

The Corporation's group of businesses is subject to substantial and
evolving environmental laws and regulations concerned with, among other
things, emissions into the air, discharges to water, noise control, and the
generation, handling, storage, transportation, and disposal of toxic and
hazardous substances. These laws and regulations vary depending on the
location of the facility and can fall within federal, provincial, or municipal
jurisdictions.
Stelco's Corporate Health, Safety and Environment Department regularly
reviews and audits the operating practices of each business to monitor
compliance with the Corporation's health and safety, environmental policies
and legal requirements. The Corporation believes that future costs relating to
environmental compliance will not have a material adverse effect on the
Corporation's financial position. There is always the possibility, however,
that unforeseen changes, such as new laws or enforcement policies or
operations, or amendments to existing laws, policies or operations could
result in material adverse costs.

Plant Operations

The Corporation is heavily dependent upon the continuous operation of its
plants and equipment. There can be no assurance that unplanned down time at
any of the Corporation's facilities will not have a material adverse effect on
the Corporation.

Technology

Expenditures in 2005 are expected to include replacement of the Stelco
Lake Erie hot strip mill rougher motors.
A successful Capital Raising Process will ensure that the Corporation is
able to move ahead with identified strategic capital projects: the completion
of the Stelco Lake Erie hot strip mill upgrade; a new pickle line at Stelco
Hamilton; and co-generation facilities at both Hamilton and Lake Erie.
Stelco's Strategic Plan requires continual improvement in both product
and process technologies in order to maintain our competitive position in the
high value-added automotive market. In particular, failure to meet the
automotive industry's ever-more demanding requirements for product quality and
service, and failure to provide the new grades of advanced high-strength
steels will seriously jeopardize Stelco's long-term participation in this
market. Similarly, for Stelco to maintain a competitive cost structure will
require the ongoing selective implementation of new process technologies
throughout the Integrated Steelmaking processes. There is no assurance that
Stelco will be able to improve its product and process technologies in
accordance with its strategic plan or that the improvements, once implemented,
will meet the automotive market's quality and service requirements.

Enterprise Resource Planning System ("ERP")

Implementation of the first phase of the order flow ERP system, which
will reduce the Corporation's dependence on aging legacy systems, was
estimated to occur in the second quarter of 2005. This timeframe will not be
met and a revised date has not yet been established. In the meantime, the
legacy systems remain available for these applications.

Liquidity and Capital Resources

As described in Notes 1 and 7 to the Consolidated Financial Statements,
pursuant to the CCAA Court Order, the Applicants ceased making principal and
interest payments on long-term debt subject to compromise and on prepetition
accounts payable subject to compromise. As a result, liquidity and cash flow
are not directly comparable to periods before the Corporation entered into
CCAA.
With the CCAA filing, the liquidity and capital resources of the
Corporation will be determined by the outcome of the restructuring process and
a number of other factors, including without limitation, market and economic
conditions and the impact of these conditions on the price of steel products,
raw material costs, the ability to raise capital to fund critical capital
projects, pension issues, and labour negotiations or disputes.

The Corporation's liquidity and capital resources position is summarized
as follows:

                                                                  As at
                                            As at March 31       Dec 31
(in millions)                              2005(x)    2004(x)    2004(x)
-------------------------------------------------------------------------
Cash, cash equivalents and
 restricted cash                          $     49   $     76   $     43
Available lines of credit(a)                   454        464        456
Lines of Credit drawn down                     157        301        215
-------------------------------------------------------------------------
Net liquidity                             $    346   $    239   $    284
-------------------------------------------------------------------------
(a) After letters of credit usage and including a $75 million DIP Credit
    Agreement
(x) Excluding amounts related to Camrose Pipe

The Applicants' liquidity and capital resources position (included in the
above consolidated amounts) is summarized as follows:

                                                                  As at
                                            As at March 31       Dec 31
(in millions)                               2005       2004       2004
-------------------------------------------------------------------------
Cash, cash equivalents and restricted
 cash                                     $     28   $     55   $     24
Available lines of credit(a)                   397        412        400
Lines of Credit drawn down                     128        271        187
-------------------------------------------------------------------------
Net liquidity                             $    297   $    196   $    237
-------------------------------------------------------------------------
(a) After letters of credit usage and including a $75 million DIP Credit
    Agreement

This graph reflects the quarterly net cash deficiency (cash, cash
equivalents, and restricted cash less lines of credit drawn down) of the
Corporation and the Applicants.

To view the graph now please refer to the following:
media.corporate-ir.net/media_files/tor/ste.to/news/StelcoNetCash0505.pdf

For further details, refer to the Consolidated Statement of Cash Flows.
Information regarding the cash flows of the Applicants is contained in Note 8
to the Consolidated Financial Statements.
As a result of the CCAA proceedings, no payments are being made on the
Applicants' unsecured debt and other liabilities as disclosed in Note 7 to the
Consolidated Financial Statements. To date, the Corporation is servicing all
charges under its credit facilities.

Net Cash Flow

Three months ended March 31
                                                               Favourable
(in millions)                                                  (Unfavour-
Cash provided by (used for)                 2005       2004       able)
-------------------------------------------------------------------------
Net earnings from continuing operations
 adjusted for items not affecting cash    $    130   $     49   $     81
Charges in operating elements of working
 capital                                       (38)       (30)        (8)
Directors and Officers in trust                  -        (10)        10
Expenditure for capital assets                 (19)       (13)        (6)
Reduction of long-term debt (Note 12)           (7)       (23)        16
Other - net                                     (1)        (4)         3
-------------------------------------------------------------------------
Change in net cash position               $     65   $    (31)  $     96
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Operating Activities

Net cash of $65 million was generated during first quarter 2005
representing a $96 million improvement from the $31 million consumed in first
quarter 2004. The strength of operating earnings, driven by high selling
prices, accounted for the majority of the improvement ($81 million) in the net
earnings from continuing operations adjusted for items not affecting cash.
Working capital represented a significant component of operating cash
flows during both first quarter 2005 and 2004 as identified below:

Three months ended March 31
                                                               Favourable
(in millions)                                                  (Unfavour-
Cash provided by (used for)                 2005       2004       able)
-------------------------------------------------------------------------
Accounts receivable                       $   (100)  $   (101)  $      1
Inventories                                     50         25         25
Accounts payable and accrued                    (2)        56        (58)
Other                                           14        (10)        24
-------------------------------------------------------------------------
Total                                     $    (38)  $    (30)  $     (8)
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Accounts Receivable

Shipments during the latter half of first quarter 2005 were stronger than
those in the latter half of fourth quarter 2004 resulting in $100 million of
cash required to finance an increase in accounts receivable.
During first quarter 2004, $101 million was required to finance an
increase in accounts receivable due to stronger shipments and pricing in the
latter half of first quarter 2004 compared to the latter half of fourth
quarter 2003.

Inventories

Cash provided by inventories during first quarter 2005 was $50 million.
The most significant source of cash was from the seasonal reduction of
stockpiled coal, coke, and ore that was consumed while the shipping season was
closed. Partially offsetting this was an increase in steel inventories mainly
due to continued high input costs.
First quarter 2004 provided $25 million from inventories. The seasonal
drawdown of stockpiled raw material inventories accounted for much of the
benefit partially offset by an increase in steel inventories due to higher
costs for raw material inputs.

Accounts Payable and Accrued

An increase in accounts payable provided $56 million of cash during first
quarter 2004. The staying of pre-filing trade payables and both pre- and post-
filing interest under the Initial Order provided significant relief to the
Applicants. Partially offsetting this increase was the erosion of credit terms
following the CCAA filing as the majority of suppliers required either cash or
prepayment terms.

Other

$14 million of cash was provided during first quarter 2005 relating
primarily to an increase in income taxes payable as the Corporation has
utilized a majority of its loss carry-forwards and is now taxable in several
jurisdictions on a company by company basis. The current 2005 income tax
liability exceeds required tax installments which are based on the previous
year's estimated income tax liability. The anticipated 2005 income tax
liability will be paid by the end of February 2006.
First quarter 2004 consumed $10 million, much of which pertained to
financing prepaids as many suppliers switched the Company to prepayment terms
in reaction to the CCAA filing and staying of pre-filing trade payables.

Investing Activities

Capital expenditures during first quarter 2005 were $19 million. Spending
was largely directed towards the Stelco Lake Erie hot strip mill upgrade, the
ERP systems and projects at the Company's mining-related interests. First
quarter 2004 capital spending was $13 million attributable mainly to projects
at the various mining interests of the Corporation, completion of the new
Baycoat processing line and the Corporation's ERP systems.
As a result of filing for CCAA, a $10 million contribution to an in-trust
account was made in January 2004 to indemnify the directors and officers of
the Stelco group of companies against claims and liabilities that may arise as
a result of their association with the Stelco group of companies.

Financing activities

Reduction of long-term debt, excluding the $16 million refinancing of
long-term debt with an operating credit facility at Norambar (first quarter
2004), was $7 million in the first quarter of 2005 and 2004 and represents
regularly scheduled repayments of non-Applicant borrowings. The quarterly
installment on the term loan associated with Hamilton plate mill was not made
in first quarter 2004, therefore this debt is in default (see Note 12 to the
Consolidated Financial Statements).

Off-Balance Sheet Arrangements

Other than operating lease obligations, the Corporation had no off-balane
sheet arrangements as at March 31, 2005 or 2004 or December 31, 2004.

Critical Accounting Assumptions and Estimates

The Company's critical accounting assumptions and estimates are described
in the Annual MD&A. The Corporation's Consolidated Financial Statements are
prepared in accordance with Canadian GAAP.
The preparation of these Consolidated Financial Statements requires the
Corporation to make estimates and judgments that affect the reported amounts
of assets, liabilities, revenues and expenses. Management reviews accounting
assumptions and estimates regularly in light of past experience and current
conditions or changes in Canadian GAAP, and utilizes outside consultants as
necessary to arrive at appropriate assumptions and estimates to be used in the
preparation of Consolidated Financial Statements. During the first three
months of 2005 there were no significant changes in the Corporation's critical
accounting assumptions and estimates.

Changes in Accounting Policy

Financial Instruments

Effective January 1, 2005, the Corporation adopted a change in accounting
policy to conform with amendments to the CICA Handbook Section 3860 -
Financial Instruments - disclosure and presentation. The amendments modify the
presentation and accounting of financial instruments where there is an option
of satisfying the obligation and/or interest payments with the issuance of an
entity's own shares. Such instruments are no longer presented and accounted
for as a component of Shareholders' Equity on the Consolidated Statement of
Financial Position but rather as Long-term Debt. Interest and accretion, net
of tax, applicable to these instruments are no longer charged directly to
retained deficit and are now accounted for separately as interest and tax
expense on the Statement of Earnings (Loss). The amendment applies to the
Corporation's $90 million convertible debentures and has been adopted
retroactively resulting in a restatement of prior periods. Interest expense of
$1 million relating to accretion of the convertible debentures prior to filing
for CCAA has been recorded in the Statement of Earnings (Loss) for first
quarter 2004 offset by a corresponding adjustment to retained deficit. The
presentation and accounting for the convertible debentures that was triggered
by the CCAA filing (see Note 12 to the Consolidated Financial Statements) is
consistent with the amendment and therefore will not result in any additional
adjustments in 2005. There was no impact to the basic or diluted earnings per
share for the prior periods as a result of adopting this change retroactively.

Outlook

Stelco anticipates a good year in 2005. The Corporation achieved the
highest first quarter net earnings and its highest-ever operating earnings in
its history. Although no longer at historical highs, steel prices in the
current range are a positive factor. Spot prices are subject to change in
either direction. Should spot prices decline, the contract customer base,
projected to represent 53% of revenue from the Integrated Steel business for
2005, provides Stelco with significant stability.
Stelco continues to benefit from a strong raw materials base through its
ownership interests in iron ore mining properties and related supply
agreements. As a result, approximately 90% of Stelco's iron ore requirements
are obtained at its production cost. Stelco also produces approximately 85% of
its own coke, another positive factor. Stelco purchases coal at market prices,
and has secured 100% of its 2005 requirements under purchase contracts.
The Company's four point strategy adopted in 2004 calls for significant
capital expenditures over the next three years. The completion of the
upgrading of the hot strip mill at Stelco Lake Erie will provide Stelco's
Integrated Steel business with a focused single-stream product flow through a
modernized, competitive asset base. The replacement of outdated pickle lines
at Stelco Hamilton and the construction of cogeneration facilities at Hamilton
and Lake Erie will provide financial and environmental benefits to the
Company. These capital expenditures are estimated to reduce costs by
$138 million per year when fully operational. As well, the Company has
initiated a maintenance excellence program which is expected to deliver
substantial operating cost savings within the next two years.
It is important to look at these strengths in the context of a dynamic,
competitive industry. While selling prices remain relatively high, customer
inventories have softened demand in the first quarter of 2005. Customer
inventory levels remain high at the end of first quarter 2005 and production
cuts planned during the second quarter by some customers in the automotive
sector contributing to softness in the market in the second quarter. While
spot pricing remains under pressure, lower levels of offshore imports into
North America, partially due to higher ocean freight rates, and the eventual
reduction of customer inventory levels may assist in stabilizing market
pricing and demand for the balance of 2005. The Corporation faces other risks,
including the rejection of a Plan by affected creditors or the Court,
softening capital markets which are critical to the Corporation's exit from
CCAA, a labour disruption, the pension solvency funding requirements and the
related requirements of the Province, growing imports or any loss of the
protection of the stay of proceedings prior to the acceptance of a Plan.

Additional Information

Additional information concerning Stelco, including the Corporation's
2004 Annual Information Form (AIF), may be viewed on the System for Electronic
Document Analysis and Retrieval (SEDAR) at www.sedar.com, and at Stelco's Web
site www.stelco.com.

HAMILTON, ONTARIO
May 10, 2005

Courtney Pratt                          William E. Vaughan
President and Chief Executive Officer   Senior Vice President - Finance
                                        and Chief Financial Officer



CONSOLIDATED STATEMENT OF EARNINGS (LOSS)
(Under Creditor Protection as of January 29, 2004 - Note 1)

Three months ended March 31                                    Restated
                                                               (Notes 3
(in millions - except per share amounts)                        and 9)
(unaudited)                                         2005         2004
-------------------------------------------------------------------------

Net sales                                        $      968   $      769

Costs                                                   821          735
-------------------------------------------------------------------------
                                                        147           34
Amortization of property, plant, and equipment           28           31
Amortization of intangible assets                         1            -
-------------------------------------------------------------------------
Operating earnings                                      118            3

Reorganization items (Note 4)                           (21)         (23)
-------------------------------------------------------------------------
                                                         97          (20)
-------------------------------------------------------------------------
Financial expense
Interest on long-term debt and debt subject
 to compromise                                          (10)         (12)
Other interest - net                                     (4)          (5)
-------------------------------------------------------------------------
Earnings (loss) before income taxes from
 continuing operations                                   83          (37)
Income tax expense (recovery) (Note 10)
  Current                                                20            1
  Future                                                  6           (8)
  Future income tax asset valuation allowance             9            6
-------------------------------------------------------------------------
Net earnings (loss) from continuing operations           48          (36)
Net earnings (loss) from discontinued operations
 (Note 9)                                                 1           (1)
-------------------------------------------------------------------------
Net earnings (loss)                              $       49   $      (37)
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Earnings (loss) per common share (Note 17)
  Basic
    Continuing operations                        $     0.47   $    (0.35)
    Net earnings (loss)                          $     0.48   $    (0.36)
  Fully Diluted
    Continuing operations                        $     0.40   $    (0.35)
    Net earnings (loss)                          $     0.41   $    (0.36)
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Weighted average common shares outstanding -
 millions                                             102.2        102.2

See Notes to Consolidated Financial Statements



OPERATIONS (thousands of net tons) (Unaudited)
Production of semi-finished steel                     1,256        1,366
Shipments                                             1,200        1,266



CONSOLIDATED STATEMENT OF RETAINED DEFICIT
(Under Creditor Protection as of January 29,
 2004 - Note 1)
                                                               Restated
Three months ended March 31 (in millions)                      (Note 3)
(unaudited)                                         2005         2004
-------------------------------------------------------------------------

Balance at beginning of year                     $     (388)  $     (452)
Net earnings (loss)                                      49          (37)
-------------------------------------------------------------------------
Balance at end of period                         $     (339)  $     (489)
-------------------------------------------------------------------------
-------------------------------------------------------------------------
See Notes to Consolidated Financial Statements



CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(Under Creditor Protection as of January 29, 2004 - Note 1)
                                                                  At
                                          At March 31        December 31
(in millions) (unaudited)              2005         2004         2004
-------------------------------------------------------------------------
Current assets
Cash and cash equivalents           $       38   $       78   $       32
Restricted cash (Note 6)                    11            -           11
Accounts receivable                        569          480          470
Inventories                                785          552          844
Prepaid expenses                            43           38           38
Future income taxes                         14            -           15
Assets held for sale (Note 9)               52            -            -
-------------------------------------------------------------------------
                                         1,512        1,148        1,410
-------------------------------------------------------------------------
Current liabilities
Current liabilities not subject
 to compromise
  Bank and other short-term
   indebtedness (Note 11)                  157          301          216
  Accounts payable and accrued             283          213          283
  Employee future benefits                  62           49           62
  Income and other taxes                    29           17           10
  Long-term debt due within one year
   (Note 12)                                45           44           44
  Liabilities held for sale (Note 9)        34            -            -
-------------------------------------------------------------------------
                                           610          624          615
-------------------------------------------------------------------------
Working capital                            902          524          795
-------------------------------------------------------------------------
Other assets
Property, plant, and equipment             987        1,070          999
Intangible assets                           68           64           66
Deferred pension cost                      191          253          213
Future income taxes                          4            2            6
Assets held for sale (Note 9)                -            3            -
Other                                       22           27           24
-------------------------------------------------------------------------
                                         1,272        1,419        1,308
-------------------------------------------------------------------------
Total investment                         2,174        1,943        2,103
-------------------------------------------------------------------------
Other liabilities
Other liabilities not subject to
 compromise
  Employee future benefits                 918          888          907
  Long-term debt (Note 12)                  41           59           49
  Future income taxes                      133           77          120
  Asset retirement obligations              13           11           12
-------------------------------------------------------------------------
                                         1,105        1,035        1,088
-------------------------------------------------------------------------
Liabilities subject to compromise
 (Note 7)                                  588          578          583
-------------------------------------------------------------------------
Shareholders' equity                $      481   $      330   $      432
-------------------------------------------------------------------------
-------------------------------------------------------------------------
  Derived from:
  Convertible debentures conversion
   option (Note 12)                 $       23   $       23   $       23
  Capital stock (Note 14)                  781          781          781
  Contributed surplus                       16           15           16
  Retained deficit                        (339)        (489)        (388)
-------------------------------------------------------------------------
                                    $      481   $      330   $      432
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Commitments and contingencies (Notes 7 and 13)

See Notes to Consolidated Financial Statements



CONSOLIDATED STATEMENT OF CASH FLOWS
(Under Creditor Protection as of January 29, 2004  - Note 1)

CASH PROVIDED BY (USED FOR)
                                                               Restated
                                                               (Notes 3
Three months ended March 31 (in millions)                       and 9)
(unaudited)                                         2005         2004
-------------------------------------------------------------------------
Operating activities
Net earnings (loss) from continuing operations   $       48   $      (36)
Adjustments for items not affecting cash
  Reorganization items (Note 4)                           -           17
  Amortization of property, plant, and equipment         28           31
  Amortization of intangible assets                       1            -
  Future income taxes                                     6           (7)
  Future income tax asset valuation allowance             9            6
  Employee pension and other future benefits             37           38
  Other                                                   1            -
-------------------------------------------------------------------------
                                                        130           49
Changes in operating elements of working capital
 (see below)                                            (38)         (30)
Other - net                                               -           (3)
Discontinued operations (Note 9)                         (7)          (1)
-------------------------------------------------------------------------
                                                         85           15
-------------------------------------------------------------------------
Investing activities
Directors' and officers' trust (Note 1)                   -          (10)
Expenditures for capital assets                         (19)         (13)
Discontinued operations (Note 9)                         (1)           -
-------------------------------------------------------------------------
                                                        (20)         (23)
-------------------------------------------------------------------------
Financing activities
Increase (decrease) in bank indebtedness                (59)          86
Reduction of long-term debt (Note 12)                    (7)         (23)
Discontinued operations (Note 9)                          7            -
-------------------------------------------------------------------------
                                                        (59)          63
-------------------------------------------------------------------------
Cash, cash equivalents and restricted cash
Net increase                                              6           55
Balance at beginning of period                           43           23
-------------------------------------------------------------------------
Balance at end of period                         $       49   $       78
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Consists of:
  Cash and cash equivalents                      $       38   $       78
  Restricted cash (Note 6)                               11            -
-------------------------------------------------------------------------
                                                 $       49   $       78
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Changes in operating elements of working capital
  Accounts receivable                            $     (100)  $     (101)
  Inventories                                            50           25
  Prepaid expenses                                       (5)         (15)
  Accounts payable and accrued                           (2)          56
  Income and other taxes                                 19            5
-------------------------------------------------------------------------
                                                 $      (38)  $      (30)
-------------------------------------------------------------------------
-------------------------------------------------------------------------
See Notes to Consolidated Financial Statements



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1.  CREDITOR PROTECTION AND RESTRUCTURING

    On January 29, 2004 (the "Filing Date"), Stelco obtained an order
    (the "Initial Order") from the Ontario Superior Court of Justice (the
    "Court") granting it creditor protection under the Companies'
    Creditors Arrangement Act (the "CCAA"). The Initial Order may be
    amended throughout the CCAA proceedings on motions from Stelco, its
    creditors, and other interested stakeholders. On the same date,
    Stelco made a concurrent petition for recognition of the Initial
    Order and ancillary relief under Section 304 of the U.S. Bankruptcy
    Code. The Canadian proceedings include Stelco and its wholly owned
    subsidiaries, Stelwire Ltd. ("Stelwire"), Stelpipe Ltd. ("Stelpipe"),
    CHT Steel Company Inc. ("CHT Steel"), and Welland Pipe Ltd. ("Welland
    Pipe"), which are collectively referred to as the "Applicants". The
    U.S. proceedings include Stelco, Stelwire, and Stelpipe. Welland Pipe
    was closed on March 7, 2003 (see Note 9). The Corporation's other
    subsidiaries and joint ventures are not included in the proceedings.
    During the stay period, the Applicants are authorized to continue
    operations. Ernst & Young Inc. was appointed by the Court as monitor
    (the "Monitor") in the Canadian proceedings and has been reporting to
    the Court from time to time on the Applicants' cash flow and other
    developments during the proceedings.

    The Initial Order and the U.S. proceedings provided for an initial
    stay period of 30 days, which has subsequently been extended to
    July 8, 2005, and potentially to such later dates as the Court may
    order. The purpose of the Initial Order and stay of proceedings is to
    provide the Applicants with relief designed to stabilize their
    operations and business relationships with their customers,
    suppliers, employees, and creditors.

    During the proceedings, the Corporation has sought and will continue
    to seek input from its stakeholders, with a view to developing a
    comprehensive restructuring plan to allow the Corporation to exit
    CCAA in an orderly fashion. The restructuring plan will likely
    include reorganizing the Corporation's capital structure. As part of
    the restructuring plan, it is expected that a formal CCAA plan of
    arrangement (the "Plan") will be prepared and submitted to affected
    creditors, who will vote on the Plan, and to the Court for approval.
    Under the Plan, claims against the Applicants will be divided into
    classes, and each class will vote on the Plan as it pertains to that
    class. No determinations or rulings have been made to date as to the
    classification of affected creditors.

    The CCAA proceedings have triggered defaults under substantially all
    debt obligations of the Applicants (see Notes 7 and 12). The Initial
    Order generally stays actions against the Applicants including steps
    to collect indebtedness incurred by the Applicants prior to the
    Filing Date and actions to exercise control over the Applicants'
    property. The Initial Order grants the Applicants the authority to
    pay outstanding and future wages, salaries, employee pension
    contributions and benefit payments, and other obligations to
    employees; the costs of goods and services, both operating and of a
    capital nature, provided or supplied after the date of the Initial
    Order; rent under existing arrangements payable after the date of the
    filing; and principal, interest, and other payments to holders of
    security in respect of the property of the Applicants if the amount
    secured by such security is, in the reasonable opinion of the
    applicable Applicant, with the concurrence of the Monitor, less than
    or equal to the fair value of such security, having regard to, among
    other things, the priority of such security.

    The Corporation may apply to the Court to extend the stay period
    beyond July 8, 2005, in the event further time is required to consult
    with stakeholders and develop the Plan. Should the stay period and
    any subsequent extensions, if granted, not be sufficient to develop
    and present its Plan, or should the Plan not be accepted by the
    affected creditors or the Court, or if the Applicants otherwise lose
    the protection of the stay of proceedings, substantially all debt
    obligations will then be due and payable immediately, or subject to
    immediate acceleration. The Corporation does not currently have the
    financial resources to fund such an event.

    On January 27, 2004, to indemnify the directors and officers of the
    Stelco Group against claims and liabilities that may arise as a
    result of their association with the Stelco Group, the Corporation
    transferred $10 million to an in-trust account. The amount has been
    excluded from Cash and cash equivalents and is included in Other
    assets on the Consolidated Statement of Financial Position.

    An administrative charge was created as a first priority lien to the
    extent of $5 million on the Applicants' assets pursuant to the
    Initial CCAA order. This is intended to secure the payment of the
    fees and disbursements for the Monitor, the Chief Restructuring
    Officer, counsel to the Monitor, independent counsel to the Board of
    Directors of Stelco, and the Applicants' legal counsel.

    Contributing factors

    In early 2004, after a thorough financial and strategy review, Stelco
    concluded that it faced a serious viability issue. The Corporation
    incurred significant operating and cash losses in 2003 and believed
    that it would have exhausted available sources of liquidity before
    the end of 2004 if it did not obtain legal protection and other
    benefits provided by a Court-supervised restructuring process.

    Costs had risen dramatically for inputs such as natural gas,
    electricity and raw materials, such as coal, coke, and scrap. The
    cost of employee future benefits - pensions and health care - were
    also increasing due to improved pension benefits negotiated in
    contracts with unionized employees, increasing health care costs,
    lower returns on pension plan assets, lower average retirement age at
    Stelco Hamilton, and the effect of lower interest rates on the
    discount factors used to determine the Corporation's liabilities
    under the pension and other benefit plans.

    In 2003, global steel making overcapacity exerted downward pressure
    on selling prices due to significant and continued import penetration
    of the Canadian market by steel products offered, in management's
    opinion, at unfairly low prices over the last several years. The
    appreciation in the value of the Canadian dollar during 2003 further
    negatively affected selling prices. Selling prices strengthened
    significantly during 2004, due in part to increased demand,
    particularly in China. While selling prices remain high by historical
    standards and are expected to remain high in the near future, the
    Corporation cannot rely on these selling prices being sustainable in
    the longer term and believes it cannot compete effectively in the
    longer term unless it takes steps to lower its overall costs. In
    order to help reduce costs the Corporation requires additional
    funding to complete strategically critical capital projects at its
    Stelco Hamilton and Stelco Lake Erie business units. The Corporation
    did not believe it would be able to raise additional funds to
    complete these projects without a restructuring.

    There is a risk that failure to implement a Plan and obtain
    sufficient exit financing within the time granted by the Court will
    result in substantially all debt obligations being due and payable
    immediately, or subject to immediate acceleration. The Corporation
    does not currently have the financial resources to fund such an
    event.

    Capital Process Order

    By order of the Court dated October 19, 2004 as amended (the "Capital
    Process Order"), the Applicants received Court approval for a process
    designed to raise capital and to pursue the sale of non-core assets
    (the "Capital Raising Process"). The Capital Raising Process
    contemplated, among others, the following possible transactions:

      -  the raising of a minimum of $200 million of new capital in the
         restructured Stelco in the form of equity, debt and/or other
         securities;
      -  a sale of Stelco or its core business ("Core Business" being
         principally Integrated Steel);
      -  the sale of non-core subsidiaries ("Non-Core Subsidiaries" being
         Stelpipe, Stelwire, Stelfil LtDee ("Stelfil"), AltaSteel Ltd.
         ("AltaSteel"), Norambar Inc. ("Norambar") and the Corporation's
         40% interest in Camrose Pipe Company ("Camrose Pipe")) or
      -  a combination of the above.

    The Capital Raising Process was conducted in two stages. The first
    stage was the solicitation of preliminary expressions of interest
    from potential investors while the second stage entailed the
    completion of due diligence followed by the submission of offers.
    In the case of the Capital Raising Process for Stelco, its existing
    bondholders were given the opportunity to present a financing
    proposal by November 8, 2004, which would have provided at least
    $200 million to Stelco. In granting the Capital Process Order, the
    Court stated that Stelco was not prohibited from receiving other
    unsolicited offers from any party during this initial period. After
    November 8, 2004, Stelco was able to solicit other proposals for
    raising capital.

    Deutsche Bank AG ("DB"), a significant bondholder, approached Stelco
    to conduct the necessary due diligence within the period prior to
    November 8, 2004, to assess whether it was prepared to present a term
    sheet to Stelco with respect to a rights offering to creditors
    supported by DB or another form of financing. It did present a
    commitment letter to Stelco and on November 12, 2004, Stelco's
    Restructuring Committee and its Board of Directors approved DB's
    commitment letter, subject to the approval of the Court. On
    November 29, 2004 the Court approved DB's commitment as the "stalking
    horse" for the Capital Raising Process.

    As approved by the Court on October 19, 2004, the Applicants
    commenced the sale processes for the non-core businesses. The
    conclusion of any sale of a non-core business would require the
    Corporation to complete a number of steps before the Corporation
    could commit to a sale. Accordingly, for accounting purposes, the
    non-core businesses have not been presented as assets held for sale,
    with the exception of Camrose Pipe (see Note 9).

    Pursuant to the Capital Process Order, the Applicants received
    non-binding expressions of interest ("Proposals") for the Non-Core
    Subsidiaries up to and including December 1, 2004. The Applicants,
    UBS and the Chief Restructuring Officer ("CRO"), in consultation with
    the Monitor, undertook a preliminary evaluation of all of the
    Proposals received for each of the Non-Core Subsidiaries. UBS and the
    CRO, with input from the Monitor, received the Proposals and
    contacted parties to participate in Phase II of the process, which
    included completion of detailed due diligence. A total of 23 parties
    conducted due diligence in Phase II with some of those parties doing
    so with respect to more than one Non-Core Subsidiary.

    On or before the December 31, 2004 deadline under the Capital Process
    Order, six parties submitted detailed proposals with respect to the
    Integrated Steel business with certain parties indicating a desire
    for the entire company. All six parties were selected to advance to
    Phase II of the Capital Raising Process by UBS Securities Canada Inc.
    and UBS Securities LLC (together, "UBS") the Corporation's financial
    advisors, the Chief Restructuring Officer (the "CRO"), Stelco and the
    Monitor. The Monitor received comments from certain bidders that the
    deadline of January 31, 2005 for filing offers did not provide enough
    time for them to complete their due diligence. As a result, the
    Monitor and the Applicants agreed that it was appropriate in the
    circumstances to seek an order extending the deadline for filing
    binding offers for the Integrated Steel business and the Non-Core
    Subsidiaries from January 31, 2005 to February 14, 2005. On
    January 17, 2005, the Court amended the Capital Process Order to
    grant the extension request. Offers were subsequently submitted from
    three of these parties and were considered together with the DB's
    previously approved "stalking horse" commitment.

    The Corporation, together with its advisors, examined the offers in
    respect of the Integrated Steel business submitted by the bid
    submission deadline of February 14, 2005. The Monitor also reviewed
    the offers. In reviewing the offers, the Corporation and its advisors
    were guided by the principle that the overall objective is to pursue
    an outcome that will strengthen the Corporation on its emergence from
    protection under the CCAA.

    On March 1, 2005, Stelco announced that since none of the offers
    received in respect of the Integrated Steel business satisfied its
    requirements for being designated as a prevailing offer under the
    Capital Process Order, the Corporation decided to pursue a
    Stelco-driven recapitalization for the Corporation while continuing
    with the sale of non-core subsidiaries. As a result, DB became
    entitled to a break fee of $11 million as a trigger event had
    occurred. The break fee was paid and expensed in the first quarter
    2005 and is included under reorganization items. The Corporation
    believes that further capital raising activity will require it to
    pursue financing options directly, working closely with various
    sources of capital, to develop an alternative that will substantially
    strengthen the Corporation.

    Stelco is continuing its review of the offers in respect of the
    Non-Core Subsidiaries in accordance with the Capital Process Order.

    By Court Order dated March 30, 2005, the Capital Raising Process was
    discontinued as it related to the Integrated Steel business and
    Stelco was authorized to raise new capital by way of equity financing
    or debt and equity financing and to enter into such arrangements as
    are necessary to raise such new capital. In this regard, Stelco is
    required to file with the Court an outline of the proposed terms of
    the new equity or debt and equity financing and the proposed
    treatment of stakeholders at least five business days prior to
    committing to an equity financing or debt and equity financing.

    On April 21, 2005, Stelco reached an agreement with the United
    Steelworkers of America ("USWA") on their participation in the
    Corporation's Capital Raising Process, which was then approved by the
    Court. The Court Order states that Stelco shall not file a CCAA plan
    outline before May 12, 2005 and that Stelco shall provide and discuss
    the CCAA plan outline with the USWA prior to its filing and that
    Stelco shall not seek Court approval of a sale of any of the non-core
    subsidiaries where the USWA represents employees before May 12, 2005.
    As part of the agreements, the USWA has added Tricap Management
    Limited ("Tricap") as a financial advisor under the USWA
    Non-disclosure Agreement dated September 21, 2004 and Tricap will be
    allowed to have access to all information received to date by the
    other USWA financial advisors. The Court Order precludes Tricap from
    being a financial sponsor of a Plan without the consent of the
    Corporation or the Court.

    Claims process order

    On December 17, 2004, the Court made an order establishing a process
    by which certain creditors of the Applicants must prove their claims.
    The purpose of commencing the claims process was to enable the
    Applicants and the Monitor to review and process potential claims
    including supplier, contingent, damage, litigation and other claims
    so that the Applicants will be in a position to hold meetings of
    affected creditors in a timely manner to vote on a proposed Plan.
    Further details are outlined in Note 7.

    Financing during CCAA proceedings

    To ensure the Corporation has sufficient liquidity to fund the
    ordinary course of operations for the duration of the CCAA process,
    Debtor-in-Possession (DIP) financing has been secured. In addition,
    an accommodation agreement to the Corporation's $350 million
    revolving operating credit facility was negotiated as the CCAA filing
    was an event of default under its terms and conditions.

    DIP Financing

    This financing is with CIT Business Credit Canada Inc., General
    Electric Capital Canada Inc., and Fleet Capital Canada Corporation
    (the "Lenders"), participating in the same percentages, as in the
    $350 million revolving credit facility.

    The Agreement includes Stelco Inc., (the "Borrower"), Stelwire,
    Stelpipe, Welland Pipe, and CHT Steel ("Subsidiary Companies") and is
    for $75 million as a revolving line of credit. The DIP is secured by
    a second charge on the receivables, inventory and general intangibles
    and a first charge on property, plant, and equipment. Additionally,
    the DIP is secured by a first pledge of the shares of certain
    subsidiaries of Stelco Inc. Each of the Applicant Subsidiary
    Companies has guaranteed payment of the Borrower's obligations and
    provided Lenders' liens on all their assets as security.

    An amendment to the DIP agreement was negotiated on December 22, 2004
    extending the maturity date to the earliest of (i) November 20, 2005;
    (ii) the effective date of a Plan; and iii) termination of the $350
    million revolving credit facility.

    Interest rates are Canadian prime rate plus 4%, U.S. base rate plus
    4%, or unused facility fee margin of 0.5%. A commitment fee of 0.5%
    remains from the initial revolving line of credit dated March 8, 2004
    and is to be paid at the time of the first drawing on this loan. A
    DIP credit agreement extension fee of $0.9 million is payable in
    monthly installments. In the event the maturity period occurs prior
    to November 20, 2005 as a result of the implementation of a Plan,
    half the outstanding fee is due.

    Accommodation Agreement

    Under the Accommodation Agreement dated January 29, 2004, the Lenders
    have agreed (i) to continue to make the credit facilities available;
    (ii) to make certain amendments to the revolving operating credit
    facility; and (iii) to forbear exercising remedies under the
    revolving operating credit facility as a result of the CCAA filing
    event of default.

    Based on an extension granted December 22, 2004, this Accommodation
    Agreement (and the term of the $350 million revolving operating
    credit facility) will expire at the earliest of (i) November 20,
    2005; (ii) the effective date of a Plan; (iii) termination of the DIP
    facility; and (iv) the date at which the Lenders shall have
    terminated the forbearance under the terms of the Accommodation
    Agreement due to a further event of default.

    Interest rates under the Accommodation Agreement are (i) prime rate
    loans - prime rate plus 2.50%; (ii) U.S. base rate loans - U.S. base
    rate plus 2.50%; (iii) LIBOR loans - LIBOR plus 4%; (iv) Banker's
    acceptance drawing fee - 4%; (v) issuance of any letter of credit -
    4%. A forbearance extension fee of $1.5 million is payable in monthly
    installments. In the event the forbearance period expires prior to
    November 20, 2005 as a result of the implementation of a Plan, half
    the outstanding fee is due.

    Basis of presentation and going concern issues

    These consolidated financial statements have been prepared using the
    same Canadian generally accepted accounting principles ("GAAP") as
    applied by the Corporation prior to the filing for CCAA. While the
    Corporation and certain of its subsidiaries have filed for and been
    granted creditor protection, these consolidated financial statements
    continue to be prepared using the going concern concept, which
    assumes that the Corporation will be able to realize its assets and
    discharge its liabilities in the normal course of business for the
    foreseeable future. The creditor protection proceedings provide the
    Corporation with a period of time to stabilize its operations and
    financial condition and develop a Plan. Debtor-In-Possession
    financing, as described above, has been approved by the Court and is
    available if required, subject to borrowing conditions. Management
    believes that these actions make the going concern basis appropriate.
    However, it is not possible to predict the outcome of these
    proceedings and accordingly substantial doubt exists as to whether
    the Corporation will be able to continue as a going concern. Further,
    it is not possible to predict whether the actions taken in any
    restructuring will result in improvements to the financial condition
    of the Corporation sufficient to allow it to continue as a going
    concern. If the going concern basis is not appropriate, adjustments
    may be necessary to the carrying amounts and/or classification of
    assets and liabilities, and expenses in these consolidated financial
    statements.

    While the Corporation is under creditor protection, the Corporation
    will make adjustments to the consolidated financial statements to
    isolate assets, liabilities, revenues, and expenses related to the
    reorganization and restructuring activities so as to distinguish
    these events and transactions from those associated with the ongoing
    operation of the business (see Note 2 - Summary of Significant
    Accounting Policies). Further, allowed claims arising under the CCAA
    proceedings may be recorded as liabilities subject to compromise and
    presented separately on the Consolidated Statement of Financial
    Position. If a restructuring occurs and there is substantial
    realignment of the equity and non-equity interests in the
    Corporation, the Corporation will be required, under Canadian GAAP,
    to adopt "fresh start" reporting. Upon emergence from CCAA, the
    accounting will be dependent upon the terms of the Plan and whether
    there is a substantial realignment of equity and non-equity
    interests. Under fresh start reporting, the Corporation would
    undertake a comprehensive revaluation of its assets and liabilities
    based on the reorganization value as established and confirmed in the
    Plan. The consolidated financial statements do not present any
    adjustments that may be required under fresh start reporting.

    In accordance with Canadian GAAP appropriate for a going concern,
    property, plant, and equipment is carried at cost less accumulated
    amortization. This carrying amount is reviewed for impairment
    whenever events or circumstances indicate that the carrying amount
    may not be recoverable. The carrying value is considered recoverable
    if the sum of undiscounted cash flows from operations and cash flow
    from disposal of the property, plant, and equipment exceeds the
    carrying amount. The Corporation's filing for creditor protection
    under CCAA triggered an impairment review. In estimating future cash
    flows from operations of the Corporation's property, plant, and
    equipment, the Corporation made certain assumptions about revenue,
    reductions in operating costs and its liabilities that could be
    achieved in the restructuring of its operations. The Corporation
    believes that these assumptions are consistent with use of the going
    concern assumption in the preparation of these consolidated financial
    statements. In connection with the CCAA proceedings, any compromise
    of liabilities will require the approval of affected creditors and
    any changes to collective agreements agreed to with labour unions
    will require the approval of the applicable employees. There can be
    no assurance that such agreement or cost reductions will be reached
    and that future cash flows will be sufficient to recover the carrying
    amount of property, plant, and equipment.

    Pensions

    On February 10, 2005, Stelco received a letter from the Special
    Advisor on the Steel Industry to the Government of Ontario, regarding
    the funding of the Company's four principal pension plans. Stelco has
    been advised that upon emergence from CCAA protection, it will not be
    entitled to the benefit of Section 5.1 of the Regulations under the
    Pension Benefits Act (Ontario) (the "Regulation"). Pension plans that
    have taken the Section 5.1 election are exempt under the Regulation
    from making additional payments to fund solvency deficiencies but are
    required to make additional Pension Benefit Guarantee Fund ("PBGF")
    payments. Stelco's additional payments to the PBGF were approximately
    $13 million for the year ended December 31, 2004. Normally, solvency
    deficiencies are required to be funded over a five-year period.
    However, the letter from the Special Advisor stated that the Ontario
    Government is prepared to be flexible in discussing a fair and
    reasonable plan for the consequent funding of Stelco's $1.3 billion
    solvency deficiency.

    There can be no assurance that the loss of the exemption under
    Section 5.1 of the Regulation will not have a material adverse effect
    on the business, the financial condition, results of operations of
    the Corporation or the Corporation's ability to restructure. The
    Corporation does not believe it will have the financial resources to
    fund solvency deficiency payments in the normal manner.

    Labour related restructuring matters

    The Stelco Lake Erie labour contract with Local 8782 of the USWA
    expired on July 31, 2004. The local union and the Corporation have
    agreed to provide 90 days notice prior to the commencement of a
    strike or lockout. Negotiations continue between Stelco and Local
    8782.

    The collective bargaining agreement between USWA Local 5220 and
    AltaSteel expired on July 31, 2004. On October 8, 2004, the unionized
    employees at AltaSteel voted in favour of authorizing their
    negotiating committee to call a strike. Under Alberta legislation, 72-
    hours notice is required before a strike or lockout can be called. To
    date, no such notice has been given.

    The collective agreement at Stelpipe that was due to expire on
    September 30, 2004 was extended on August 18, 2004 for a period of
    three months and is subject to automatic 30-day renewal periods
    unless either party provides notice to terminate. To date, no
    termination notice has been provided by either party and operations
    are continuing.

    At Norambar a new USWA salaried employees bargaining unit was
    certified by the Quebec Ministry of Labour on March 9, 2005. A
    contract has not yet been negotiated.

    The Stelwire Parkdale labour contract with the USWA Local 5328
    expires on July 31, 2005.

    There can be no assurance that labour difficulties at any of the
    Corporation's business units will not result in a significant loss of
    production and revenue and have a material adverse effect on the
    business, financial condition, results of operations of the
    Corporation, or the ability of the Corporation to restructure.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    These consolidated financial statements have been prepared using the
    same generally accepted accounting principles as applied to the
    Corporation prior to certain entities of the Corporation filing for
    creditor protection, except as described below under the heading
    Accounting policies applicable to an entity under Creditor
    Protection. Interim consolidated financial statements have been
    prepared in accordance with the accounting policies and methods used
    in the consolidated financial statements for the year ended December
    31, 2004, except for the prescribed change in accounting for certain
    financial instruments as described in Note 3. The Consolidated
    Financial Statements and notes presented in this interim report
    should be read in conjunction with the most recent annual
    Consolidated Financial Statements.

    Uncertainties arose upon the filing under CCAA on January 29, 2004,
    which are described in Note 1 - Creditor Protection and
    Restructuring - Basis of presentation and going concern issues. As
    stated in Note 1, these Consolidated Financial Statements are
    prepared using the going concern concept.

    Accounting policies applicable to an entity under Creditor Protection

    As a result of the filings as described in Note 1, the Corporation
    will follow accounting policies, including disclosure items,
    applicable to entities that are under creditor protection. In
    addition to Canadian GAAP, the Corporation is applying the guidance
    in the American Institute of Certified Public Accountants Statement
    of Position 90-7, "Financial Reporting by Entities in Reorganization
    under the Bankruptcy Code" (SOP 90-7). While SOP 90-7 refers
    specifically to Chapter 11 in the U.S., its guidance, in management's
    view, is also applicable to an entity restructuring under CCAA, where
    it does not conflict with Canadian GAAP.

    Consistent with Canadian GAAP, SOP 90-7 does not change the manner in
    which financial statements are prepared. However, SOP 90-7 does
    require that the financial statements for periods subsequent to the
    filing distinguish transactions and events that are directly
    associated with the reorganization from the ongoing operations of the
    business. Revenues, expenses, gains and losses, and provisions for
    losses that can be directly associated with the reorganization and
    restructuring of the business are reported separately as
    Reorganization items (see Note 4). The timing of the recognition of
    Reorganization items is consistent with GAAP. Cash flows related to
    Reorganization items have been disclosed separately in Note 4.

    While payments may not be made on liabilities subject to compromise,
    including long-term debt, interest on debt obligations will continue
    to be recognized under Canadian GAAP, consistent with Canadian legal
    requirements. Interest is not a Reorganization item. The Consolidated
    Statement of Financial Position distinguishes pre-filing liabilities
    subject to compromise from both those pre-filing liabilities that are
    not subject to compromise and from post-filing liabilities (see Note
    7). Liabilities that may be affected by the Plan have been reported
    at the amounts estimated to be allowed, even if they may be settled
    for lesser amounts. A claims procedure was established on December
    17, 2004 for which a claims bar date of January 31, 2005 was set.
    However, at this point in time, a Plan has not been proposed.
    Resulting adjustments to the estimated allowed claims may be material
    and may be recorded as a reorganization adjustment. Consolidated
    Financial Statements that include one or more entities in
    reorganization proceedings and one or more entities not in
    reorganization proceedings are required to include disclosure of
    Condensed Combined Financial Statements of the entities in
    reorganization proceedings, including disclosure of the amount of
    intercompany receivables and payables therein between Applicants and
    non-Applicants (see Note 8).

    SOP 90-7 has been applied effective January 29, 2004, and for
    subsequent reporting periods while the Corporation continues to
    operate under creditor protection.

    The resulting changes in reporting are described in Note 4
    (Reorganization items), and Note 7 (Liabilities subject to
    compromise), and Note 8 (Condensed Combined Financial Statements).

3.  CHANGES IN ACCOUNTING POLICY

    Financial Instruments

    Effective January 1, 2005, the Corporation adopted a change in
    accounting policy to conform with amendments to the CICA Handbook
    Section 3860 - Financial Instruments - disclosure and presentation.
    The amendments modify the presentation and accounting of financial
    instruments where there is an option of satisfying the obligation
    and/or interest payments with the issuance of an entity's own shares.
    Such instruments are no longer presented and accounted for as a
    component of Shareholders' Equity on the Consolidated Statement of
    Financial Position but rather as Long-term Debt. Interest and
    accretion, net of tax, applicable to these instruments are no longer
    charged directly to retained deficit and are now accounted for
    separately as interest and tax expense on the Statement of Earnings
    (Loss). The amendment applies to the Corporation's $90 million
    convertible debentures and has been adopted retroactively resulting
    in a restatement of prior periods. Interest expense of $1 million
    relating to accretion of the convertible debentures prior to filing
    for CCAA has been recorded in the Statement of Earnings (Loss) for
    first quarter 2004 offset by a corresponding adjustment to retained
    deficit. The presentation and accounting for the convertible
    debentures that was triggered by the CCAA filing (see Note 12) is
    consistent with the amendment and therefore will not result in any
    additional adjustments in 2005. There was no impact to the basic or
    diluted earnings per share for prior periods as a result of adopting
    this change retroactively.

4.  REORGANIZATION ITEMS

    Reorganization items represent post-filing revenues, expenses, gains
    and losses, and provisions for losses that can be directly associated
    with the reorganization and restructuring of the Applicants. The cash
    flow usage related to reorganization and restructuring items amounted
    to $21 million in first quarter 2005 ($6 million in first quarter
    2004).

    Three months ended March 31  (in millions)          2005        2004
    ---------------------------------------------------------------------
    Professional fees                             $       10  $        6
    Capital raising process break fee (i)                 11           -
    Amortization of Accommodation and DIP
     financing fees and write-off of deferred
     financing costs on compromised debt                   -           2
    Adjustment of convertible debenture balance
     to anticipated claim amount (ii)                      -          15
    ---------------------------------------------------------------------
    Total reorganization items                    $       21  $       23
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    (i)  Stelco decided to pursue a recapitalization for the Corporation
         as none of the offers received for the Integrated Steel business
         satisfied its requirements for being designated a prevailing
         offer under the Capital Process Order. As a result Deutsche Bank
         became entitled to a break fee of approximately $11 million as a
         trigger event had occurred.
    (ii) To adjust principal element of convertible debentures from $75
         million to $90 million (see Note 12).

5.  NON-CORE ASSET SALES PROCESS AND ASSET SALES FROM RESTRUCTURING

    Non-core Asset Sales Process

    As part of the Corporation's strategic review concluded in 2004, a
    number of its operating wholly owned subsidiaries, joint ventures and
    partnerships were no longer deemed core assets.

    Stelco obtained Court approval on October 19, 2004 to proceed with
    the sale process for entities within the following business segments:

      - Mini-mills - AltaSteel and its 50% interest in GenAlta Recycling
        Inc., Norambar and its wholly owned subsidiary Fers et MDetaux
        RecyclDes LtDee.
      - Manufactured Products - Stelwire, Stelpipe, Stelfil, Stelco's 40%
        interest in Camrose Pipe Company, and AltaSteel's 50% ownership
        of MOLY-COP Canada

    With the exception of Camrose Pipe, referred to below, offers
    received under the capital raising process are currently under review
    by the Corporation, the Monitor, and its advisors with the intention
    to consider the divestiture of its interests in these assets, forming
    one component of the broader capital raising process (see Note 1).

    Included in the Consolidated Statement of Financial Position are the
    following amounts related to these businesses excluding Camrose Pipe
    which is included in discontinued operations (see Note 9):

                                        Mini-mill        Manufactured
                                         Segment       Products Segment
    At March 31  (in millions)        2005      2004      2005      2004
    ---------------------------------------------------------------------
    Current assets                $    143  $    118  $    186  $    131
    Current liabilities                 63        67        53        44
    ---------------------------------------------------------------------
    Working capital                     80        51       133        87
    ---------------------------------------------------------------------

    Property, plant, and equipment      92        91         9        30
    Deferred pension cost                8         9        62        54
    Future income taxes                 11         9         7         4
    ---------------------------------------------------------------------
    Other assets                       111       109        78        88
    ---------------------------------------------------------------------

    Employee future benefits            49        45        86        82
    Long-term debt                      15        20         -         -
    Future income taxes                  7         8         -         -
    ---------------------------------------------------------------------
    Other liabilities                   71        73        86        82
    ---------------------------------------------------------------------
    Investment in Non-Core
     Businesses                   $    120  $     87  $    125  $     93
    ---------------------------------------------------------------------

    Further information regarding these business segments is contained in
    Note 18.

    The Corporation's $245 million net investment in these entities is
    funded through share capital and intercompany loans and advances. An
    impairment charge of $18 million was recorded in fourth quarter 2004
    to reduce the carrying value of property, plant, and equipment of
    Stelwire and Stelpipe to nil. Stelwire and Stelpipe are part of the
    Manufacturing Products Segment. The Corporation continues to pursue
    offers for a number of the entities discussed above. Under GAAP,
    losses resulting from the disposition of an asset group are recorded
    only when specific criteria have been met including when the
    disposition is probable. The Corporation has determined that the
    criteria for accounting for assets held for sale have not been met
    with respect to the above noted businesses with the exception of
    Camrose Pipe (see below). Should the disposition of certain other
    non-core entities discussed above meet the criteria of assets held
    for sale, future losses recorded related to the Corporation's net
    investment in these entities would likely be material and are
    dependent on, among other items, the purchase price, the assets sold,
    and liabilities and obligations assumed by the prospective
    purchasers.

    Asset Sales from Restructuring

    As part of the Corporation's overall effort to restructure
    operations, simplify processes, and rationalize non-core resources
    during 2004, a number of assets were sold.

    The proceeds received from asset sales of the Applicants are held in
    trust with the Monitor and are therefore included in restricted cash
    (Note 6) on the Consolidated Statement of Financial Position.

    The following asset sales activity occurred during 2005:

    Camrose Pipe

    On March 30, 2005, the Court approved the sale of the Corporation's
    40% partnership interest in Camrose Pipe. Proceeds on the sale of
    $22.5 million were held in escrow until the expiry of the appeal
    period applicable on April 20, 2005 (see Note 9).

    Stelco Hamilton Plate Mill

    The plate mill at Stelco Hamilton was temporarily idled in
    April 2003. In fourth quarter 2003, as part of the strategic business
    review, the Corporation concluded that the plate mill did not fit
    within its long-term strategic direction resulting in a non-cash
    write-down of $87 million to reduce the plant, and equipment to nil.
    An agreement for the purchase and sale of the assets was signed in
    February 2005. However, to date efforts to complete the transaction
    have been unsuccessful. Efforts to complete a sale of the plate mill
    assets are continuing.

    Welland Pipe

    Progress was made with respect to the sale of the U and O pipe mill
    and property and plant (see Note 9).

6.  RESTRICTED CASH

    The Corporation has recorded $11 million in restricted cash as at
    March 31, 2005 (nil as at March 31, 2004; $11 million as at
    December 31, 2004) representing funds being held in trust with the
    Monitor pending direction from the Court for its use. The composition
    of these funds is derived from proceeds received from the sale of
    inactive non-core assets pertaining to Stelpipe, CHT Steel and
    Welland Pipe.

7.  LIABILITIES SUBJECT TO COMPROMISE

    Liabilities subject to compromise refers to liabilities incurred
    prior to the filing date that may be dealt with as affected claims
    under a Plan in the CCAA proceedings, as well as claims arising out
    of any repudiated leases, contracts, and other arrangements. It is
    possible that consolidated financial statement items not currently
    included below as liabilities subject to compromise will be added to
    this category of liabilities at a later date. The amounts below are
    the Corporation's estimate of known and expected claims in this
    category and are subject to future adjustment as a result of
    negotiations, Court orders, proofs of claim, and other events. Any
    additions to this category of liabilities and any adjustments may be
    material and, depending on their nature, may be recorded as a
    reorganization adjustment. The Plan will determine how a particular
    class of affected claims will be settled, including payment terms, if
    applicable.

    The Corporation continues to accrue for interest on unsecured debt
    that is subject to compromise. No interest has been paid on unsecured
    debt of the Applicants subsequent to January 29, 2004, the date of
    the CCAA filing.

    Claims procedure

    As established by Court order on December 17, 2004, the Applicants
    initiated a process for certain creditors to file claims against the
    Applicants for liabilities incurred prior to January 29, 2004 and
    those arising between January 29, 2004 and December 17, 2004 as a
    result of the restructuring, repudiation or termination of any
    contract, lease or other agreement. The claims bar date for filing of
    proofs of claim was set at January 31, 2005, unless the claim relates
    to the restructuring, repudiation or termination of any contract,
    lease or other agreement on or after December 17, 2004, in which case
    a bar date for these types of claims will be established by a future
    order of the Court.

    A dispute mechanism is in place for those claims that cannot be
    resolved by way of negotiation with the Corporation and/or Monitor.
    These claims were forwarded to a claims officer providing the
    claimant filed a dispute notice by the earlier of eight business days
    following receipt of a dispute package or March 7, 2005. These claims
    will be reviewed and ruled on by the claims officer as soon as
    practicable. Both the Corporation and the claimant have the right to
    appeal the decision of the claims officer to the Court within five
    business days of notification of the claims officer's decision. All
    determinations from the Court regarding appealed claims will be the
    final claim that is recorded.

    Claims Summary

    At
    March 31,                      Subject     Under    Adjust-
    2005 (in            Excepted      to      Review     ments
    millions)    Filed     (c)      Review      (d)       (e)    Recorded
    ---------------------------------------------------------------------

    Accounts
     payable
     and
     accrued
     liabil-
     ities     $   128         -       128        (2)       (6)  $   120
    Employee
     related       107       (82)       25        (2)      (23)        -
    Long-term
     debt
     (Note 12)     428         -       428       (16)        -       412
    Related
     party
     claims (a)    245      (216)       29       (29)        -         -
    Litigation
     and
     contin-
     gencies     2,747         -     2,747    (2,130)     (617)        -
    ---------------------------------------------------------------------
    Total
     Claims    $ 3,655      (298)    3,357    (2,179)     (646)  $   532
    ---------------------------------------------------------------------
    Liabilities for which no proof of claim was filed:
    Post-filing interest (b)                                          44
    Accounts payable and accrued liabilities                          12
                                                                 --------
    Liabilities subject to compromise                            $   588
                                                                 --------
                                                                 --------

    (a)  Included is a $29 million claim relating to a non-Applicant
         subsidiary company that defaulted on debt associated with the
         Stelco Hamilton plate mill (see Note 12). The lender has filed
         an unsecured claim against the Corporation under the terms of
         the tolling arrangement between the non-Applicant and the
         Corporation for the remaining balance of the loan ($27 million)
         and accrued interest and costs ($2 million) from March 10, 2004
         (the date of default). Any proceeds from a sale of the plate
         mill assets will be applied against settlement of this claim.

    (b)  The Corporation continues to accrue for interest on long-term
         debt that is subject to compromise. No interest has been paid on
         long-term debt of the Applicants subsequent to January 29, 2004,
         the date of the CCAA filing. The holders of long-term debt
         subject to compromise (Note 12) have reserved their right to
         file a claim for post-filing interest.

    (c)  Certain claims have been excepted from the process and will not
         have to be proven at this stage of the CCAA proceedings
         including:

         -  claims pursuant to existing financing and DIP documents;
         -  claims secured by CCAA charges and any further charge ordered
            by the Court;
         -  claims of any non-Applicant wholly owned subsidiary for which
            a claim is not subject to security interest in favour of a
            secured creditor;
         -  employment, compensation, group benefit and pension claims;
         -  certain claims arising from a cause of action for which the
            Applicants are fully insured.

    (d)  Represents amounts that are under review by the Company and the
         claimants. Of the litigation and contingent claims, the majority
         relates to two claims filed by non-Stelco joint ventures in
         which they have claimed, in aggregate $2.1 billion against
         Stelco. These claims have been filed in the event Stelco cannot
         honor its obligations under the joint venture agreements.
         Management and the Monitor do not believe this is a valid claim
         as no breach of contracts have occurred.

    (e)  Represents amounts that have been disallowed from the original
         claim. Included are revisions from the original claim for which
         the Corporation and the claimant have agreed upon or for which
         the claimant has not filed a dispute notice within the timeframe
         outlined in the claims procedure.

8.  CONDENSED COMBINED FINANCIAL STATEMENTS

    As stated in Note 2, consolidated financial statements should provide
    disclosure of Condensed Combined Financial Statements of the entities
    in reorganization proceedings (Applicants), including disclosure of
    the amount of intercompany receivables and payables between
    Applicants and non-Applicants. Following are the Condensed Combined
    Financial Statements of the Applicants and non-Applicants.

    Intercompany receivables and payables are disclosed on a net basis.
    Claims of Applicants and non-Applicant joint ventures and
    partnerships are subject to the claims process as established by the
    Court on December 17, 2004 (see Note 7). Resulting adjustments may be
    material. Claims of non-Applicant wholly owned subsidiaries have
    generally been excepted from the claims process and did not have to
    be proven by the claims bar date of January 31, 2005.

    Entities not in reorganization proceedings include AltaSteel,
    Norambar, Stelfil, Stelco Holding Company, and their wholly owned
    subsidiaries and joint ventures.

    Condensed Combined Statement of Earnings

                                  Entities  Entities
                                     in      not in
                                   Reorgan-  Reorgan-
                                   ization   ization             Consoli-
    Three months ended March 31,   Proceed-  Proceed-  Elimina-   dated
     2005 (in millions)              ings      ings     tions     Totals
    ---------------------------------------------------------------------
    Net sales                      $   830       187    (49)(1)  $   968
    Costs                              705       165    (49)(1)      821
    ---------------------------------------------------------------------
                                       125        22         -       147
    Amortization                        21         8         -        29
    ---------------------------------------------------------------------
    Operating earnings                 104        14         -       118
    ---------------------------------------------------------------------
    Reorganization items (Note 4)      (21)        -         -       (21)
    ---------------------------------------------------------------------
                                        83        14         -        97
    ---------------------------------------------------------------------
    Financial expense                  (13)       (1)        -       (14)
    ---------------------------------------------------------------------
    Net earnings from continuing
     operations before income taxes     70        13         -        83
      Income tax expense (recovery)
       (Note 10)                        36        (1)        -        35
    ---------------------------------------------------------------------
    Net earnings from continuing
     operations                         34        14         -        48
    Net earnings from discontinued
     operations (Note 9)                 -         1         -         1
    ---------------------------------------------------------------------
    Net earnings                   $    34        15         -   $    49
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    (1)  Intercompany sales elimination



    Condensed Combined Statement of Cash Flows

                                             Entities  Entities
                                                in      not in
                                             Reorgan-  Reorgan-
                                             ization   ization   Consoli-
    Three months ended March 31,             Proceed-  Proceed-   dated
     2005 (in millions)                        ings      ings     Totals
    ---------------------------------------------------------------------
    Net cash provided by operating
     activities (x)                          $    58        27   $    85
    ---------------------------------------------------------------------
    Investing activities
    Expenditures for capital assets              (14)       (6)      (20)
    ---------------------------------------------------------------------
                                                 (14)       (6)      (20)
    ---------------------------------------------------------------------
    Financing activities
    Dividends                                     18       (18)        -
    Increase (decrease) indebtedness             (58)        6       (52)
    Reduction of long-term debt (Note 12)          -        (7)       (7)
    ---------------------------------------------------------------------
                                                 (40)      (19)      (59)
    ---------------------------------------------------------------------
    Cash, cash equivalents and restricted
     cash
    Net increase                                   4         2         6
    Balance at beginning of period                24        19        43
    ---------------------------------------------------------------------
    Balance at end of period                 $    28        21    $   49
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Consists of:
      Cash and cash equivalents              $    17        21    $   38
      Restricted cash  (Note 6)                   11         -        11
    ---------------------------------------------------------------------
                                             $    28        21    $   49
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    (x)  Includes intercompany receivables and payables



    Condensed Combined Statement of Financial Position

                                  Entities  Entities
                                     in      not in
                                   Reorgan-  Reorgan-
                                   ization   ization             Consoli-
    At March 31, 2005              Proceed-  Proceed-  Elimina-   dated
    (in millions)                    ings      ings     tions     Totals
    ---------------------------------------------------------------------
    Current assets                 $ 1,189       271         -   $ 1,460
    Intercompany receivables            18       327   (345)(1)        -
    Assets held for sale (Note 9)        -        52         -        52
    ---------------------------------------------------------------------
    Current assets                   1,207       650      (345)    1,512
    ---------------------------------------------------------------------
    Current liabilities                377       199         -       576
    Intercompany payables               12        18    (30)(1)        -
    Liabilities held for sale
     (Note 9)                            -        34         -        34
    ---------------------------------------------------------------------
    Current liabilities                389       251       (30)      610
    ---------------------------------------------------------------------
    Working capital                    818       399      (315)      902
    ---------------------------------------------------------------------

    Other assets
    Property, plant, and equipment     695       292         -       987
    Intangible assets                   68         -         -        68
    Deferred pension cost              172        19         -       191
    Future income taxes                  -         4         -         4
    Intercompany investments and
     loans                             286       (83)  (203)(2)        -
    Other                               12        10         -        22
    ---------------------------------------------------------------------
                                     1,233       242      (203)    1,272
    ---------------------------------------------------------------------
    Total investment                 2,051       641      (518)    2,174
    ---------------------------------------------------------------------

    Other liabilities
    Employee future benefits           777       141         -       918
    Other liabilities not subject
     to compromise                      77       110         -       187
    ---------------------------------------------------------------------
                                       854       251         -     1,105
    ---------------------------------------------------------------------
    Liabilities subject to
     compromise (Note 7)               903         -   (315)(1)      588
    ---------------------------------------------------------------------

    Shareholders' equity          $    294       390      (203)  $   481
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Derived from:
      Convertible debentures
       conversion option (Note 12)      23         -         -        23
      Capital stock (Note 14)          781       203   (203)(2)      781
      Contributed surplus (Note 15)     16         -         -        16
      Retained earnings (deficit)     (526)      187         -      (339)
    ---------------------------------------------------------------------
                                  $    294       390      (203)  $   481
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Commitments and contingencies (Notes 7 and 13)
    (1)  Intercompany receivables and payables
    (2)  Intercompany investment at cost

9.  DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE

    Manufactured Products Segment

    Welland Pipe

    On March 7, 2003, the Corporation permanently closed its wholly owned
    subsidiary, Welland Pipe, a manufacturer of large-diameter pipe
    located in Welland, Ontario. The primary assets of the company were
    two pipe mills (spiral weld and U and O).  The decision to
    permanently close the facility was based on a lack of order
    prospects. In first quarter 2005, Welland Pipe made a required
    wind-up payment of $1 million ($3 million in first quarter 2004) to
    the pension plan covering its hourly employees, increasing deferred
    pension cost on the Consolidated Statement of Financial Position.
    Welland Pipe is an Applicant under the CCAA proceedings described in
    Note 1.

    In March 2005, the property and plant were listed for sale with an
    asking price of $4 million. The net book value of these assets is
    immaterial.

    A purchase and sale agreement was signed for the U and O pipe mill
    (see Note 19). The net book value of these assets is nil.

    Camrose Pipe

    Camrose Pipe is a manufacturer of small and large diameter pipe
    situated in Camrose, Alberta. The Corporation held a 40% interest in
    this partnership. The decision to sell the business was based on the
    Corporation's strategic analysis in 2004 that concluded this and
    other businesses were non-core assets. On March 30, 2005 the Court
    approved the sale of Camrose Pipe under the Capital Raising Process
    (see Note 1) subject to the expiry of the applicable appeal period,
    which subsequently expired on April 20, 2005 without objection from
    any stakeholders. The sale was recorded in the second quarter 2005,
    when the appeal period expired. The consolidated financial statements
    have been restated to reflect the earnings and cash flows of Camrose
    Pipe as part of discontinued operations.

    The following outlines the revenues, pre-tax earnings, and net
    earnings applicable to these discontinued operations:


    Three months ended March 31 (in millions)            2005      2004
    ---------------------------------------------------------------------
    Net sales                                            $  19     $   5
    Earnings before income taxes                             2        (1)
    Net earnings                                         $   1     $  (1)
    ---------------------------------------------------------------------

    The assets and liabilities of these discontinued operations are as
    follows:


    At March 31 (in millions)                2005             2004
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
                                                Other            Other
                                       Assets   assets   Assets  assets
                                        held     and      held     and
                                        for     liabil-   for    liabil-
                                       sale(1)  ities(2) sale(1) ities(2)
    ---------------------------------------------------------------------
    Current assets                     $   45   $    7   $    -   $    1
    Property, plant, and equipment          6        -        3        -
    Deferred pension cost                   1       10        -        9
    ---------------------------------------------------------------------
    Total assets                           52       17        3       10
    ---------------------------------------------------------------------

    Current liabilities                    31        2        -        2
    Employee future benefits                3       17        -       17
    ---------------------------------------------------------------------
    Total liabilities                      34       19        -       19
    ---------------------------------------------------------------------
    Net investment                     $   18   $   (2)  $    3   $   (9)
    ---------------------------------------------------------------------

    (1)  The balances represents Camrose Pipe (2005) and CHT Steel
         (2004). As the sale of Camrose Pipe was signed prior to the date
         of the consolidated financial statements and the proceeds are to
         be received within one year, the assets and liabilities of
         Camrose Pipe have been presented as current on the Consolidated
         Statement of Financial Position, in accordance with GAAP.

    (2)  Pertains to the assets and liabilities of the discontinued
         operations of Welland Pipe that are not for sale and are
         therefore included within the balances on the Consolidated
         Statement of Financial Position.

    Other Entities

    While the Company continues to pursue the sale of non-core
    subsidiaries, joint-ventures and partnerships (see Note 5) in both
    the Manufactured and Mini- mill segments, the criteria necessary to
    account for these other entities as discontinued operations or assets
    held for sale under GAAP has not been met as of March 31, 2005.

10. COMPONENTS OF CONSOLIDATED INCOME TAXES

    The income tax expense differs from the amount calculated by applying
    Canadian income tax rates (Federal and Provincial) to the loss before
    income taxes, as follows:


                                               2005                2004
                                    --------------------------    -------
                                    Entities  Entities
                                      in       not in
                                    Reorgan-  Reorgan-
                                    ization   ization  Consol-    Consol-
    Three Months ended March 31     Proceed-  Proceed- idated     idated
    (in millions)                      ings      ings  Totals     Totals
    ----------------------------------------------------------    -------
    Earnings (loss) from continuing
     operations before income taxes  $   70       13   $   83     $  (36)
    ----------------------------------------------------------    -------
    Income tax expense (recovery)
     computed using statutory
     income tax rates (2005 - 43%;
     2004 - 43%)                         30        6       36        (15)
    ----------------------------------------------------------    -------
    Add (deduct):
      Manufacturing and processing
       credit                            (7)      (1)      (8)         3
      Resource allowance/depletion        -       (1)      (1)         -
      Valuation allowance                 9        -        9          6
      Impact of intercompany dividends    4       (4)       -          -
      Impact of reclassification of
       convertible debentures (Note 14)   -        -        -          5
      Impact of intercompany foreign
       exchange                           -       (1)      (1)         -
    ----------------------------------------------------------    -------
                                          6       (7)      (1)        14
    ----------------------------------------------------------    -------
    Income tax expense               $   36       (1)  $   35     $   (1)
    ----------------------------------------------------------    -------
    ----------------------------------------------------------    -------

11. BANK AND OTHER SHORT-TERM INDEBTEDNESS


                                                                   At
                                                At March 31   December 31
    (in millions)                                2005     2004     2004
    ---------------------------------------------------------------------
    Applicants                                  $  128   $  271   $  187
    Non-Applicants                                  29       30       29
    ---------------------------------------------------------------------
    Total bank and other short-term
     indebtedness                               $  157   $  301   $  216
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

12. LONG-TERM DEBT


                                                                    At
                                                 At March 31  December 31
                                                         Rest-     Rest-
                                                         ated      ated
                                                       (Note 3)  (Note 3)
    (in millions)                                2005     2004     2004
    ---------------------------------------------------------------------


    10.4% retractable unsecured debentures due
     November 30, 2009                          $  125   $  125   $  125
    8% retractable unsecured debentures due
     February 15, 2006                             150      150      150
    9.5% convertible unsecured subordinated
     debentures due February 1, 2007                90       90       90
    Computer system financing                       47       47       47
    ---------------------------------------------------------------------
    Long-term debt of Applicants subject to
     compromise (Note 7)                        $  412   $  412   $  412
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    Long-term debt of non-Applicants            $   86   $  103   $   93
    ---------------------------------------------------------------------

    Less amount due within one year                 45       44       44
    ---------------------------------------------------------------------
    Total Long-term debt (non-Applicants)       $   41   $   59   $   49
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    On March 10, 2004, the Corporation did not make the quarterly
    installment on the term loan associated with the Stelco Hamilton
    plate mill which resulted in a default of the debt. This debt is a
    liability of a wholly owned subsidiary of Stelco Inc. which is not an
    Applicant under the CCAA filing described in Note 1. On October 13,
    2004, the agent for the lenders of the term loan notified Stelco Inc.
    that, as a result of the default in payment, Stelco Inc. is obligated
    to pay under a tolling agreement between Stelco Inc. and the
    subsidiary an amount equal to the amount owing under the term loan.
    This is being reviewed by the Corporation. The total debt before
    accrued interest is $27 million at March 31, 2005. Upon default, the
    long-term portion of the debt ($9 million) was reclassified to
    long-term debt due within one year on the Consolidated Statement of
    Financial Position. Interest is being calculated in accordance with
    the terms of the credit agreement.

    Convertible Debentures

    The effective interest rate on these debentures is 16.65%. As a
    result of the change in accounting referred to in Note 3, a portion
    of the Debentures have been reclassified as a component of long-term
    debt with an initial allocation of $67 million to the principal
    element. The balance, $23 million, remains in equity and is allocated
    to the value of the debenture holders' conversion option at the date
    of issue.

    As a result of the filings described in Note 1, the Corporation
    recorded in first quarter 2004 a reorganization charge of $15 million
    (see Note 4) in order to reflect the convertible debenture balance at
    the principal amount of $90 million and the convertible debentures
    have been classified as liabilities subject to compromise (see
    Note 7).


                                                                    At
                                                                 December
                                                    At March 31     31
    (in millions)                                  2005    2004    2004
    ---------------------------------------------------------------------
    Balance at beginning of period                $   90  $   74  $   90
    Accretion                                          -       1       -
    ---------------------------------------------------------------------
    Adjustment to anticipated claim amount            90      75      90
      Write off unamortized issue expense (net
       of tax)                                         -       1       -
      Write up debenture to face value                 -      14       -
    ---------------------------------------------------------------------
    Convertible debentures                        $   90  $   90  $   90
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Convertible debentures conversion options     $   23  $   23  $   23
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

13. COMMITMENTS AND CONTINGENCIES

    Capital programs

    In addition to the $221 million of commitments outlined in the 2004
    consolidated financial statements, $16 million was committed during
    first quarter 2005 to purchase and install replacement roughing mill
    equipment at the AltaSteel bar mill.

    Contingencies

    Various lawsuits and claims, other than matters arising out of the
    filings as described in Note 1 and the claims process as described in
    Note 7, are pending by and against the Corporation and provisions
    have been recorded where appropriate under liabilities subject to
    compromise. In addition, as a result of the filings as described in
    Note 1, proceedings related to matters arising prior to January 29,
    2004 are stayed and suspended and are subject to compromise under the
    CCAA process.

14. CAPITAL STOCK

    Convertible Common Shares

                                    March 31,    March 31,   December 31,
                                      2005         2004         2004
    ---------------------------------------------------------------------

    Series A                       101,778,203  101,490,302  101,783,542
    Series B                           470,996      758,898      465,658
    ---------------------------------------------------------------------
    Total number of shares         102,249,199  102,249,200  102,249,200
    ---------------------------------------------------------------------
    Total (in millions)            $       781  $       781  $       781
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The Corporation has been granted creditor protection under the CCAA.
    Uncertainty and risk remains as to the value of existing common
    shares upon implementation of a restructuring plan.


15. STOCK-BASED COMPENSATION

    Key Employee Stock Option Plan (KESOP)

    Under the Corporation's KESOP at March 31, the following options were
    outstanding:


                                    March 31,    March 31,     Dec. 31,
                                      2005         2004         2004
                                   -----------  -----------  ------------
    Exercisable.................     4,153,033    3,882,383    3,643,711
    Unexercisable...............       948,318    1,901,966    1,487,641
                                   -----------  -----------  ------------
      Total.....................     5,101,351    5,784,349    5,131,352
                                   -----------  -----------  ------------
                                   -----------  -----------  ------------

    Compensation cost of $0.1 million has been included in Costs for
    first quarter 2005 ($0.3 million for first quarter 2004).

    The compensation cost for the grants made under the KESOP was
    determined at the grant dates using the fair value method by applying
    the Black-Scholes option-pricing model using the following
    assumptions:


    Grant date

                                     Jan. 5,      Nov. 25,     Feb. 5,
                                      2004         2003         2003
                                   -----------  -----------  ------------
    Expected volatility                    30%          30%          23%
    Risk-free interest rate              3.60%        3.75%         4.0%
    Expected life                    4-6 years    4-6 years    4-6 years
    Expected dividends                     Nil          Nil          Nil



    Deferred Share Unit Plan (DSUP)

    Three months ended
    March 31                          2005                  2004
    ---------------------------------------------------------------------
                                          Weighted              Weighted
                                          average               average
                                 DSUs      price       DSUs      price
    ---------------------------------------------------------------------
    Outstanding at beginning
     of period                  362,030  $   2.031    429,740  $   2.182
    Granted                           -          -      3,153      0.773
    Exercised                         -          -    (70,863)     2.279
    ---------------------------------------------------------------------
    Balance at end of period    362,030  $   3.428    362,030  $   0.773
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Compensation cost (gain)
     loss ($ in millions)                $     0.5             $    (0.5)
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The Corporation has been granted creditor protection under the CCAA.
    Uncertainty remains as to the value of existing options and DSU's of
    the Company upon implementation of a restructuring plan.


16. EMPLOYEE FUTURE BENEFITS

    An expense was recorded pertaining to defined benefit pension and
    other future benefit plans of the Corporation as follows:

    (in millions)
    Three months ended March 31                   2005          2004
    ---------------------------------------------------------------------
    Pension benefit plans                      $        44   $        39
    Other benefit plans                                 31            27
    ---------------------------------------------------------------------
                                               $        75   $        66
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    On February 10, 2005, Stelco received a letter from the Special
    Advisor on the Steel Industry to the Government of Ontario, regarding
    the funding of the Company's four principal pension plans. Stelco has
    been advised that upon emergence from CCAA protection, it will not be
    entitled to the benefit of Section 5.1 of the Regulations under the
    Pension Benefits Act (Ontario) (the "Regulation"). Pension plans that
    have taken the Section 5.1 election are exempt under the Regulation
    from making additional payments to fund solvency deficiencies but are
    required to make additional Pension Benefit Guarantee Fund ("PBGF")
    payments. Stelco's additional payments to the PBGF were approximately
    $13 million for the year ended December 31, 2004. Normally, solvency
    deficiencies are required to be funded over a five-year period.
    However, the letter from the Special Advisor stated that the Ontario
    Government is prepared to be flexible in discussing a fair and
    reasonable plan for the consequent funding of Stelco's $1.3 billion
    solvency deficiency.

    There can be no assurance that the loss of the exemption under
    Section 5.1 of the Regulation will not have a material adverse effect
    on the business, the financial condition, results of operations of
    the Corporation or the Corporation's ability to restructure. The
    Corporation does not believe it will have the financial resources to
    fund solvency deficiency payments in the normal manner.

17. EARNINGS (LOSS) PER COMMON SHARE

    Interest and accretion on the convertible debentures is recorded on
    the Consolidated Statement of Earnings (Loss) as interest on
    long-term debt and debt subject to compromise. This amount, net of
    tax, is added back to net earnings (loss) from continuing operations
    and net earnings (loss) in order to calculate fully diluted earnings
    (loss) from continuing operations and fully diluted earnings (loss)
    per common share. Fully diluted earnings (loss) per common share is
    calculated by applying the treasury stock method for the potential
    exercise of stock options, and assuming the dilutive effect of the
    conversion of all outstanding convertible debentures at the $4.50 per
    share conversion price applicable to these debentures.


                                                              Restated
                                                              (Notes 3
    Three months ended March 31                                and 9)
    ($ in millions)                               2005          2004
    ---------------------------------------------------------------------
    Basic net earnings (loss) from continuing
     operations                                $        48   $       (36)
      Convertible debentures - interest
       expense net of tax                                1             2
    ---------------------------------------------------------------------
    Fully diluted net earnings (loss) from
     continuing operations                              49           (34)
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    Basic net earnings (loss)                  $        49   $       (37)
      Convertible debentures - interest
       expense net of tax                                1             2
    ---------------------------------------------------------------------
    Fully diluted net earnings (loss)          $        50   $       (35)
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    Weighted average number of common shares
     outstanding - basic                       102,249,200   102,249,200
      Incremental number of common shares
       assumed to be issued on the exercise
       of stock options                            281,250             -
      Common shares issued on the assumed
       conversion of convertible debentures     20,000,000    20,000,000
    ---------------------------------------------------------------------
    Weighted average number of common shares
     outstanding - fully diluted               122,530,450   122,249,200
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    Options to purchase common shares not
     included in the above calculation (x)       3,851,351     5,784,349
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    (x)  exercise prices were greater than the average market price of
         the common shares during the period

    For the three months ended March 31, 2004, options and convertible
    debentures are anti-dilutive and accordingly, have not been included
    in the calculation of fully diluted earnings per share.

18. SEGMENTED INFORMATION

    Financial information for Welland Pipe and Camrose Pipe has been
    excluded from the Manufactured Products reportable segment for 2005
    and 2004.


                                                              Restated
    Three months ended March 31                               (Note 9)
    ($ in millions)                                2005          2004
    ---------------------------------------------------------------------
    Net sales - trade
      Integrated Steel                         $       780   $       613
      Mini-mill                                        128           105
      Manufactured Products                            123           110
    Intersegment sales
      Integrated Steel                                 (52)          (50)
      Mini-mill                                        (11)           (9)
      Manufactured Products                              -             -
    ---------------------------------------------------------------------
                                               $       968   $       769
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Shipments - trade (thousands of net tons)
      Integrated Steel                                 973         1,052
      Mini-mill                                        215           205
      Manufactured Products                             98           122
    Intersegment shipments
      Integrated Steel                                 (66)          (95)
      Mini-mill                                        (20)          (18)
      Manufactured Products                              -             -
    ---------------------------------------------------------------------
                                                     1,200         1,266
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Operating earnings (loss)
      Integrated Steel                         $       111   $        (7)
      Mini-mill                                          9             7
      Manufactured Products                             (2)            3
    ---------------------------------------------------------------------
                                               $       118   $         3
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Assets
      Integrated Steel                         $     2,196   $     2,096
      Mini-mill                                        254           227
      Manufactured Products                            264           220
    ---------------------------------------------------------------------
                                               $     2,714   $     2,543
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Amortization of capital assets
      Integrated Steel                         $        27   $        28
      Mini-mill                                          2             2
      Manufactured Products                              -             1
    ---------------------------------------------------------------------
                                               $        29   $        31
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Expenditures for capital assets
      Integrated Steel                         $        17   $        12
      Mini-mill                                          2             1
      Manufactured Products                              -             -
    ---------------------------------------------------------------------
                                               $        19   $        13
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Geographic segments
      Net sales
        Canada                                 $       783   $       638
        United States                                  142           115
        Other                                           43            16
    ---------------------------------------------------------------------
                                               $       968   $       769
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    Capital assets - net
      Canada                                   $       997   $     1,072
      United States                                     58            56
    ---------------------------------------------------------------------
                                               $     1,055   $     1,128
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

19. SUBSEQUENT EVENT

    Welland Pipe

    A purchase and sale agreement was signed for the U and O pipe mill in
    April 2005 and was subsequently approved by the Court on May 4, 2005.
    A deposit has been received with the balance of proceeds to be
    received by way of scheduled payments while the equipment is being
    dismantled.  It is anticipated that the sale will be recorded in
    third quarter 2005 when title is expected to pass to the purchaser.
    Funds received to date are held in trust with the Monitor (Note 6).
    The net book value of these assets is nil.


INVESTOR INFORMATION


Questions and comments regarding Stelco Inc. or any information appearing
in the quarterly reports or any other corporate publication may be directed
to:

Stelco Inc.
Office of the Secretary
P.O. Box 2030
Hamilton, Ontario  L8N 3T1


    Telephone:    905  528-2511 Ext. 2618
    Fax:    905  308-7002
    E-mail:    info(at)stelco.ca

The Corporation's annual and quarterly reports, media releases, and other
investor information may be found at Stelco's Web site:  www.stelco.com

Inquiries regarding change of address or other share administration
matters should be directed to:

CIBC Mellon Trust Company
P.O. Box 7010
Adelaide Street Postal Station
Toronto, Ontario   M5C 2W9


    Telephone:     416  643-5500
    Toll free:     1  800  387-0825
    Fax:           416  643-5660

    www.cibcmellon.com

    E-mail at:  inquiries(at)cibcmellon.com

Restructuring Information
For restructuring information, including all court documents, news
releases, etc., please refer to our web site: www.stelco.com

Information contained in or otherwise accessible through our web site or
any other web site referred to herein does not form part of this Report.

>>
%SEDAR: 00001549E