SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934





For the quarter ended   March 31, 2003           Commission file number 1-5467
                      ------------------                                ------




                                  VALHI, INC.
- ------------------------------------------------------------------------------
            (Exact name of Registrant as specified in its charter)




           Delaware                                             87-0110150
- -------------------------------                            -------------------
(State or other jurisdiction of                               (IRS Employer
 incorporation or organization)                            Identification No.)


            5430 LBJ Freeway, Suite 1700, Dallas, Texas  75240-2697
            (Address of principal executive offices)     (Zip Code)



Registrant's telephone number, including area code:             (972) 233-1700
                                                                --------------




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



Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes X No
                                                                  ---   ---


Number of shares of the Registrant's common stock outstanding on April 30, 2003:
119,440,078.






                          VALHI, INC. AND SUBSIDIARIES

                                      INDEX




                                                                        Page
                                                                       number

Part I.          FINANCIAL INFORMATION

  Item 1.        Financial Statements.

                 Consolidated Balance Sheets -
                  December 31, 2002 and March 31, 2003                   3

                 Consolidated Statements of Operations -
                  Three months ended March 31, 2002 and 2003             5

                 Consolidated Statements of Comprehensive Income (Loss) -
                  Three months ended March 31, 2002 and 2003             7

                 Consolidated Statement of Stockholders' Equity -
                  Three months ended March 31, 2003                      8

                 Consolidated Statements of Cash Flows -
                  Three months ended March 31, 2002 and 2003             9

                 Notes to Consolidated Financial Statements              11

  Item 2.        Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.                   23

  Item 4.        Controls and Procedures                                 43

Part II.         OTHER INFORMATION

  Item 1.        Legal Proceedings.                                      44

  Item 6.        Exhibits and Reports on Form 8-K.                       45





                                            VALHI, INC. AND SUBSIDIARIES

                                             CONSOLIDATED BALANCE SHEETS

                                                   (In thousands)




              ASSETS                                 December 31,      March 31,
                                                         2002            2003
                                                     ------------      ---------

Current assets:
                                                                
  Cash and cash equivalents ....................      $   94,679      $   67,299
  Restricted cash equivalents ..................          52,489          47,507
  Marketable securities ........................           9,717           9,715
  Accounts and other receivables ...............         170,623         202,421
  Refundable income taxes ......................           3,161           2,002
  Receivable from affiliates ...................           3,947           4,461
  Inventories ..................................         239,533         224,937
  Prepaid expenses .............................          15,867          12,707
  Deferred income taxes ........................          14,114          13,958
                                                      ----------      ----------

      Total current assets .....................         604,130         585,007
                                                      ----------      ----------

Other assets:
  Marketable securities ........................         179,582         179,852
  Investment in affiliates .....................         155,549         154,768
  Receivable from affiliate ....................          18,000          18,000
  Loans and other receivables ..................         111,255         112,535
  Mining properties ............................          16,545          15,741
  Prepaid pension costs ........................          17,572          17,424
  Unrecognized net pension obligations .........           5,561           5,561
  Goodwill .....................................         364,994         369,889
  Other intangible assets ......................           4,413           4,290
  Deferred income taxes ........................           1,934             841
  Other ........................................          31,120          26,004
                                                      ----------      ----------

      Total other assets .......................         906,525         904,905
                                                      ----------      ----------

Property and equipment:
  Land .........................................          31,725          33,062
  Buildings ....................................         180,311         191,305
  Equipment ....................................         677,268         695,756
  Construction in progress .....................          12,605          13,778
                                                      ----------      ----------
                                                         901,909         933,901
  Less accumulated depreciation ................         337,783         358,729
                                                      ----------      ----------

      Net property and equipment ...............         564,126         575,172
                                                      ----------      ----------

                                                      $2,074,781      $2,065,084
                                                      ==========      ==========





                          VALHI, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                 (In thousands)




   LIABILITIES AND STOCKHOLDERS' EQUITY            December 31,      March 31,
                                                       2002             2003
                                                   ------------      ---------

Current liabilities:
                                                              
  Current maturities of long-term debt .......     $     4,127      $     1,469
  Accounts payable ...........................         108,970           71,797
  Accrued liabilities ........................         149,466          150,481
  Payable to affiliates ......................          20,122           12,986
  Income taxes ...............................           8,344            6,937
  Deferred income taxes ......................           3,627            1,594
                                                   -----------      -----------

      Total current liabilities ..............         294,656          245,264
                                                   -----------      -----------

Noncurrent liabilities:
  Long-term debt .............................         605,740          631,124
  Accrued pension costs ......................          54,930           54,264
  Accrued OPEB costs .........................          45,474           40,271
  Accrued environmental costs ................          50,660           56,593
  Deferred income taxes ......................         255,735          252,095
  Other ......................................          31,984           29,869
                                                   -----------      -----------

      Total noncurrent liabilities ...........       1,044,523        1,064,216
                                                   -----------      -----------

Minority interest ............................         120,846           96,104
                                                   -----------      -----------

Stockholders' equity:
  Common stock ...............................           1,262            1,341
  Additional paid-in capital .................          47,657          117,824
  Retained earnings ..........................         629,773          624,506
  Accumulated other comprehensive income:
    Marketable securities ....................          84,264           85,450
    Currency translation .....................         (35,590)         (29,887)
    Pension liabilities ......................         (36,961)         (37,220)
  Treasury stock .............................         (75,649)        (102,514)
                                                   -----------      -----------

      Total stockholders' equity .............         614,756          659,500
                                                   -----------      -----------

                                                   $ 2,074,781      $ 2,065,084
                                                   ===========      ===========




Commitments and contingencies (Note 1)




                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                   Three months ended March 31, 2002 and 2003

                      (In thousands, except per share data)





                                                            2002         2003
                                                            ----         ----

Revenues and other income:
                                                                
  Net sales ..........................................   $ 253,747    $ 305,386
  Other, net .........................................      14,940        8,602
                                                         ---------    ---------

                                                           268,687      313,988
                                                         ---------    ---------
Costs and expenses:
  Cost of sales ......................................     201,395      236,099
  Selling, general and administrative ................      47,049       56,345
  Interest ...........................................      14,433       14,419
                                                         ---------    ---------

                                                           262,877      306,863
                                                         ---------    ---------

                                                             5,810        7,125
Equity in earnings of:
  Titanium Metals Corporation ("TIMET") ..............     (11,840)      (2,774)
  Other ..............................................         326          684
                                                         ---------    ---------

    Income (loss) before income taxes ................      (5,704)       5,035

Provision for income taxes (benefit) .................      (1,197)       2,009

Minority interest in after-tax earnings (losses) .....        (796)       1,430
                                                         ---------    ---------

    Income (loss) before cumulative effect of
     change in accounting principle ..................      (3,711)       1,596

Cumulative effect of change in accounting principle ..        --            586
                                                         ---------    ---------

    Net income (loss) ................................   $  (3,711)   $   2,182
                                                         =========    =========

Pro forma income (loss) before cumulative
 effect of change in accounting principle* ...........   $  (3,722)   $   1,596
                                                         =========    =========














                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

                   Three months ended March 31, 2002 and 2003

                      (In thousands, except per share data)





                                                           2002           2003
                                                           ----           ----

Basic and diluted earnings (loss) per share:
  Income (loss) before cumulative effect of
                                                                
   change in accounting principle ..................   $      (.03)   $       .01

  Cumulative effect of change in accounting
   principle .......................................          --              .01
                                                       -----------    -----------

    Net income (loss) ..............................   $      (.03)   $       .02
                                                       ===========    ===========

  Pro forma income (loss) before cumulative
   effect of change in accounting principle* .......   $      (.03)   $       .01
                                                       ===========    ===========

Cash dividends per share ...........................   $       .06    $       .06
                                                       ===========    ===========

Shares used in the calculation of per share amounts:
  Basic earnings per common share ..................       115,243        118,284
  Dilutive impact of outstanding stock options .....          --              140
                                                       -----------    -----------

  Diluted earnings per share .......................       115,243        118,424
                                                       ===========    ===========























*    Assumes  Statement  of  Financial  Accounting  Standards  No.  143 had been
     adopted as of January 1, 2002. See Note 13.






                          VALHI, INC. AND SUBSIDIARIES

             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

                   Three months ended March 31, 2002 and 2003

                                 (In thousands)





                                                             2002         2003
                                                             ----         ----

                                                                  
Net income (loss) ....................................     $(3,711)     $ 2,182
                                                           -------      -------

Other comprehensive income (loss), net of tax:
  Marketable securities adjustment ...................       1,680        1,186

  Currency translation adjustment ....................      (2,615)       5,703

  Pension liabilities adjustment .....................      (2,213)        (259)
                                                           -------      -------

    Total other comprehensive income (loss), net .....      (3,148)       6,630
                                                           -------      -------

      Comprehensive income (loss) ....................     $(6,859)     $ 8,812
                                                           =======      =======








                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                        Three months ended March 31, 2003

                                 (In thousands)




                                                            Accumulated other comprehensive income
                                       Additional             -----------------------------------                 Total
                               Common    paid-in    Retained  Marketable  Currency     Pension     Treasury   stockholders'
                               stock     capital    earnings  securities translation liabilities     stock       equity
                               -----   ----------   --------  ---------- ----------- -----------   --------   ------------

                                                                                       
Balance at December 31, 2002   $1,262   $ 47,657   $ 629,773    $84,264   $(35,590)   $(36,961)   $ (75,649)   $ 614,756

Net income .................     --         --         2,182       --         --          --           --          2,182

Dividends ..................     --         --        (7,449)      --         --          --           --         (7,449)

Other comprehensive income
 (loss), net ...............     --         --          --        1,186      5,703        (259)        --          6,630

Merger transactions - Valhi
 shares issued to acquire
 Tremont shares attributable
 to:
  Tremont minority interest        49     50,925        --         --         --          --           --         50,974
  NL's holdings of Tremont .       30     19,219        --         --         --          --        (19,249)        --

Adjust treasury stock for
 Valhi shares held by NL ...     --         --          --         --         --          --         (7,616)      (7,616)

Other, net .................     --           23        --         --         --          --           --             23
                               ------   --------   ---------    -------   --------    --------    ---------    ---------

Balance at March 31, 2003 ..   $1,341   $117,824   $ 624,506    $85,450   $(29,887)   $(37,220)   $(102,514)   $ 659,500
                               ======   ========   =========    =======   ========    ========    =========    =========








                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                   Three months ended March 31, 2002 and 2003

                                 (In thousands)





                                                                 2002        2003
                                                                 ----        ----


Cash flows from operating activities:
                                                                    
  Net income (loss) .......................................   $ (3,711)   $  2,182
  Depreciation, depletion and amortization ................     14,856      17,411
  Securities transaction gains, net .......................     (1,915)       (319)
  Proceeds from disposal of marketable securities (trading)      8,659          50
  Noncash interest expense ................................        704         584
  Deferred income taxes ...................................       (402)     (1,030)
  Minority interest .......................................       (796)      1,430
  Other, net ..............................................     (1,396)     (2,136)
  Equity in:
    TIMET .................................................     11,840       2,774
    Other .................................................       (326)       (684)
  Cumulative effect of change in accounting principle .....       --          (586)
  Distributions from:
    Manufacturing joint venture ...........................        900        --
    Other .................................................        361        --
                                                              --------    --------

                                                                28,774      19,676

  Change in assets and liabilities:
    Accounts and other receivables ........................    (13,994)    (30,282)
    Inventories ...........................................     44,843      20,111
    Accounts payable and accrued liabilities ..............    (37,477)    (29,850)
    Accounts with affiliates ..............................       (845)      2,557
    Income taxes ..........................................       (829)         17
    Other, net ............................................      2,826       2,876
                                                              --------    --------

        Net cash provided (used) by operating activities ..     23,298     (14,895)
                                                              --------    --------

Cash flows from investing activities:
  Capital expenditures ....................................     (9,446)     (8,741)
  Purchases of:
    TIMET common stock ....................................       --          (172)
    NL common stock .......................................     (3,271)       --
    Business unit .........................................     (9,149)       --
  Investment in manufacturing joint venture ...............       --        (1,250)
  Change in restricted cash equivalents, net ..............       (185)      2,087
  Other, net ..............................................        (63)       (204)
                                                              --------    --------

        Net cash used by investing activities .............    (22,114)     (8,280)
                                                              --------    --------







                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                   Three months ended March 31, 2002 and 2003

                                 (In thousands)




                                                             2002         2003
                                                             ----         ----

Cash flows from financing activities:
  Indebtedness:
                                                                 
    Borrowings ........................................   $    --      $ 17,106
    Principal payments ................................     (25,445)     (2,971)
    Deferred financing costs paid .....................        --          (417)
  Loans from affiliate:
    Loans .............................................       3,924       1,571
    Repayments ........................................      (7,325)    (11,000)
  Valhi dividends paid ................................      (6,958)     (7,449)
  Distributions to minority interest ..................      (2,446)     (2,061)
  Other, net ..........................................         195          98
                                                          ---------    --------

      Net cash used by financing activities ...........     (38,055)     (5,123)
                                                          ---------    --------

Cash and cash equivalents - net change from:
  Operating, investing and financing activities .......     (36,871)    (28,298)
  Currency translation ................................         147         918
  Business unit acquired ..............................         196        --
Cash and equivalents at beginning of period ...........     154,413      94,679
                                                          ---------    --------

Cash and equivalents at end of period .................   $ 117,885    $ 67,299
                                                          =========    ========


Supplemental disclosures:
  Cash paid for:
    Interest, net of amounts capitalized ..............   $   8,345    $  7,359
    Income taxes, net .................................       3,301       3,296

  Business unit acquired - net assets consolidated:
    Cash and cash equivalents .........................   $     196    $   --
    Restricted cash equivalents .......................       2,685        --
    Goodwill and other intangible assets ..............       9,007        --
    Other non-cash assets .............................       1,259        --
    Liabilities .......................................      (3,998)       --
                                                          ---------    --------

    Cash paid .........................................   $   9,149    $   --
                                                          =========    ========









                          VALHI, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Organization and basis of presentation:

     The   consolidated   balance   sheet  of  Valhi,   Inc.  and   Subsidiaries
(collectively,  the  "Company") at December 31, 2002 has been condensed from the
Company's  audited   consolidated   financial   statements  at  that  date.  The
consolidated balance sheet at March 31, 2003, and the consolidated statements of
operations,  comprehensive  income,  stockholders' equity and cash flows for the
interim  periods  ended  March 31,  2002 and 2003,  have  been  prepared  by the
Company,  without audit,  in accordance  with  accounting  principles  generally
accepted in the United States of America ("GAAP"). In the opinion of management,
all adjustments,  consisting only of normal recurring adjustments,  necessary to
present fairly the consolidated  financial  position,  results of operations and
cash flows have been made.

     The  results of  operations  for the interim  periods  are not  necessarily
indicative  of the  operating  results for a full year or of future  operations.
Certain  information  normally  included  in  financial  statements  prepared in
accordance  with GAAP has been  condensed  or omitted,  and  certain  prior year
amounts have been reclassified to conform to the current year presentation.  The
accompanying  consolidated  financial  statements  should be read in conjunction
with the Company's  Annual  Report on Form 10-K for the year ended  December 31,
2002 (the "2002 Annual Report").

     Basic earnings per share of common stock is based upon the weighted average
number of  common  shares  actually  outstanding  during  each  period.  Diluted
earnings per share of common stock includes the impact of  outstanding  dilutive
stock options.

     Commitments and contingencies are discussed in "Management's Discussion and
Analysis of Financial  Condition and Results of Operations," "Legal Proceedings"
and the 2002 Annual Report.

     Contran Corporation holds, directly or through subsidiaries,  approximately
90%  of  Valhi's  outstanding  common  stock.  Substantially  all  of  Contran's
outstanding  voting  stock is held by  trusts  established  for the  benefit  of
certain children and grandchildren of Harold C. Simmons, of which Mr. Simmons is
sole trustee.  Mr. Simmons,  the Chairman of the Board of Valhi and Contran, may
be deemed to control such companies.

     The Company adopted Statement of Financial  Accounting  Standards  ("SFAS")
No. 143, Accounting for Asset Retirement Obligations, effective January 1, 2003.
See Note 13.

     As  disclosed  in  the  2002  Annual  Report,   the  Company  accounts  for
stock-based employee compensation in accordance with Accounting Principles Board
Opinion  ("APBO")  No. 25,  Accounting  for Stock Issued to  Employees,  and its
various  interpretations.  Under APBO No. 25, no compensation  cost is generally
recognized  for fixed stock options in which the exercise  price is greater than
or equal to the market price on the grant date.  In the fourth  quarter of 2002,
NL commenced  accounting  for its stock  options  using the variable  accounting
method of APBO No. 25, which  requires the  intrinsic  value of all  unexercised
stock options  (including stock options with an exercise price at least equal to
the  market  price on the date of  grant)  to be  accrued  as an  expense,  with
subsequent  increases  (decreases) in NL's market price resulting in recognition
of additional compensation expense (income). Net compensation cost recognized by
the Company in  accordance  with APBO No. 25 was nominal in the first quarter of
2002, and net compensation  income recognized by the Company was $500,000 in the
first quarter of 2003.

     The following  table  presents what the Company's  consolidated  net income
(loss),  and related per share amounts,  would have been in the first quarter of
2002 and 2003 if Valhi and its  subsidiaries  and affiliates had each elected to
account for their respective  stock-based employee compensation related to stock
options in accordance with the fair value-based  recognition  provisions of SFAS
No.  123,  Accounting  for  Stock-Based  Compensation,  for all  awards  granted
subsequent to January 1, 1995.



                                                                Three months
                                                               ended March 31,
                                                               2002        2003
                                                               ----        ----
                                                             In millions, except
                                                              per share amounts)

                                                                    
Net income (loss) as reported ..........................      $(3.7)      $ 2.2

Adjustments, net of applicable income tax
 effects and minority interest:
  Stock-based employee compensation expense
   (income) determined under APBO No. 25 ...............       --           (.3)
  Stock-based employee compensation expense
   determined under SFAS No. 123 .......................        (.7)        (.4)
                                                              -----       -----

Pro forma net income ...................................      $(4.4)      $ 1.5
                                                              =====       =====

Basic and diluted net income (loss) per share:
  As reported ..........................................      $(.03)      $ .02
  Pro forma ............................................       (.04)        .01



Note 2 - Business segment information:

                                % owned at
  Business segment                Entity                   March 31, 2003

  Chemicals             NL Industries, Inc.                      85%
  Component products    CompX International Inc.                 69%
  Waste management      Waste Control Specialists LLC            90%
  Titanium metals       TIMET                                    40%

     The Company's  ownership of NL includes 64% owned directly by Valhi and 21%
owned directly by Tremont LLC, a wholly-owned  subsidiary of Valhi.  Tremont LLC
also owns  substantially  all of the Company's  interest in TIMET.  Valhi owns a
nominal  number of shares of TIMET  directly.  During the first quarter of 2003,
the  Company  acquired  additional  shares  of  TIMET  common  stock  in  market
transactions for an aggregate of $172,000, increasing the Company's ownership of
TIMET to 40% at March 31, 2003.  NL (NYSE:  NL),  CompX (NYSE:  CIX),  and TIMET
(NYSE:  TIE) each file periodic  reports with the SEC pursuant to the Securities
Exchange Act of 1934, as amended.

     Chemicals  operating  income,  as  presented  below,  differs  from amounts
separately  reported  by NL due to  amortization  of purchase  accounting  basis
adjustments recorded by the Company. Similarly, the Company's equity in earnings
of   TIMET   differs   from   the   Company's    pro-rata   share   of   TIMET's
separately-reported  results.  Component products operating income, as presented
below, may differ from amounts separately  reported by CompX because the Company
defines operating income differently than CompX.










                                                            Three months ended
                                                                 March 31,
                                                            2002         2003
                                                            ----         ----
                                                               (In millions)

Net sales:
                                                                   
  Chemicals ........................................       $202.4        $253.0
  Component products ...............................         48.5          51.0
  Waste management .................................          2.8           1.4
                                                           ------        ------

    Total net sales ................................       $253.7        $305.4
                                                           ======        ======

Operating income:
  Chemicals ........................................       $ 19.3        $ 30.7
  Component products ...............................          2.1           1.3
  Waste management .................................         (2.0)         (2.0)
                                                           ------        ------

    Total operating income .........................         19.4          30.0

General corporate items:
  Interest and dividend income .....................          8.5           8.3
  Securities transactions, net .....................          1.9            .3
  Legal settlements, net ...........................          1.9          --
  General expenses, net ............................        (11.5)        (17.1)
Interest expense ...................................        (14.4)        (14.4)
                                                           ------        ------
                                                              5.8           7.1
Equity in:
  TIMET ............................................        (11.8)         (2.8)
  Other ............................................           .3            .7
                                                           ------        ------

    Income (loss) before income taxes ..............       $ (5.7)       $  5.0
                                                           ======        ======


     At December  31,  2002,  Valhi and NL owned 80% and 20%,  respectively,  of
Tremont  Group,  Inc.,  and  Tremont  Group owned  approximately  80% of Tremont
Corporation.  In addition,  Valhi and NL each owned a nominal  number of Tremont
shares  directly.  In February  2003,  Valhi  completed two  consecutive  merger
transactions   pursuant  to  which   Tremont   Group  and  Tremont  both  became
wholly-owned  subsidiaries of Valhi. Under these merger transactions,  (i) Valhi
issued 3.5 million  shares of its common  stock to NL in  exchange  for NL's 20%
ownership  interest  in Tremont  Group and (ii)  Valhi  issued 3.4 shares of its
common stock (plus cash in lieu of  fractional  shares) to Tremont  stockholders
(other  than  Valhi and  Tremont  Group) in  exchange  for each share of Tremont
common stock held by such stockholders, or an aggregate of 4.3 million shares of
Valhi common stock, in each case in a tax-free exchange.  A special committee of
Tremont's  board of  directors,  consisting  of members  unrelated  to Valhi who
retained  their  own  independent  financial  and  legal  advisors,  recommended
approval of the second  merger.  Subsequent to these two mergers,  Tremont Group
and Tremont  merged to form Tremont LLC, also wholly owned by Valhi.  The number
of shares of Valhi common stock issued to NL in exchange for NL's 20%  ownership
interest in Tremont Group was equal to NL's 20% pro-rata  interest in the shares
of Tremont  common  stock held by Tremont  Group,  adjusted for the 3.4 exchange
ratio in the second merger.

     For financial reporting purposes,  the Tremont shares previously held by NL
(either directly or indirectly through NL's ownership interest in Tremont Group)
were already considered as part of the Valhi  consolidated  group's ownership of
Tremont to the extent of  Valhi's  ownership  interest  in NL.  Therefore,  that
portion  of such  Tremont  shares  was  not  considered  as held by the  Tremont
minority stockholders.  As a result, the Valhi shares issued to NL in the merger
transactions described above were deemed to have been issued in exchange for the
Tremont  shares held by the Tremont  minority  interest  only to the extent that
Valhi did not have an ownership  interest in NL. At March 31,  2003,  NL and its
subsidiaries  owned an  aggregate of 4.7 million  shares of Valhi common  stock,
including 3.5 million shares received by NL in the merger transactions described
above and 1.2 million shares previously acquired by NL. As discussed in the 2002
Annual Report, the amount shown as treasury stock in the Company's  consolidated
balance  sheet  for  financial   reporting   purposes   includes  the  Company's
proportional  interest  in  the  shares  of  Valhi  common  stock  held  by  NL.
Accordingly, a portion of the 3.5 million shares of Valhi common stock issued to
NL in the merger  transactions  were  reported as treasury  stock,  and were not
deemed to have been issued in exchange  for Tremont  shares held by the minority
interest,  since they  represent  shares  issued to "acquire" the portion of the
Tremont shares held directly or indirectly by NL that were already considered as
part of the Valhi consolidated group's ownership of Tremont.

     The  following  table  presents the number of Valhi common shares that were
issued pursuant to the merger transactions described above.



                                                                              Equivalent
                                                                 Tremont         Valhi
                                                                  shares       shares(1)
                                                                 -------       ---------

 Valhi shares issued to NL in exchange for
  NL's ownership interest in Tremont Group:
                                                                        
   Valhi shares issued to NL(2)                                                3,495,200

   Less shares deemed Valhi has issued to
    itself based on Valhi's ownership interest
    in NL                                                                     (2,957,288)
                                                                             -----------
                                                                                 537,912
                                                                             -----------

 Valhi shares issued to the Tremont stockholders:

   Total number of Tremont shares outstanding                 6,424,858

   Less Tremont shares held by Tremont Group and Valhi(3)    (5,146,421)
                                                            -----------

                                                              1,278,437        4,346,686
                                                            ===========

 Less fractional shares converted into cash                                       (1,758)

 Less shares deemed Valhi has issued to itself based on
  Valhi's ownership interest in NL(4)                                            (23,494)
                                                                               ---------

                                                                               4,321,434
                                                                              ----------

    Net Valhi shares issued to acquire the Tremont
     minority interest                                                         4,859,346
                                                                             ===========


(1)  Based on the 3.4 exchange ratio.
(2)  Represents 5,141,421 shares of Tremont held by Tremont Group, multiplied by
     NL's 20% ownership interest in Tremont Group, adjusted for the 3.4 exchange
     ratio in the merger.
(3)  The Tremont  shares held by Tremont  Group and Valhi were  cancelled in the
     merger transactions.
(4)  Represents  shares of Tremont held  directly by NL,  multiplied  by Valhi's
     ownership interest in NL and adjusted for the 3.4 exchange ratio.

     For financial reporting purposes,  the merger transactions  described above
were accounted for by the purchase  method (step  acquisition  of Tremont).  The
shares of Valhi common stock issued to the Tremont minority interest were valued
at $10.49 per share,  representing  the  average of Valhi's  closing  NYSE stock
price for the period  beginning  two trading  days prior to the November 5, 2002
public announcement of the signing of the definitive merger agreement and ending
two trading days following such public announcement.  The shares of Valhi common
stock  issued  to  acquire  the  Tremont  shares  held by NL that  were  already
considered  as part of the Valhi's  consolidated  groups  ownership  of Tremont,
which were reported as treasury  stock,  were valued at carryover  cost basis of
approximately  $19.2 million.  The following presents the purchase price for the
step  acquisition  of Tremont.  The value assigned to the shares of Valhi common
stock issued is $10.49 per share, as discussed above.




                                                          Valhi
                                                          shares             Assigned
                                                          issued               value
                                                        ----------         ------------
                                                                          (In millions)

                                                                     
Net Valhi shares issued .....................            4,859,346         $       51.0
                                                      ============

Plus cash fees and expenses .................                                       0.8
                                                                           ------------

    Total purchase price ....................                              $       51.8
                                                                           ============


     The purchase price has been allocated based upon a preliminary  estimate of
the fair value of the net assets acquired as follows:





                                                                         Amount
                                                                      (In millions)

Book value of historical minority interest in Tremont's net
                                                                        
 assets acquired ....................................................      $28.7

Remaining purchase price allocation:
  Increase property and equipment to fair value .....................        4.9
  Increase mining properties to fair value ..........................         .6
  Reduce Tremont's accrued OPEB costs to accumulated benefit
   obligations ......................................................        4.4
  Adjust deferred income taxes ......................................        8.3
  Goodwill ..........................................................        4.9
                                                                           -----

    Purchase price ..................................................      $51.8
                                                                           =====


     The  adjustments  to increase the carrying  value of property and equipment
and mining  properties relate to such assets of NL, and gives recognition to the
effect that Valhi's  acquisition of the minority  interest in Tremont results in
an increase in Valhi's effective  ownership of NL due to Tremont's  ownership of
NL. The  reduction  in  Tremont's  accrued  OPEB costs to an amount equal to the
accumulated benefit obligations eliminates the unrecognized prior service credit
and the  unrecognized  actuarial  gains. The adjustment to deferred income taxes
includes  (i) the deferred  income tax effect of the  estimated  purchase  price
allocated to property and  equipment,  mining  properties and accrued OPEB costs
and (ii) the effect of adjusting the deferred income taxes separately-recognized
by Tremont  (principally an elimination of a deferred income tax asset valuation
allowance  separately-recognized  by Tremont  which  Valhi  does not  believe is
required to be  recognized  at the Valhi level under the  "more-likely-than-not"
recognition criteria).

     Assuming the merger  transactions had been completed as of January 1, 2002,
the Company would have reported a net loss of $5.5 million,  or $.05 per diluted
share,  in the first  quarter of 2002.  Such pro forma  effect on the  Company's
reported net income in the first quarter of 2003 was not material.

     As noted  above,  the  Company's  proportional  interest in shares of Valhi
common  stock  held  by NL are  reported  as  treasury  stock  in the  Company's
consolidated  balance sheet.  As a result of the merger  transactions  discussed
above, the acquisition of minority interest in Tremont  effectively  resulted in
an  increase in the  Company's  overall  ownership  of NL due to  Tremont's  21%
ownership interest in NL.  Accordingly,  as a result of the merger  transactions
noted above, the Company also recognized a $7.6 million increase in its treasury
stock  attributable to the shares of Valhi common stock held by NL. At March 31,
2003,  the  amount  reported  as  treasury  stock,  at  cost,  in the  Company's
consolidated  balance sheet includes an aggregate of $37.9 million  attributable
to the 4.7  million  shares  of Valhi  common  stock  held by NL (or 85% of NL's
aggregate original cost basis of $44.8 million).

Note 3 -       Marketable securities:



                                                         December 31,   March 31,
                                                             2002         2003
                                                         ------------   ---------
                                                              (In thousands)

Current assets:
                                                                  
  Halliburton Company common stock (trading) .........     $     47     $   --
  Restricted debt securities (available-for-sale) ....        9,670        9,715
                                                           --------     --------

                                                           $  9,717     $  9,715
                                                           ========     ========

Noncurrent assets (available-for-sale):
  The Amalgamated Sugar Company LLC ..................     $170,000     $170,000
  Restricted debt securities .........................        9,232        9,600
  Other common stocks ................................          350          252
                                                           --------     --------

                                                           $179,582     $179,852
                                                           ========     ========



Note 4 - Accounts and other receivables:



                                                    December 31,       March 31,
                                                       2002              2003
                                                     ---------        ----------
                                                             (In thousands)

                                                                
Accounts receivable ..........................       $ 174,644        $ 207,449
Notes receivable .............................           2,221            1,313
Accrued interest .............................             114                9
Allowance for doubtful accounts ..............          (6,356)          (6,350)
                                                     ---------        ---------

                                                     $ 170,623        $ 202,421
                                                     =========        =========







Note 5 -       Inventories:



                                                     December 31,      March 31,
                                                         2002            2003
                                                     ------------      ---------
                                                            (In thousands)

Raw materials:
                                                                  
  Chemicals ..................................         $ 54,077         $ 34,046
  Component products .........................            6,573            6,235
                                                       --------         --------
                                                         60,650           40,281
                                                       --------         --------
In process products:
  Chemicals ..................................           15,936           18,136
  Component products .........................           12,602           12,334
                                                       --------         --------
                                                         28,538           30,470
                                                       --------         --------
Finished products:
  Chemicals ..................................          109,978          113,561
  Component products .........................           12,296            9,500
                                                       --------         --------
                                                        122,274          123,061
                                                       --------         --------

Supplies (primarily chemicals) ...............           28,071           31,125
                                                       --------         --------

                                                       $239,533         $224,937
                                                       ========         ========


Note 6 -       Accrued liabilities:



                                                      December 31,      March 31,
                                                          2002            2003
                                                      -----------       ---------
                                                             (In thousands)

Current:
                                                                  
  Employee benefits ..........................         $ 43,534         $ 40,226
  Environmental costs ........................           57,496           55,348
  Deferred income ............................            6,018            3,737
  Interest ...................................              317            7,272
  Other ......................................           42,101           43,898
                                                       --------         --------

                                                       $149,466         $150,481
                                                       ========         ========

Noncurrent:
  Insurance claims and expenses ..............         $ 16,416         $ 16,395
  Employee benefits ..........................           10,409            8,792
  Deferred income ............................            1,875            1,774
  Asset retirement obligations ...............            1,665            1,367
  Other ......................................            1,619            1,541
                                                       --------         --------

                                                       $ 31,984         $ 29,869
                                                       ========         ========



     The asset retirement obligations are discussed in Note 13.





Note 7 - Other assets:



                                                      December 31,      March 31,
                                                          2002            2003
                                                      ------------      ---------
                                                             (In thousands)

Investment in affiliates:
                                                                  
  TiO2 manufacturing joint venture .............        $130,009        $131,259
  TIMET ........................................          12,920          10,205
  Other ........................................          12,620          13,304
                                                        --------        --------

                                                        $155,549        $154,768
                                                        ========        ========

Loans and other receivables:
  Snake River Sugar Company:
    Principal ..................................        $ 80,000        $ 80,000
    Interest ...................................          27,910          29,208
  Other ........................................           5,566           4,640
                                                        --------        --------
                                                         113,476         113,848

  Less current portion .........................           2,221           1,313
                                                        --------        --------

  Noncurrent portion ...........................        $111,255        $112,535
                                                        ========        ========

Other noncurrent assets:
  Deferred financing costs .....................        $ 10,588        $ 10,596
  Refundable insurance deposits ................           1,864           1,918
  Waste disposal operating permits .............           1,754           1,561
  Restricted cash equivalents ..................           2,158             779
  Other ........................................          14,756          11,150
                                                        --------        --------

                                                        $ 31,120        $ 26,004
                                                        ========        ========



     At March 31,  2003,  the Company  held 1.3 million  shares of TIMET  common
stock with a quoted  market  price of $21.13 per share,  or an  aggregate of $27
million.

     At March 31,  2003,  TIMET  reported  total  assets of $577.3  million  and
stockholders'  equity  of  $145.6  million.  TIMET's  total  assets at such date
include  current  assets of $284.8  million,  property  and  equipment of $245.7
million  and  investment  in joint  ventures  of $22.8  million.  TIMET's  total
liabilities  at  such  date  include  current  liabilities  of  $111.5  million,
long-term  debt of $20.3  million,  accrued OPEB and pension  costs  aggregating
$73.4  million  and  convertible   preferred   securities   (excluding  deferred
distributions) of $201.2 million.

     During  the  first  quarter  of 2003,  TIMET  reported  net  sales of $99.3
million,  an operating loss of $8.1 million and a loss before  cumulative effect
of a change in accounting principle of $13.4 million (2002 - net sales of $104.4
million,  an operating loss of $4.7 million and a loss before  cumulative effect
of change in accounting principle of $36.1 million).







Note 8 - Other income:



                                                           Three months ended
                                                                March 31,
                                                          2002            2003
                                                          ----            ----
                                                             (In thousands)

Securities earnings:
                                                                  
  Dividends and interest ......................         $ 8,486         $ 8,251
  Securities transactions, net ................           1,915             319
                                                        -------         -------

                                                         10,401           8,570

Legal settlement gains, net ...................           1,920            --
Noncompete agreement income ...................           1,000             333
Currency transactions, net ....................             308          (1,694)
Pension settlement gain .......................             677            --
Other, net ....................................             634           1,393
                                                        -------         -------

                                                        $14,940         $ 8,602
                                                        =======         =======


Note 9 - Long-term debt:



                                                      December 31,      March 31,
                                                          2002            2003
                                                      ------------      ---------
                                                             (In thousands)

                                                                  
Valhi - Snake River Sugar Company ..............        $250,000        $250,000
                                                        --------        --------

Subsidiaries:
  Kronos International:
    Senior Secured Notes .......................         296,942         305,691
    Bank credit facility .......................          27,077          43,098
  CompX bank credit facility ...................          31,000          32,000
  Valcor Senior Notes ..........................           2,431            --
  Other ........................................           2,417           1,804
                                                        --------        --------

                                                         359,867         382,593
                                                        --------        --------

                                                         609,867         632,593

Less current maturities ........................           4,127           1,469
                                                        --------        --------

                                                        $605,740        $631,124
                                                        ========        ========




        In February 2003, the Company redeemed the Valcor Senior Notes at par.






Note 10 - Accounts with affiliates:



                                                         December 31,   March 31,
                                                             2002          2003
                                                         ------------   ---------
                                                              (In thousands)

Current receivables from affiliates:
                                                                   
  Income taxes receivable from Contran .................     $ 3,481     $ 3,600
  TIMET ................................................          84          16
  Other ................................................         382         845
                                                             -------     -------

                                                             $ 3,947     $ 4,461
                                                             =======     =======

Noncurrent receivable from affiliate -
 loan to Contran family trust ..........................     $18,000     $18,000
                                                             =======     =======

Payables to affiliates:
  Valhi demand loan from Contran .......................     $11,171     $ 1,742
  Louisiana Pigment Company ............................       7,614       9,931
  Contran - trade items ................................       1,292       1,215
  TIMET ................................................          32          16
  Other, net ...........................................          13          82
                                                             -------     -------

                                                             $20,122     $12,986
                                                             =======     =======


Note 11 - Provision for income taxes (benefit):



                                                               Three months ended
                                                                    March 31,
                                                                  2002     2003
                                                                  ----     ----
                                                                  (In millions)

                                                                     
Expected tax expense (benefit) .............................     $(2.0)    $1.8
Incremental U.S. tax and rate differences on
 equity in earnings of non-tax group companies .............      (.6)      1.1
Non-U.S. tax rates .........................................      (.2)      (.5)
Change in NL's and Tremont's deferred income tax
 valuation allowance, net ..................................      1.3       (.7)
U.S. state income taxes, net ...............................       .1        .2
Other, net .................................................       .2        .1
                                                                 ----      ----

                                                                 $(1.2)    $2.0
                                                                 ====      ====

Comprehensive provision for income taxes
 (benefit) allocated to:
  Income (loss) before cumulative effect of change
   in accounting principle .................................     $(1.2)     2.0
  Cumulative effect of change in accounting principle ......      --         .3
  Other comprehensive income:
    Marketable securities ..................................       .7       1.3
    Currency translation ...................................      (.2)       .9
    Pension liabilities ....................................     (1.5)      --
                                                                 ----      ----

                                                                 $(2.2)    $4.5
                                                                 ====      ====







Note 12 - Minority interest:



                                                    December 31,        March 31,
                                                        2002              2003
                                                    ------------        ---------
                                                            (In thousands)

Minority interest in net assets:
                                                                   
NL Industries .............................           $ 40,880           $42,269
Tremont Corporation .......................             26,911              --
CompX International .......................             44,539            45,284
Subsidiaries of NL ........................              8,516             8,551
                                                      --------           -------

                                                      $120,846           $96,104
                                                      ========           =======




                                                          Three months ended
                                                                March 31,
                                                       2002              2003
                                                       ----              ----
                                                          (In thousands)

Minority interest in income (loss) before
 cumulative effect of change in
 accounting principle:
                                                                  
NL Industries ............................           $ 1,113            $ 1,448
Tremont Corporation ......................            (2,510)              (217)
CompX International ......................               417                175
Subsidiaries of NL .......................               184                 24
                                                     -------            -------

                                                     $  (796)           $ 1,430
                                                     =======            =======


     As  previously  reported,  all  of  Waste  Control  Specialists  aggregate,
inception-to-date net losses have accrued to the Company for financial reporting
purposes,  and all of Waste Control  Specialists future net income or net losses
will also accrue to the Company until Waste Control Specialists reports positive
equity  attributable to its other owner.  Accordingly,  no minority  interest in
Waste  Control  Specialists'  net assets or net  earnings  (losses)  is reported
through March 31, 2003.

     Subsequent to February  2003,  following  completion of the merger of Valhi
and Tremont discussed in Note 2, the Company no longer reports minority interest
in Tremont's net assets or net earnings (losses).

Note 13 - Accounting principle newly adopted in 2003:

     Asset retirement obligations.  The Company adopted SFAS No. 143, Accounting
for Asset  Retirement  Obligations,  on January 1, 2003. Under SFAS No. 143, the
fair value of a liability for an asset retirement  obligation  covered under the
scope of SFAS No.  143 is  recognized  in the period in which the  liability  is
incurred,  with an  offsetting  increase in the  carrying  amount of the related
long-lived  asset. Over time, the liability is accreted to its future value, and
the capitalized  cost is depreciated  over the useful life of the related asset.
Future revisions in the estimated fair value of the asset retirement obligation,
due to changes in the amount and/or timing of the expected  future cash flows to
settle  the  retirement  obligation,  are  accounted  for  prospectively  as  an
adjustment to the  previously-recognized  asset retirement cost. Upon settlement
of the liability,  an entity would either settle the obligation for its recorded
amount or incur a gain or loss upon settlement.

     Under the transition provisions of SFAS No. 143, at the date of adoption on
January 1, 2003 the Company  recognized (i) an asset retirement cost capitalized
as an  increase  to the  carrying  value of its  property  and  equipment,  (ii)
accumulated  depreciation on such capitalized cost and (iii) a liability for the
asset retirement  obligation.  Amounts resulting from the initial application of
SFAS No. 143 were measured using information, assumptions and interest rates all
as of January 1, 2003. The amount  recognized as the asset  retirement  cost was
measured as of the date the asset retirement obligation was incurred. Cumulative
accretion on the asset retirement  obligation,  and accumulated  depreciation on
the asset  retirement cost, was recognized for the time period from the date the
asset  retirement  cost  and  liability  would  have  been  recognized  had  the
provisions  of SFAS  No.  143 been in  effect  at the  date  the  liability  was
incurred,  through January 1, 2003. The difference,  if any, between the amounts
to be recognized as described above and any associated amounts recognized in the
Company's  balance sheet as of December 31, 2002 was  recognized as a cumulative
effect of a change in  accounting  principles  as of the date of  adoption.  The
effect  of  adopting  SFAS  No.  143 as of  January  1,  2003  was a net gain of
approximately  $600,000  as  summarized  in the  table  below.  Such  change  in
accounting  relates  principally  to  accounting  for closure  and  post-closure
obligations at the Company's waste management operations.




                                                                           Amount
                                                                        (In millions)

Increase in carrying value of net property and equipment:
                                                                        
  Cost ..............................................................      $ .8
  Accumulated depreciation ..........................................       (.2)
Investment in TIMET .................................................       (.1)
Decrease in carrying value of previously-accrued closure and
 post-closure activities ............................................       1.7
Asset retirement obligations recognized .............................      (1.3)
Deferred income taxes ...............................................       (.3)
                                                                           ----

  Net impact ........................................................      $ .6
                                                                           ====



     The increase in the asset retirement obligations from January 1, 2003 ($1.3
million) to March 31, 2003 ($1.4 million) is due to accretion expense,  which is
reported as a component of cost of goods sold in the  accompanying  statement of
operations.  If the Company had adopted SFAS No. 143 as of January 1, 2002,  the
asset  retirement  obligations  would have been $1.1 million and $1.2 million at
January 1, 2002 and March 31, 2002, respectively.








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

RESULTS OF OPERATIONS:

General

     The  Company  reported  income  before   cumulative  effect  of  change  in
accounting  principle of $1.6 million,  or $.01 per diluted share,  in the first
quarter of 2003 compared to a loss of $3.7 million,  or $.03 per diluted  share,
in the first quarter of 2002.  Excluding the effects of the items  summarized in
the table below, the Company would have reported income before cumulative effect
of change in accounting principle of $.01 per diluted share in the first quarter
of 2003 compared to nil per diluted share in the first quarter of 2002.

     The Company  believes the  analysis  presented  in the  following  table is
useful in understanding  the  comparability of its results of operations for the
first  quarters of 2002 and 2003.  Each of these items are more fully  discussed
below in the applicable  sections of this "Management's  Discussion and Analysis
of Financial  Condition  and Results of Operations - Results of Operations or in
the 2002 Annual Report."



                                                            Diluted earnings per share -
                                                            three months ended March 31,
                                                                  2002      2003
                                                                  ----     ----


                                                                      
Legal settlement gains, net (1) .............................     $.01      $--

Equity in earnings of TIMET-impairment provision (2) ........     (.05)      --

Securities transactions, net ................................      .01       --

Other, net ..................................................      --        .01
                                                                  ----      ----

                                                                  $(.03)    $.01
                                                                  ====      ====


(1)  Settlements  NL reached  with  certain of its  principal  former  insurance
     carriers.

(2)  TIMET's  provisions  for  other  than  temporary  declines  in value of the
     convertible  preferred  securities of Special  Metals  Corporation  held by
     TIMET.

     Total operating  income increased 55% in the first quarter of 2003 compared
to the same  period in 2002 due  primarily  to higher  chemical  earnings at NL,
offset in part by lower component products operating income at CompX.

     As  provided  by the  safe  harbor  provisions  of the  Private  Securities
Litigation  Reform Act of 1995, the Company cautions that the statements in this
Quarterly  Report on Form 10-Q relating to matters that are not historical facts
are  forward-looking   statements  that  represent   management's   beliefs  and
assumptions based on currently available information. Forward-looking statements
can be  identified  by the use of words such as  "believes,"  "intends,"  "may,"
"should," "could," "anticipates,"  "expected" or comparable  terminology,  or by
discussions  of  strategies  or trends.  Although the Company  believes that the
expectations  reflected in such  forward-looking  statements are reasonable,  it
cannot give any  assurances  that these  expectations  will prove to be correct.
Such statements by their nature involve substantial risks and uncertainties that
could  significantly  impact expected  results,  and actual future results could
differ materially from those described in such forward-looking statements. While
it is not possible to identify all factors,  the Company  continues to face many
risks and  uncertainties.  Among the  factors  that could  cause  actual  future
results to differ materially are the risks and  uncertainties  discussed in this
Quarterly  Report and those  described from time to time in the Company's  other
filings with the SEC including, but not limited to, the following:

o    Future supply and demand for the Company's products,
o    The extent of the  dependence  of certain of the  Company's  businesses  on
     certain market sectors (such as the dependence of TIMET's  titanium  metals
     business on the aerospace industry),
o    The cyclicality of certain of the Company's  businesses  (such as NL's TiO2
     operations and TIMET's titanium metals operations),
o    The  impact of certain  long-term  contracts  on  certain of the  Company's
     businesses (such as the impact of TIMET's long-term  contracts with certain
     of its customers and such customers'  performance thereunder and the impact
     of TIMET's  long-term  contracts with certain of its vendors on its ability
     to reduce or increase supply or achieve lower costs),
o    Customer  inventory levels (such as the extent to which NL's customers may,
     from time to time,  accelerate  purchases of TiO2 in advance of anticipated
     price increases or defer purchases of TiO2 in advance of anticipated  price
     decreases,   or  the  relationship  between  inventory  levels  of  TIMET's
     customers and such customer's current inventory requirements and the impact
     of such relationship on their purchases from TIMET),
o    Changes in raw material and other operating costs (such as energy costs),
o    The possibility of labor disruptions,
o    General global  economic and political  conditions  (such as changes in the
     level of gross  domestic  product in  various  regions of the world and the
     impact of such changes on demand for, among other things, TiO2),
o    Competitive products and substitute products,
o    Customer and competitor strategies,
o    The impact of pricing and production decisions,
o    Competitive technology positions,
o    The introduction of trade barriers,
o    Fluctuations  in currency  exchange  rates (such as changes in the exchange
     rate between the U.S. dollar and each of the euro, the Norwegian kroner and
     the Canadian dollar),
o    Operating  interruptions  (including,  but not limited to, labor  disputes,
     leaks,   fires,   explosions,   unscheduled   or  unplanned   downtime  and
     transportation interruptions),
o    Recoveries from insurance claims and the timing thereof,
o    Potential difficulties in integrating completed acquisitions,
o    The ability of the Company to renew or refinance credit facilities,
o    Uncertainties  associated  with new  product  development  (such as TIMET's
     ability to develop new end-uses for its titanium products),
o    Environmental  matters  (such as those  requiring  emission  and  discharge
     standards for existing and new facilities),
o    Government  laws and  regulations  and possible  changes therein (such as a
     change in Texas  state  law which  would  allow the  applicable  regulatory
     agency to issue a license for the disposal of low-level  radioactive wastes
     to a private  entity  such as Waste  Control  Specialists,  or  changes  in
     government  regulations  which might impose various  obligations on present
     and former  manufacturers of lead pigment and lead-based  paint,  including
     NL, with respect to asserted  health  concerns  associated  with the use of
     such products),
o    The ultimate outcome of income tax audits or tax settlement initiatives,
o    The ultimate  resolution of pending  litigation  (such as NL's lead pigment
     litigation and litigation surrounding  environmental matters of NL, Tremont
     and TIMET), and
o    Possible future litigation.

     Should one or more of these risks  materialize (or the consequences of such
a development  worsen),  or should the underlying  assumptions  prove incorrect,
actual results could differ  materially from those  forecasted or expected.  The
Company   disclaims  any  intention  or  obligation  to  update  or  revise  any
forward-looking statement whether as a result of new information,  future events
or otherwise.

Chemicals

     Selling prices for TiO2, NL's principal product,  were generally decreasing
during the first quarter of 2002,  were generally flat during the second quarter
of 2002 and were generally  increasing  during the third and fourth  quarters of
2002 and the first quarter of 2003. NL's TiO2  operations are conducted  through
its wholly-owned subsidiary Kronos, Inc.



                                               Three months ended
                                                     March 31,                 %
                                               2002           2003           Change
                                               ----           ----           ------
                                                 (In millions)

                                                                     
Net sales ...........................         $202.4         $253.0           +25%
Operating income ....................           19.3           30.7           +59%


     Chemicals sales and operating income increased in the first quarter of 2003
compared to the first  quarter of 2002 due primarily to higher  average  selling
prices for titanium dioxide pigments ("TiO2"),  as well as higher TiO2 sales and
production  volumes,  partially offset by higher  operating costs  (particularly
energy  costs).  Excluding the effect of  fluctuations  in the value of the U.S.
dollar relative to other currencies, NL's average TiO2 selling prices in billing
currencies in the first quarter of 2003 were 6% higher than the first quarter of
2002.  NL's TiO2 sales volumes in the first quarter of 2003 were a first quarter
record and were 5% higher than the first quarter of 2002.  NL's TiO2  production
volumes in the first quarter of 2003, an all-time record for NL for any quarter,
were 11% higher than the first  quarter of 2002,  with  operating  rates at near
full capacity in 2003 compared to 96% of capacity in 2002.

     NL expects TiO2 industry demand in 2003 will increase  slightly compared to
2002. NL's TiO2 production volumes in 2003 are expected to approximate NL's 2003
TiO2 sales  volumes,  with both  sales and  production  volumes  in 2003  higher
compared to 2002. In December  2002 and January  2003,  NL announced  additional
price increases in Europe and North America that averaged 8% in Europe and 7% in
North  America.  NL's average TiO2 selling  prices in billing  currencies in the
first  quarter  of 2003 were 1% higher  than the fourth  quarter of 2002.  NL is
hopeful that it will realize  additional price increases during the remainder of
2003,  but the extent to which NL can  realize  price  increases  will depend on
improving market conditions and global economic  recovery.  Overall,  NL expects
its TiO2  operating  income in the  remainder of 2003 will continue to be higher
than the same  periods in 2002,  primarily  due to higher  average  TiO2 selling
prices and higher TiO2 sales and production volumes. NL's expectations as to the
future  prospects of NL and the TiO2 industry are based upon a number of factors
beyond NL's  control,  including  worldwide  growth of gross  domestic  product,
competition in the market place,  unexpected or  earlier-than-expected  capacity
additions and technological  advances.  If actual  developments differ from NL's
expectations, NL's results of operations could be unfavorably affected.

     NL has substantial  operations and assets located outside the United States
(particularly in Germany,  Belgium,  Norway and Canada). A significant amount of
NL's sales generated from its non-U.S.  operations are denominated in currencies
other than the U.S. dollar,  primarily the euro, other major European currencies
and the Canadian dollar. In addition, a portion of NL's sales generated from its
non-U.S.  operations are denominated in the U.S. dollar.  Certain raw materials,
primarily  titanium-containing  feedstocks, are purchased in U.S. dollars, while
labor and other production costs are denominated  primarily in local currencies.
Consequently,  the  translated  U.S.  dollar  value of NL's  foreign  sales  and
operating results are subject to currency  exchange rate fluctuations  which may
favorably or adversely impact reported earnings and may affect the comparability
of period-to-period  operating results.  When translated from billing currencies
to U.S. dollars using actual foreign currency  exchange rates prevailing  during
the respective periods, NL's average TiO2 selling prices in the first quarter of
2003  increased 18% compared to the first quarter of 2002 (6% increase  compared
to the fourth quarter of 2002).  Overall,  fluctuations in the value of the U.S.
dollar relative to other currencies, primarily the euro, increased TiO2 sales in
the first quarter of 2003 by a net $26.6 million  compared to the same period in
2002.  Fluctuations in the value of the U.S. dollar relative to other currencies
similarly impacted NL's foreign  currency-denominated  operating expenses.  NL's
operating  costs that are not  denominated in the U.S.  dollar,  when translated
into U.S.  dollars,  were  higher in the first  quarter of 2003  compared to the
first  quarter  of 2002.  Overall,  the net  impact of  currency  exchange  rate
fluctuations on NL's operating income comparisons was not significant in 2003 as
compared to 2002.

     Chemicals   operating   income,  as  presented  above,  is  stated  net  of
amortization of Valhi's purchase accounting adjustments made in conjunction with
its  acquisitions of its interest in NL. Such  adjustments  result in additional
depreciation,  depletion and  amortization  expense  beyond  amounts  separately
reported by NL. Such additional  non-cash expenses reduced  chemicals  operating
income, as reported by Valhi, by approximately $2.9 million in the first quarter
of 2002 and approximately  $3.6 million in the first quarter of 2003 as compared
to amounts separately reported by NL.

Component products



                                              Three months ended
                                                     March 31,                %
                                               2002          2003           Change
                                               ----          ----           ------
                                                (In millions)

                                                                      
Net sales ..........................          $48.5          $51.0            +5%
Operating income ...................            2.1            1.3           -37%


     Component products sales increased in the first quarter of 2003 compared to
the first quarter of 2002 due  primarily to the  favorable  effect of changes in
foreign currency  exchange rates, as discussed below, and to a lesser extent due
to increased sales volumes and selling prices for precision  ball-bearing  slide
products.   Sales  of  slide  and  security  products   increased  13%  and  1%,
respectively,  in the first  quarter of 2003  compared  to the first  quarter of
2002. Sales of ergonomic products decreased 13% due to lower sales volumes.

     Despite the increase in sales,  operating  income declined due primarily to
unfavorable changes in product mix (with a lower mix of higher-margin  ergonomic
product  sales) and costs  associated  with the  consolidation  of  CompX's  two
Canadian  facilities  into one facility,  as well as the  unfavorable  effect of
fluctuations  in foreign  currency  exchange  rates  discussed  below.  Expenses
associated with the Canadian plant  consolidation,  which commenced in the first
quarter of 2003, were approximately $400,000.

     CompX has  substantial  operations  and assets  located  outside the United
States (principally in Canada, The Netherlands and Taiwan). A portion of CompX's
sales generated from its non-U.S. operations are denominated in currencies other
than the U.S.  dollar,  principally  the Canadian  dollar,  the euro and the New
Taiwan  dollar.  In  addition,  a portion of CompX's  sales  generated  from its
non-U.S.  operations (principally in Canada) are denominated in the U.S. dollar.
Most  raw  materials,  labor  and  other  production  costs  for  such  non-U.S.
operations are  denominated  primarily in local  currencies.  Consequently,  the
translated U.S. dollar value of CompX's foreign sales and operating  results are
subject  to  currency  exchange  rate   fluctuations   which  may  favorably  or
unfavorably   impact  reported   earnings  and  may  affect   comparability   of
period-to-period  operating results.  During the first quarter of 2003, currency
exchange  rate  fluctuations  of the  Canadian  dollar  and the euro  positively
impacted  component  products sales  comparisons  with the first quarter of 2002
(principally  with  respect  to slide  products),  but  currency  exchange  rate
fluctuations  of the  Canadian  dollar,  the New  Taiwan  dollar  and  the  euro
negatively impacted component products operating income comparisons for the same
periods. Excluding the effects of currency,  component products sales would have
increased  only 2% in the first  quarter of 2003  compared to the same period in
2002, and operating income would have declined only 3%.

     CompX expects to complete the  consolidation of its Canadian  facilities in
the second  quarter of 2003.  Expenses  associated  with the  consolidation  are
expected  to be less in the  second  quarter  of 2003 as  compared  to the first
quarter of the year.  Benefits associated with the consolidation are expected to
begin to be realized in the second half of 2003.

     CompX expects the current weak economic  cycle will continue and negatively
impact its results  for the  remainder  of 2003.  Given the  uncertainty  of the
overall economic  conditions and that a significant portion of CompX's sales are
derived from the office  furniture  industry (which tends to lag in its recovery
behind the rest of the  economy),  CompX  continues  to  emphasize  its focus on
business opportunities outside of the office furniture industry. Additional cost
evaluations  are  under  review,   which  could  result  in  charges  for  asset
impairment, including goodwill, and other expenses in future quarters.

Waste management



                                                           Three months ended
                                                                March 31,
                                                         2002              2003
                                                         ----              ----
                                                               (In millions)

                                                                     
Net sales ..................................             $2.8              $1.4
Operating loss .............................             (2.0)             (2.0)


     Waste  management  sales decreased in the first quarter of 2003 compared to
the first  quarter of 2002 due to  continued  weak  demand for waste  management
services.  Despite the decline in sales, the waste management  operating loss in
the  first  quarter  of 2003 was  comparable  to the same  period in 2002 due to
continued emphasis on cost controls. Waste Control Specialists also continues to
explore opportunities to obtain certain types of new business that, if obtained,
could  increase  its sales and  operating  profits in the second half of 2003 as
compared to the first half of the year.

     Waste  Control  Specialists  currently has permits which allow it to treat,
store and dispose of a broad range of hazardous and toxic  wastes,  and to treat
and store a broad range of low-level  and mixed  radioactive  wastes.  The waste
management  industry  currently is experiencing a relative decline in the number
of environmental remediation projects generating wastes. In addition, efforts on
the part of generators to reduce the volume of waste and/or manage wastes onsite
at  their  facilities  also  has  resulted  in weak  demand  for  Waste  Control
Specialists' waste management services. These factors have led to reduced demand
and increased downward price pressure for waste management services. While Waste
Control Specialists believes its broad range of authorizations for the treatment
and storage of low-level and mixed  radioactive  waste streams  provides certain
competitive  advantages,  a key element of Waste Control Specialists'  long-term
strategy to provide  "one-stop  shopping"  for  hazardous,  low-level  and mixed
radioactive wastes includes obtaining additional  regulatory  authorizations for
the disposal of low-level and mixed radioactive wastes.

     The current state law in Texas (where Waste Control  Specialists'  disposal
facility is located) currently  prohibits the applicable Texas regulatory agency
from issuing a license for the disposal of low-level and mixed radioactive waste
to a private enterprise  operating a disposal facility in Texas.  During the two
previous Texas  legislative  sessions,  which ended in May 1999 and 2001,  Waste
Control  Specialists  supported a proposed  change in state law that would allow
the regulatory agency to issue a low-level radioactive waste disposal license to
a private  entity.  Both  legislative  sessions ended without any such change in
state law. The 2003 session of the Texas legislature is currently in session and
is again  considering  a  similar  change  in state  law,  which  Waste  Control
Specialists  supports.  There  can be no  assurance  that the  state law will be
changed or,  assuming the state law is changed,  that Waste Control  Specialists
can be successful in obtaining any future license.

     Waste Control  Specialists is continuing its attempts to increase its sales
volumes from waste  streams that conform to  authorizations  it currently has in
place.  Waste Control  Specialists is also continuing to identify  certain waste
streams, and attempt to obtain modifications to its current permits,  that would
allow for  treatment,  storage and disposal of additional  types of wastes.  The
ability of Waste Control Specialists to achieve increased sales volumes of these
waste streams,  together with improved  operating  efficiencies  through further
cost reductions and increased  capacity  utilization,  are important  factors in
Waste Control  Specialists'  ability to achieve improved cash flows. The Company
currently  believes Waste Control  Specialists  can become a viable,  profitable
operation,  even if the current Texas state law discussed  above is not amended.
However,  there can be no assurance that Waste Control Specialists' efforts will
prove successful in improving its cash flows.  Valhi has in the past, and may in
the  future,  consider  strategic  alternatives  with  respect to Waste  Control
Specialists.  There can be no assurance that the Company would not report a loss
with respect to any such strategic transaction.






Equity in earnings of TIMET



                                                             Three months ended
                                                                   March 31,
                                                               2002        2003
                                                               ----        ----
                                                                (In millions)

TIMET historical:
                                                                    
  Net sales .............................................     $104.4      $ 99.3

  Operating loss ........................................     $ (4.7)     $ (8.1)
  Impairment of convertible preferred securities ........      (27.5)       --
  Other general corporate, net ..........................        (.6)        (.5)
  Interest expense ......................................        (.8)        (.7)
                                                              ------      ------

                                                               (33.6)       (9.3)

  Income tax benefit (expense) ..........................        1.5         (.5)
  Minority interest .....................................       (4.0)       (3.6)
                                                              ------      ------

    Loss before cumulative effect of change in
     accounting principles ..............................     $(36.1)     $(13.4)
                                                              ======      ======

Equity in losses of TIMET ...............................     $(11.8)     $ (2.8)
                                                              ======      ======


     TIMET  reported  lower sales,  and a higher  operating  loss,  in the first
quarter of 2003 as compared to the first quarter of 2002.  The decrease in sales
was due  principally  to a 14% decrease in TIMET's mill product sales volume and
changes in customer and product mix.  During the first quarter of 2003,  TIMET's
mill product  selling  prices  (expressed in U.S.  dollars using actual  foreign
currency exchange rates prevailing during the respective  periods)  decreased 1%
as compared to the first quarter of 2002. In billing  currencies  (which exclude
the effects of  fluctuations  in the value of the U.S.  dollar relative to other
currencies),  TIMET's mill product  selling prices  decreased 6% compared to the
first quarter of 2002. During the first quarter of 2003,  TIMET's melted product
sales volumes  increased  53% compared to the first quarter of 2002,  and melted
product selling prices decreased 12%. Substantially all melted products are sold
in U.S.  dollars.  TIMET's  operating  income  comparisons  were also negatively
impacted  by reduced  manufacturing  efficiencies  due to  decreased  production
levels in 2003, as average plant  operating  rates declined from 64% of capacity
in the first quarter of 2002 to 52% in the first quarter of 2003.

     The percentage changes in TIMET's average selling prices for its melted and
mill  products  discussed  above have been  calculated  to exclude the effect of
changes in product mix during the respective periods.  Expressed in U.S. dollars
and based upon TIMET's actual product mix during the respective periods, TIMET's
average  selling prices for mill products in the first quarter of 2003 increased
7% compared to the first  quarter of 2002,  and average  selling  prices for its
melted products decreased 16%.

     TIMET's  results  in the first  quarter  of 2002  include  a $27.5  million
provision for an other than  temporary  impairment of TIMET's  investment in the
convertible  preferred  securities of Special Metals  Corporation.  In addition,
TIMET's effective income tax rate in both 2002 and 2003 varies from the 35% U.S.
federal  statutory  income  tax  rate  because  TIMET  has  concluded  it is not
currently appropriate to recognize an income tax benefit related to its U.S. and
U.K. losses under the "more-likely-than-not" recognition criteria.

     TIMET is the  primary  obligor on two $1.5  million  workers'  compensation
bonds issued on behalf of a former subsidiary that TIMET sold in 1989. The bonds
were  provided as part of the  conditions  imposed on the former  subsidiary  in
order  to  self-insure  its  workers'  compensation   obligations.   The  former
subsidiary  filed  for  Chapter  11  bankruptcy  protection  in July  2001,  and
discontinued payment on the underlying workers'  compensation claims in November
2001.  During 2002,  TIMET  received  notices that the issuers of the bonds were
required to make  payments on one of the bonds with  respect to certain of these
claims and were  requesting  reimbursement  from TIMET.  Based upon current loss
projections,  TIMET accrued $1.5 million for this matter in 2002.  Through March
31, 2003,  TIMET has  reimbursed  the issuer  approximately  $500,000 under this
bond. At this time, TIMET  understands that one minor claim (which TIMET expects
to recur  annually) has been submitted  under the second bond, and such claim is
currently  under  review.  No payments have been made as of March 31, 2003 under
this  claim,  and no  additional  claims  under the  second  bond are  currently
anticipated. Accordingly, TIMET has recorded no accrual for any potential claims
that could be filed  under the  second  bond.  TIMET may  revise  its  estimated
liability  under these bonds in the future as  additional  facts become known or
claims develop.

     As of March 31,  2003,  TIMET had $2.2  million  accrued  for  pending  and
potential future claims associated with certain standard grade titanium produced
by TIMET,  which was  subsequently  found to contain  tungsten  inclusions  as a
result of tungsten  contaminated  silicon purchased from an outside vendor. This
amount represents  TIMET's best estimate of the most likely amount of loss to be
incurred. This amount does not represent the maximum possible loss (which is not
possible for TIMET to estimate at this time) and may be periodically  revised in
the future as more facts become known. As of March 31, 2003,  TIMET has received
claims  aggregating  approximately  $5 million and has made settlement  payments
aggregating  $600,000.  Pending claims are being  investigated  and  negotiated.
TIMET  believes that certain claims are without merit or can be settled for less
than the amount of the original claim.  There is no assurance that all potential
claims have been submitted to TIMET.  TIMET has filed suit seeking full recovery
from its silicon  supplier  for any  liability  TIMET might  incur,  although no
assurances can be given that TIMET will ultimately be able to recover all or any
portion of such amounts.  In April 2003,  TIMET received notice that the silicon
supplier had filed a voluntary petition in bankruptcy under Chapter 11. TIMET is
currently investigating what effect, if any, this bankruptcy may have on TIMET's
potential recovery. TIMET has not recorded any recoveries related to this matter
as of March 31, 2003.

     Commercial  airlines will continue to face unprecedented  challenges during
2003.  Global  conflicts,  the threat of terrorist  attacks,  a sluggish  global
economy and the outbreak of the Severe Acute Respiratory Syndrome ("SARS") virus
have all contributed to lower airline  traffic levels.  Traffic results from the
major U.S.  airlines,  despite  showing  improvement  in the months  immediately
following  the  terrorist  attacks in the U.S.,  have not returned to pre-attack
levels. As a result,  according to The Airline Monitor,  the major U.S. airlines
recorded  operating  losses of  approximately  $9 billion  in 2002 after  losing
nearly $11  billion in 2001.  Four  airlines  based in North  America  have been
forced to seek legal protection from their  creditors.  The most recent forecast
of  large  commercial  aircraft  deliveries  published  by The  Airline  Monitor
projects 2003  deliveries  for Boeing and Airbus to be 580 airplanes and to fall
slightly  in 2004 to 570  airplanes.  However,  these  projections  do not fully
incorporate  the potential  adverse  impacts of the worldwide  events  discussed
above.  Finally,  the current  weakened  state of the economy  could prolong any
meaningful  recovery in airline passenger traffic and demand for titanium in the
commercial aerospace market.

     TIMET  currently  expects  that its  sales  for the full  year 2003 will be
approximately $365 million to $375 million,  principally as a result of expected
increased  volumes for both mill and melt  products.  TIMET's mill product sales
volumes in 2003 are expected to approximate  9,200 metric tons, which reflects a
4% increase over 2002 levels.  Melted product sales volumes in 2003 are expected
to  approximate  3,500 metric  tons,  which  reflects a 46%  increase  over 2002
levels.  These sales volume gains are being  driven  principally  by a return to
more  normalized  inventory  levels  within the  aerospace  market supply chain,
increased military  aerospace business and gains in commercial  aerospace market
share.

     TIMET's  operating  margins are affected by a number of factors  including,
among others,  customer and product mix, material yields, plant operating rates,
raw material  costs,  labor and energy costs.  Raw material costs  represent the
largest  portion of  TIMET's  manufacturing  cost  structure.  TIMET  expects to
manufacture a significant  portion of its titanium  sponge  requirements in 2003
and purchase the balance.

     TIMET expects the aggregate cost of purchased  sponge to remain  relatively
stable in 2003.  TIMET is experiencing  higher prices for certain types of scrap
but has mitigated  those increased costs by utilizing other cheaper raw material
inputs. Overall, TIMET expects its capacity utilization should average about 50%
in 2003.  However,  TIMET's  practical  capacity  utilization  measures can vary
significantly based on product mix. TIMET has implemented a number of actions to
reduce its manufacturing costs, including supplier price concessions,  stringent
spending  controls  and  programs to improve  manufacturing  yields.  These cost
reduction  efforts have improved gross  margins,  and TIMET now expects that its
gross margins will be near break even for the year.

     TIMET  anticipates  that Boeing will purchase  about 0.8 million  pounds of
product  in 2003  under its  long-term  supply  agreement  with  TIMET.  At this
projected  order level,  TIMET expects to recognize  about $25 million of income
under the take-or-pay provisions of such contract in 2003,  substantially all of
which is expected to be recognized in the third and fourth quarters of 2003. Any
such earnings will be reported as operating income,  but will not be included in
sales revenue, sales volume or gross margin.

     TIMET  anticipates  its  effective  consolidated  income  tax rate  will be
significantly  below the U.S.  statutory  rate,  because  it does not  expect to
record any income tax benefit on U.S. or U.K. losses generated in 2003.

     TIMET  expects to report an  operating  loss in 2003 of $10  million to $20
million, and a net loss of $30 million to $40 million,  excluding the effects of
any  potential   restructuring  or  other  special   charges.   TIMET  currently
anticipates  its results in the last half of 2003 will be  improved  compared to
the first half because of the estimated  income  expected to be earned under the
take-or-pay  provisions of the Boeing agreement and, to a lesser extent, because
of cost reduction efforts.

     TIMET's  outlook  for 2003  remains  difficult  given the  softness  in the
commercial  aerospace market.  TIMET is committed to increasing the scope of its
cost reduction  efforts.  On a longer-term  basis,  TIMET  continues to evaluate
certain facility and product line consolidation opportunities toward the goal of
meaningfully reducing its fixed cost structure. Despite the current difficulties
facing aerospace  manufacturers and TIMET,  TIMET believes the titanium industry
has a  promising  future  once  aircraft  deliveries  eventually  return to more
healthy  levels and  because  of  promising  growth  opportunities  in  military
aerospace and emerging markets. TIMET remains committed to positioning itself to
take advantage of those opportunities.

     The Company  accounts for its interest in TIMET by the equity  method.  The
Company's  equity in earnings of TIMET  differs  from the amounts  that would be
expected  by   applying   the   Company's   ownership   percentage   to  TIMET's
separately-reported  earnings  because of the effect of amortization of purchase
accounting  adjustments  made by the Company in  conjunction  with the Company's
acquisitions of its interests in TIMET.  Amortization of such basis  differences
generally  increases  earnings  (or  reduces  losses)  attributable  to TIMET as
reported by the  Company,  and  aggregated  $2.1 million and $2.5 million in the
first quarter of 2002 and 2003, respectively.

     The Company periodically  evaluates the net carrying value of its long-term
assets,  including its  investment in TIMET,  to determine if there has been any
decline in value below its amortized cost basis that is other than temporary and
would,  therefore,  require  a  write-down  which  would be  accounted  for as a
realized  loss.  At March 31, 2003,  the  Company's  net  carrying  value of its
investment in TIMET was $8.08 per share  compared to a NYSE market price at that
date of $21.13 per share.  The Company will continue to monitor and evaluate the
value of its  investment  in  TIMET.  In the event the  Company  determines  any
decline in value of its  investment  in TIMET below its net  carrying  value has
occurred which is other than temporary, the Company would report a write-down at
that time.

General corporate and other items

     General corporate interest and dividend income.  General corporate interest
and dividend income decreased in the first quarter of 2003 compared to the first
quarter of 2002 due to a lower average level of invested funds and lower average
yields.  Aggregate general  corporate  interest and dividend income is currently
expected to continue to be lower during the  remainder of 2003  compared to same
periods  in 2002  due  primarily  to a  lower  amount  of  funds  available  for
investment and lower average interest rates.

     Securities transactions.  Securities transaction gains in the first quarter
of 2003 are comprised  principally of a $316,000 gain related to NL's receipt of
shares of Valhi common stock in exchange for shares of Tremont common stock held
directly or indirectly by NL (such gain being  attributable  to NL  stockholders
other than the Company).

     General corporate  expenses.  Net general  corporate  expenses in the first
quarter of 2003 were  higher  than the first  quarter of 2002 due  primarily  to
higher environmental  remediation expenses of NL. In addition,  NL's $20 million
of  proceeds  from the  disposal of its  specialty  chemicals  business  unit in
January 1998 related to its agreement not to compete in the rheological products
business  was being  recognized  as a  component  of  general  corporate  income
(expense) ratably over the five-year  non-compete  period ending in January 2003
($1 million  recognized in the first quarter of 2002 and $333,000  recognized in
the first quarter of 2003). See Note 8 to the Consolidated Financial Statements.
Net general corporate  expenses in 2003 are currently expected to continue to be
higher  during the  remainder of 2003  compared to the same periods in 2002,  in
part due to the effect of recognizing no more income related to NL's non-compete
agreement as well as higher expected legal and environmental expenses of NL.

     Interest  expense.  Interest  expense  in the  first  quarter  of 2003  was
comparable  to the same period in 2002 due primarily to the net effects of lower
average  levels  of  indebtedness  of Valhi  parent,  higher  average  levels of
indebtedness of NL and lower average interest rates on NL indebtedness. Assuming
interest  rates do not  increase  significantly  from current  levels,  interest
expense in the  remainder  of 2003 is expected to  continue to  approximate  the
amounts for the same periods in 2002.

     Provision  for income  taxes.  The  principal  reasons  for the  difference
between the Company's  effective income tax rates and the U.S. federal statutory
income  tax  rates  are  explained  in  Note  11 to the  Consolidated  Financial
Statements.  Income tax rates vary by jurisdiction  (country and/or state),  and
relative  changes in the  geographic mix of the Company's  pre-tax  earnings can
result in fluctuations in the effective income tax rate.

     During the first quarter of 2003, NL reduced its deferred  income tax asset
valuation  allowance  by  approximately  $700,000,  primarily  as  a  result  of
utilization  of certain  income tax  attributes  for which the  benefit  had not
previously been recognized.

     Minority interest.  See Note 12 to the Consolidated  Financial  Statements.
Minority   interest   in  NL's   subsidiaries   relates   principally   to  NL's
majority-owned  environmental management subsidiary, NL Environmental Management
Services,  Inc.  ("EMS").  EMS was  established  in  1998,  at  which  time  EMS
contractually assumed certain of NL's environmental  liabilities.  EMS' earnings
are based, in part, upon its ability to favorably  resolve these  liabilities on
an aggregate  basis. The shareholders of EMS, other than NL, actively manage the
environmental  liabilities  and  share in 39% of EMS'  cumulative  earnings.  NL
continues to consolidate EMS and provides accruals for the reasonably  estimable
costs for the settlement of EMS' environmental liabilities, as discussed below.

     As previously  reported,  Waste Control Specialists was formed by Valhi and
another entity in 1995. Waste Control Specialists assumed certain liabilities of
the other owner and such  liabilities  exceeded the carrying value of the assets
contributed  by the other  owner.  Since its  inception in 1995,  Waste  Control
Specialists  has  reported  aggregate  net  losses.  Consequently,  all of Waste
Control Specialists aggregate,  inception-to-date net losses have accrued to the
Company for financial reporting  purposes,  and all of Waste Control Specialists
future net income or net losses  will also  accrue to the  Company  until  Waste
Control  Specialists  reports  positive equity  attributable to the other owner.
Accordingly,  no minority  interest in Waste Control  Specialists' net assets or
net earnings (losses) is reported at March 31, 2003.

     Following  completion of the merger  transactions  in which Tremont  became
wholly owned by Valhi in February 2003,  the Company no longer reports  minority
interest in  Tremont's  net assets or earnings.  See Note 2 to the  Consolidated
Financial Statements.

     Accounting principle newly adopted in 2003. See Note 13 to the Consolidated
Financial Statements.

LIQUIDITY AND CAPITAL RESOURCES:

Consolidated cash flows

     Operating  activities.  Trends  in cash  flows  from  operating  activities
(excluding the impact of significant asset  dispositions and relative changes in
assets  and  liabilities)  are  generally  similar  to trends  in the  Company's
earnings. Changes in assets and liabilities can significantly affect comparisons
of cash flow from  operating  activities  from  period to period  and  generally
result from the timing of production,  sales, purchases and income tax payments.
For example, relative changes in assets and liabilities resulted in a net use of
cash of $34.6 million in the first quarter of 2003 compared to a net use of cash
of $5.5 million in the first  quarter of 2002,  with  substantially  all of such
relative change related to NL's operations.

     Certain items included in the determination of net income are non-cash, and
therefore  such items have no impact on cash  flows from  operating  activities.
Non-cash items included in the determination of net income include depreciation,
depletion and amortization expense,  non-cash interest expense, asset impairment
charges  and  unrealized  securities  transactions  gains and  losses.  Non-cash
interest   expense  relates   principally  to  Valhi  and  NL  and  consists  of
amortization of original issue discount on certain indebtedness and amortization
of deferred financing costs.

     Certain other items included in the determination of net income may have an
impact on cash flows from operating activities,  but the impact of such items on
cash  flows from  operating  activities  will  differ  from their  impact on net
income. For example, equity in earnings of affiliates will generally differ from
the amount of distributions received from such affiliates,  and equity in losses
of affiliates does not necessarily  result in a current cash outlay paid to such
affiliates.  The amount of periodic  defined  benefit  pension  plan expense and
periodic  OPEB  expense  depends  upon a number of  factors,  including  certain
actuarial assumptions,  and changes in such actuarial assumptions will result in
a change in the  reported  expense.  In  addition,  the amount of such  periodic
expense  generally  differs from the  outflows of cash  required to be currently
paid  for  such  benefits.  Also,  proceeds  from  the  disposal  of  marketable
securities  classified as trading securities are reported as a component of cash
flows from operating  activities,  and such proceeds will generally  differ from
the amount of the related gain or loss on disposal.

     Certain  other items  included in the  determination  of net income have no
impact on cash flows from  operating  activities,  but such items do impact cash
flows  from  investing  activities  (although  their  impact on such cash  flows
differs from their impact on net income). For example, realized gains and losses
from the disposal of  available-for-sale  marketable  securities  and long-lived
assets are included in the  determination  of net income,  although the proceeds
from  any  such  disposal  are  shown  as  part  of cash  flows  from  investing
activities.

     Investing  and  financing  activities.  Approximately  74% of the Company's
consolidated capital expenditures in the first quarter of 2003 relate to NL, 23%
relate to CompX and  substantially  all of the remainder relate to Waste Control
Specialists.

     During the first quarter of 2003, the Company  purchased  additional shares
of TIMET common stock for $172,000.

     During the first quarter of 2003,  (i) Valhi repaid a net $9 million of its
short-term demand loans from Contran, (ii) CompX borrowed a net $1 million under
its revolving bank credit facility and (iii) NL borrowed an aggregate of euro 15
million ($16 million when borrowed) of borrowings  under its European  revolving
bank credit facility.

     At March 31, 2003, unused credit available under existing credit facilities
approximated  $167.4 million,  which was comprised of $15.5 million available to
CompX under its new revolving  credit  facility,  $43.0 million  available to NL
under non-U.S.  credit facilities,  $40.0 million available to NL under its U.S.
credit  facility and $68.9 million  available to Valhi under its revolving  bank
credit facility.






Chemicals - NL Industries

     At March 31,  2003,  NL had cash,  cash  equivalents  and  marketable  debt
securities of $113 million, including restricted balances of $66 million, and NL
had $83 million  available  for  borrowing  under its U.S. and  non-U.S.  credit
facilities.

     Certain of NL's U.S.  and non-U.S.  tax returns are being  examined and tax
authorities have or may propose tax deficiencies,  including  non-income related
items and interest.

o    NL's and EMS' 1998 U.S.  federal  income tax returns are being  examined by
     the U.S. tax  authorities,  and NL and EMS have granted  extensions  of the
     statute of  limitations  for  assessments of tax with respect to their 1998
     and 1999 income tax returns until September 30, 2004. Based upon the course
     of the examination, NL anticipated that the IRS would propose a substantial
     tax   deficiency,   including   penalties  and   interest,   related  to  a
     restructuring transaction.  In an effort to avoid protracted litigation and
     minimize the hazards of such litigation,  NL applied to take part in an IRS
     settlement   initiative   applicable   to   transactions   similar  to  the
     restructuring transaction,  and in April 2003 NL received notification from
     the IRS that NL had been accepted into such  settlement  initiative.  Under
     the initiative, no penalties will be assessed and final settlement with the
     IRS is to be reached  through  negotiation  and,  if  necessary,  through a
     specified  arbitration  procedure.  NL anticipates  that  settlement of the
     matter  will  likely  occur in 2004,  resulting  in payments of federal and
     state tax and interest ranging from $33 million to $45 million.  Additional
     payments in later years may be required as part of the  settlement.  NL has
     provided  adequate  accruals  to  cover  the  currently  expected  range of
     settlement outcomes.

o    NL has received preliminary tax assessments for the years 1991 to 1997 from
     the Belgian tax authorities  proposing tax deficiencies,  including related
     interest,  of  approximately  euro 10.4  million  ($11 million at March 31,
     2003). NL has filed protests to the assessments for the years 1991 to 1997.
     NL is in discussions  with the Belgian tax  authorities and believes that a
     significant  portion of the assessments is without merit. In April 2003, NL
     received a notification from the Belgian tax authorities of their intent to
     assess a tax  deficiency  related  to 1999  that,  including  interest,  is
     expected to  approximate  euro 12 million  ($13  million).  NL believes the
     proposed  assessment is without merit, and in April 2003 NL filed a written
     response in opposition to the notification of intent to assess.

o    NL has received a notification  from the Norwegian tax authorities of their
     intent to assess tax  deficiencies of  approximately  kroner 12 million ($2
     million)  relating to 1998 through  2000.  NL has objected to this proposed
     assessment in a written response to the Norwegian tax authorities.

o    In the first quarter of 2003, NL was notified by the German  federal fiscal
     court that they had ruled in NL's favor  concerning a claim for refund suit
     in which NL sought  refunds of prior  taxes paid  during the  periods  1990
     through 1997. NL expects to file amended  German tax returns  claiming such
     tax  refunds  for all years  affected  by the  court's  decision,  which is
     expected to result in a net refund of taxes and  interest of  approximately
     $30 million.  As of March 31, 2003, NL has not reflected this tax refund in
     its consolidated  financial statements and expects to reflect the refund in
     its consolidated financial statements once certain procedural  requirements
     are satisfied,  including a review of the amended German tax returns by the
     German tax authorities.

No assurance  can be given that these tax matters will be resolved in NL's favor
in view of the inherent uncertainties involved in settlement initiatives,  court
and tax  proceedings.  NL believes  that it has provided  adequate  accruals for
additional taxes and related  interest expense which may ultimately  result from
all such  examinations  and  believes  that  the  ultimate  disposition  of such
examinations  should  not have a  material  adverse  effect on its  consolidated
financial position, results of operations or liquidity.

     At March 31, 2003, NL had the equivalent of  approximately  $451 million of
income tax loss  carryforwards in Germany with no expiration date.  However,  NL
has provided a deferred tax valuation  allowance  against  substantially  all of
these income tax loss  carryforwards  because NL currently  believes they do not
meet  the  "more-likely-than-not"  recognition  criteria.  In 2002,  the  German
federal government had proposed certain changes to its income tax law, including
a proposal  that would have imposed  limitations  on the annual  utilization  of
income  tax  loss  carryforwards.   Such  proposal,   if  enacted,   would  have
significantly  affected NL's future income tax expense and cash tax payments. In
April 2003,  the German  federal  government  passed a new tax law that does not
contain the provision  that would have  restricted  the  utilization of tax loss
carryforwards.  Furthermore,  the  provisions  contained  in the new law are not
expected to materially impact NL's income tax expense or cash tax payments.

     NL has been  named as a  defendant,  PRP,  or  both,  in a number  of legal
proceedings  associated  with  environmental  matters,  including waste disposal
sites, mining locations and facilities  currently or previously owned,  operated
or used by NL,  certain  of  which  are on the  U.S.  EPA's  Superfund  National
Priorities List or similar state lists.  On a quarterly  basis, NL evaluates the
potential  range of its  liability  at sites where it has been named as a PRP or
defendant,  including  sites  for  which  EMS  has  contractually  assumed  NL's
obligation. NL believes it has provided adequate accruals ($104 million at March
31, 2003) for  reasonably  estimable  costs of such  matters,  but NL's ultimate
liability may be affected by a number of factors,  including changes in remedial
alternatives  and  costs,  the  allocation  of such  costs  among  PRPs  and the
financial  viability of other PRPs.  It is not possible to estimate the range of
costs for certain sites. The upper end of the range of reasonably possible costs
to NL for sites for which it is possible to estimate costs is approximately $145
million.  NL's estimates of such liabilities have not been discounted to present
value,  and other than certain  previously-reported  settlements with respect to
certain of NL's former insurance  carriers,  NL has not recognized any insurance
recoveries.  No assurance can be given that actual costs will not exceed accrued
amounts  or the upper end of the range for sites for which  estimates  have been
made, and no assurance can be given that costs will not be incurred with respect
to sites as to which no estimate  presently  can be made. NL is also a defendant
in a number  of legal  proceedings  seeking  damages  for  personal  injury  and
property damage allegedly  arising from the sale of lead pigments and lead-based
paints. There is no assurance that NL will not incur future liability in respect
of this pending  litigation  in view of the inherent  uncertainties  involved in
court and jury rulings in pending and possible future cases. However,  based on,
among other things, the results of such litigation to date, NL believes that the
pending lead pigment and lead-based  paint  litigation is without merit.  NL has
not  accrued  any amounts for the  pending  lead  pigment and  lead-based  paint
litigation.  Liability that may result,  if any, cannot reasonably be estimated.
In addition,  various legislation and administrative regulations have, from time
to time,  been enacted or proposed that seek to impose  various  obligations  on
present  and former  manufacturers  of lead  pigment and  lead-based  paint with
respect to asserted health concerns associated with the use of such products and
to  effectively  overturn the precedent  set by court  decisions in which NL and
other  pigment  manufacturers  have been  successful.  Examples of such proposed
legislation  include bills which would permit civil liability for damages on the
basis of market  share,  rather  than  requiring  plaintiffs  to prove  that the
defendant's  product  caused the alleged  damage,  and bills which would  revive
actions  currently barred by the statute of limitations.  NL currently  believes
the disposition of all claims and disputes,  individually  and in the aggregate,
should  not  have  a  material  adverse  effect  on its  consolidated  financial
position,  results of operations or  liquidity.  There can be no assurance  that
additional matters of these types will not arise in the future.

     At March  31,  2003,  NL had $57  million  in cash,  cash  equivalents  and
marketable debt securities held by certain special purpose trusts, the assets of
which  can  only  be  used  to pay for  certain  of  NL's  future  environmental
remediation and other environmental expenditures.

     NL periodically evaluates its liquidity  requirements,  alternative uses of
capital,  its dividend  policy,  capital needs and  availability of resources in
view of,  among other  things,  its  dividend  policy,  debt service and capital
expenditure  requirements and estimated future operating cash flows. As a result
of this  process,  NL has in the  past  and may in the  future  seek to  reduce,
refinance,  repurchase or restructure  indebtedness,  raise additional  capital,
issue additional  securities,  repurchase shares of its common stock, modify its
dividend policy, restructure ownership interests, sell interests in subsidiaries
or other assets,  or take a  combination  of such steps or other steps to manage
its liquidity and capital  resources.  In the normal course of its business,  NL
may review  opportunities  for the  acquisition,  divestiture,  joint venture or
other business  combinations in the chemicals  industry or other industries,  as
well as the  acquisition of interests in related  entities.  In the event of any
such transaction,  NL may consider using its available cash,  issuing its equity
securities  or  increasing  its  indebtedness  to the  extent  permitted  by the
agreements governing NL's existing debt.

Component products - CompX International

     CompX  believes that its cash on hand,  together with cash  generated  from
operations and borrowing  availability under its new bank credit facility,  will
be  sufficient  to meet CompX's  liquidity  needs for working  capital,  capital
expenditures,  debt service and dividends  for the  foreseeable  future.  To the
extent that CompX's actual operating results or developments differ from CompX's
expectations,  CompX's  liquidity could be adversely  affected.  In this regard,
during 2002 and the first quarter of 2003,  CompX's quarterly  dividend of $.125
per share exceeded CompX's  quarterly  earnings per share.  Depending on CompX's
future operations and cash  requirements,  CompX may decide to reduce or suspend
its quarterly dividend.

     CompX periodically evaluates its liquidity  requirements,  alternative uses
of  capital,  capital  needs and  available  resources  in view of,  among other
things,  its capital  expenditure  requirements,  dividend  policy and estimated
future operating cash flows. As a result of this process,  CompX has in the past
and may in the future seek to raise additional capital, refinance or restructure
indebtedness,   issue  additional   securities,   modify  its  dividend  policy,
repurchase  shares of its common  stock or take a  combination  of such steps or
other steps to manage its liquidity and capital resources.  In the normal course
of business,  CompX may review  opportunities  for  acquisitions,  divestitures,
joint  ventures  or  other  business  combinations  in  the  component  products
industry.  In the  event of any  such  transaction,  CompX  may  consider  using
available  cash,   issuing   additional  equity  securities  or  increasing  the
indebtedness of CompX or its subsidiaries.






Waste management - Waste Control Specialists

     At  March  31,  2003,  Waste  Control  Specialists'  indebtedness  consists
principally of $24 million of borrowings  owed to a  wholly-owned  subsidiary of
Valhi, all of which matures in November 2004. Such indebtedness is eliminated in
the Company's consolidated financial statements.  Waste Control Specialists will
likely borrow additional amounts during 2003 under its revolving credit facility
with such Valhi subsidiary.

TIMET

     At March 31,  2003,  TIMET  had net cash of  approximately  $11.9  million,
consisting of $14.7 million of debt (excluding TIMET's capital lease obligations
and TIMET's convertible preferred securities and deferred distributions thereon)
and $26.6  million of cash and cash  equivalents.  At March 31, 2003,  TIMET had
$132  million of  borrowing  availability  under its various  U.S.  and European
credit  agreements.  TIMET  presently  expects to  generate  $25  million to $35
million  in cash  flow  from  operations  during  2003,  principally  driven  by
reductions  in  working  capital,  especially  inventory,  and the  deferral  of
distributions on the convertible preferred securities, as discussed below. TIMET
received the 2003 advance of $27.7 million ($28.5 million less $800,000 for 2002
subcontractor purchases) from Boeing in early January 2003.

     TIMET is involved in various environmental,  contractual, product liability
and other claims,  disputes and litigation  incidental to its business including
those discussed above.  While TIMET's  management,  including  internal counsel,
currently  believes that the outcome of these matters,  individually  and in the
aggregate,  will not have a  material  adverse  effect on  TIMET's  consolidated
financial  position,  liquidity or overall trends in results of operations,  all
such matters are subject to inherent uncertainties.  Were an unfavorable outcome
to occur in any given  period,  it is  possible  that it could  have a  material
adverse impact on TIMET's  consolidated results of operations or cash flows in a
particular period.

     At March 31,  2003,  TIMET had  accrued an  aggregate  of $4.3  million for
environmental matters,  including the previously-reported matter relating to the
site at its Nevada facility.  TIMET records liabilities related to environmental
remediation  obligations  when estimated  future  expenditures  are probable and
reasonably estimable.  Such accruals are adjusted as further information becomes
available  or  circumstances  change.  Estimated  future  expenditures  are  not
discounted to their present  value.  It is not possible to estimate the range of
costs  for  certain  sites.  The  imposition  of  more  stringent  standards  or
requirements  under  environmental  laws or  regulations,  the results of future
testing and  analysis  undertaken  by TIMET at its  operating  facilities,  or a
determination that TIMET is potentially responsible for the release of hazardous
substances  at other sites,  could result in  expenditures  in excess of amounts
currently  estimated to be required for such matters.  No assurance can be given
that  actual  costs  will not exceed  accrued  amounts or that costs will not be
incurred  with  respect to sites as to which no problem  is  currently  known or
where no estimate can presently be made. Further, there can be no assurance that
additional environmental matters will not arise in the future.

     TIMET records liabilities related to legal proceedings when estimated costs
are probable and  reasonably  estimable.  Such  accruals are adjusted as further
information  becomes available or circumstances  change.  Estimated future costs
are not  discounted to their present  value.  It is not possible to estimate the
range of costs for certain matters.  No assurance can be given that actual costs
will not exceed accrued  amounts or that costs will not be incurred with respect
to matters as to which no problem is  currently  known or where no estimate  can
presently be made.  Further,  there can be no assurance  that  additional  legal
proceedings will not arise in the future.

     At March 31, 2003,  TIMET had 4,024,820  shares  outstanding  of its 6.625%
convertible  preferred  securities,  representing  an aggregate  $201.2  million
liquidation  amount,  that mature in 2026.  Each  security is  convertible  into
shares  of TIMET  common  stock at a  conversion  rate of .1339  shares of TIMET
common stock per convertible  preferred  security.  Such  convertible  preferred
securities  do not require  principal  amortization,  and TIMET has the right to
defer  distributions  on the  convertible  preferred  securities for one or more
quarters of up to 20 consecutive  quarters,  provided that such deferral  period
may not extend past the 2026  maturity  date.  TIMET is prohibited  from,  among
other things, paying dividends on its common stock while distributions are being
deferred on the convertible preferred securities. In October 2002, TIMET elected
to exercise its right to defer future distributions on its convertible preferred
securities for a period of up to 20  consecutive  quarters.  Distributions  will
continue  to accrue at the  coupon  rate on the  liquidation  amount  and unpaid
distributions.  This  deferral was effective  starting with TIMET's  December 1,
2002 scheduled payment.  TIMET may consider resuming payment of distributions on
the convertible  preferred  securities once the outlook for TIMET's results from
operations  improves  substantially.  Since TIMET  exercised  its right to defer
distributions,  it is  unable  to,  among  other  things,  pay  dividends  on or
reacquire  its capital  stock during the  deferral  period.  In May 2003,  Valhi
commenced  a  tender  offer  to  purchase  up to 1  million  shares  of  TIMET's
convertible preferred securities ($50 million aggregate liquidation amount) at a
cash price of $10 per share. The tender offer, unless extended by Valhi, expires
on June 2, 2003. See "-- General Corporate - Valhi."

     TIMET periodically evaluates its liquidity requirements,  capital needs and
availability of resources in view of, among other things,  its alternative  uses
of capital, debt service requirements,  the cost of debt and equity capital, and
estimated future operating cash flows. As a result of this process, TIMET has in
the past and may in the  future  seek to raise  additional  capital,  modify its
common and preferred dividend policies,  restructure ownership interests, incur,
refinance or restructure indebtedness,  repurchase shares of capital stock, sell
assets, or take a combination of such steps or other steps to increase or manage
its liquidity  and capital  resources.  In the normal course of business,  TIMET
investigates,  evaluates,  discusses and engages in acquisition,  joint venture,
strategic  relationship  and other  business  combination  opportunities  in the
titanium,  specialty  metal and  other  industries.  In the event of any  future
acquisition   or  joint  venture   opportunities,   TIMET  may  consider   using
then-available  liquidity,  issuing  equity  securities or incurring  additional
indebtedness.

Tremont LLC

     As  previously  reported,  in July 2000  Tremont  entered  into a voluntary
settlement  agreement with the Arkansas Department of Environmental  Quality and
certain other PRPs  pursuant to which Tremont and the other PRPs will  undertake
certain  investigatory  and interim remedial  activities at a former mining site
located in Hot Springs County, Arkansas.  Tremont currently believes that it has
accrued  adequate amounts ($1.3 million at March 31, 2003) to cover its share of
probable  and  reasonably   estimable   environmental   obligations   for  these
activities.  Tremont  currently  expects that the nature and extent of any final
remediation  measures  that might be imposed  with  respect to this site will be
known by 2005. Currently,  no reasonable estimate can be made of the cost of any
such final remediation  measure,  and accordingly Tremont has accrued no amounts
at March 31,  2003 for any such  cost.  The  amount  accrued  at March 31,  2003
represents Tremont's best estimate of the costs to be incurred through 2005 with
respect to the interim remediation measures.

     Tremont   records   liabilities   related  to   environmental   remediation
obligations  when  estimated  future  expenditures  are probable and  reasonably
estimable.  Such accruals are adjusted as further  information becomes available
or circumstances  change.  Estimated  future  expenditures are not discounted to
their  present  value.  It is not  possible to  estimate  the range of costs for
certain sites, including the Hot Springs County,  Arkansas site discussed above.
The imposition of more stringent  standards or requirements under  environmental
laws or  regulations,  the results of future testing and analysis  undertaken by
Tremont at its  non-operating  facilities,  or a  determination  that Tremont is
potentially  responsible for the release of hazardous substances at other sites,
could  result in  expenditures  in excess of amounts  currently  estimated to be
required for such matters.  No assurance can be given that actual costs will not
exceed accrued  amounts or that costs will not be incurred with respect to sites
as to which no problem is currently  known or where no estimate can presently be
made. Further,  there can be no assurance that additional  environmental matters
will not arise in the future.  Environmental  exposures  are difficult to assess
and  estimate  for numerous  reasons  including  the  complexity  and  differing
interpretations  of governmental  regulations;  the number of PRPs and the PRPs'
ability  or  willingness  to fund  such  allocation  of costs,  their  financial
capabilities  and the  allocation  of costs  among  PRPs;  the  multiplicity  of
possible  solutions;  and the years of  investigatory,  remedial and  monitoring
activity  required.  It is possible  that future  developments  could  adversely
affect  Tremont's  business,   consolidated  financial  conditions,  results  of
operations or liquidity.  There can be no assurances that some, or all, of these
risks  would not result in  liabilities  that  would be  material  to  Tremont's
business, results of operations, financial position or liquidity.

     In October  2002,  Tremont  entered  into a $15  million  revolving  credit
facility with NL, collateralized by 10.2 million shares of NL common stock owned
by Tremont.  The new facility,  which matures in December 2004, is eliminated in
Valhi's consolidated  financial  statements.  At March 31, 2003, no amounts were
outstanding  under Tremont's loan facility with NL and $15 million was available
to Tremont for additional borrowings.

General corporate - Valhi

     Valhi's  operations are conducted  primarily  through its  subsidiaries and
affiliates  (NL,  CompX,  Waste  Control  Specialists  and TIMET).  Accordingly,
Valhi's long-term ability to meet its parent company level corporate obligations
is dependent in large measure on the receipt of dividends or other distributions
from its  subsidiaries  and  affiliates.  NL  increased  its  regular  quarterly
dividend  from  $.035 per share to $.15 per share in the first  quarter of 2000,
and NL further increased its regular quarterly dividend to $.20 per share in the
fourth quarter of 2000. At the current $.20 per share  quarterly rate, and based
on the 40.4 million NL shares held  directly or indirectly by Valhi at March 31,
2003  (including  the  10.2  million  NL  shares  now  held by  Tremont  LLC,  a
wholly-owned  subsidiary of Valhi),  Valhi would directly or indirectly  receive
aggregate annual regular  dividends from NL of approximately  $32.3 million.  NL
also paid an  additional  dividend  in the  fourth  quarter of 2002 of $2.50 per
share,  which  aggregated $75.3 million that was paid to Valhi and $25.5 million
that was paid to Tremont.  CompX's regular quarterly dividend is currently $.125
per share.  At this current rate and based on the 10.4 million CompX shares held
by Valhi and its wholly-owned  subsidiary Valcor at March 31, 2003, Valhi/Valcor
would receive  annual  regular  dividends  from CompX of $5.2 million.  TIMET is
currently  prohibited  from  paying  dividends  on its  common  stock due to its
election to defer  payment of interest on its  convertible  securities.  Various
credit  agreements  to which  certain  subsidiaries  or  affiliates  are parties
contain  customary  limitations  on  the  payment  of  dividends,   typically  a
percentage of net income or cash flow;  however,  such  restrictions in the past
have not  significantly  impacted  Valhi's ability to service its parent company
level obligations. Valhi has not guaranteed any indebtedness of its subsidiaries
or affiliates.  To the extent that one or more of Valhi's  subsidiaries  were to
become  unable  to  maintain  its  current  level of  dividends,  either  due to
restrictions  contained in the  applicable  subsidiary's  credit  agreements  or
otherwise,  Valhi parent company's liquidity could become adversely impacted. In
such an event,  Valhi might  consider  reducing or  eliminating  its dividend or
selling  interests in subsidiaries  or other assets.  If CompX were to decide to
reduce or suspend  its  quarterly  dividend,  the  Company  does not believe its
liquidity  would  be  materially   adversely   impacted  by  such  reduction  or
suspension.

     At March 31,  2003,  Valhi had $4.3  million of parent  level cash and cash
equivalents,  had no  outstanding  borrowings  under its  revolving  bank credit
agreement and had $1.7 million of short-term demand loans payable to Contran. In
addition,  Valhi had $68.9  million  of  borrowing  availability  under its bank
credit facility.

     In May 2003,  Valhi  commenced  a tender  offer to purchase up to 1 million
shares of  TIMET's  convertible  preferred  securities  ($50  million  aggregate
liquidation  amount) at a cash price of $10 per share. The tender offer,  unless
extended  by Valhi,  expires on June 2, 2003.  The terms and  conditions  of the
tender  offer  appear in Valhi's  Offer to Purchase  dated May 5, 2003,  and the
related  Letter  of  Transmittal.  Copies of these  documents  will be mailed to
holders of TIMET's convertible  preferred  securities.  Completion of the tender
offer is conditioned upon certain terms and conditions described in the Offer to
Purchase. Subject to applicable law, Valhi may waive any condition applicable to
the tender offer,  and Valhi may extend or otherwise amend the tender offer. The
tender  offer  may  only be made  pursuant  to the  Offer  to  Purchase  and the
accompanying  Letter of Transmittal.  The 1 million shares covered by the tender
offer represent approximately 25% of the aggregate number of TIMET's convertible
preferred securities outstanding.  Contran and Mr. Simmons' spouse currently own
approximately 42% of the outstanding convertible preferred securities,  and they
have each indicated that they do not intend to tender their  securities to Valhi
in the tender offer.  Funds to purchase any securities  validly tendered will be
provided by Valhi's cash on hand or its existing credit availability.

     The terms of The Amalgamated  Sugar Company LLC Company  Agreement  provide
for annual "base level" of cash dividend distributions (sometimes referred to as
distributable  cash) by the LLC of $26.7  million,  from  which the  Company  is
entitled to a 95% preferential share.  Distributions from the LLC are dependent,
in  part,  upon  the  operations  of  the  LLC.  The  Company  records  dividend
distributions  from the LLC as income  upon  receipt,  which  occurs in the same
month  in  which  they  are  declared  by the  LLC.  To  the  extent  the  LLC's
distributable  cash is below this base level in any given  year,  the Company is
entitled  to an  additional  95%  preferential  share of any  future  annual LLC
distributable  cash  in  excess  of the  base  level  until  such  shortfall  is
recovered.  Based on the LLC's current  projections  for 2003,  Valhi  currently
expects that  distributions  received from the LLC in 2003 will  approximate its
debt service  requirements  under its $250 million  loans from Snake River Sugar
Company.

     Certain covenants  contained in Snake River's third-party senior debt allow
Snake River to pay periodic installments of debt service payments (principal and
interest) under Valhi's $80 million loan to Snake River prior to its maturity in
2010, and such loan is subordinated to Snake River's third-party senior debt. At
March 31, 2003, the accrued and unpaid interest on the $80 million loan to Snake
River  aggregated  $29.2 million and is classified  as a noncurrent  asset.  The
Company  currently  believes  it will  ultimately  realize  both the $80 million
principal  amount and the  accrued and unpaid  interest,  whether  through  cash
generated  from the future  operations  of Snake River and the LLC or  otherwise
(including any  liquidation of Snake River or the LLC).  Following the currently
scheduled complete  repayment of Snake River's  third-party senior debt in April
2008,  Valhi believes it will receive  significant  debt service payments on its
loan to Snake  River as the cash flows that Snake  River  previously  would have
been using to fund debt service on its third-party senior debt ($13.6 million in
2003) would then become  available,  and would be  required,  to be used to fund
debt  service  payments on its loan from Valhi.  Prior to the  repayment  of the
third-party  senior debt,  Snake River might also make debt service  payments to
Valhi, if permitted by the terms of the senior debt.

     The Company  may, at its  option,  require the LLC to redeem the  Company's
interest in the LLC  beginning in 2010,  and the LLC has the right to redeem the
Company's  interest  in the LLC  beginning  in  2027.  The  redemption  price is
generally $250 million plus the amount of certain undistributed income allocable
to the  Company.  In the  event  the  Company  requires  the LLC to  redeem  the
Company's  interest  in the LLC,  Snake  River has the right to  accelerate  the
maturity of and call Valhi's $250 million loans from Snake River.  Redemption of
the Company's  interest in the LLC would result in the Company  reporting income
related to the disposition of its LLC interest for both financial  reporting and
income tax purposes.  However, because of Snake River's ability to call its $250
million loans to Valhi upon redemption of the Company's interest in the LLC, the
net cash proceeds  (after  repayment of the debt) generated by redemption of the
Company's  interest  in the LLC could be less than the  income  taxes that would
become payable as a result of the disposition.

     The Company routinely  compares its liquidity  requirements and alternative
uses of capital against the estimated  future cash flows to be received from its
subsidiaries,  and the estimated sales value of those units. As a result of this
process,  the  Company  has in the  past  and may in the  future  seek to  raise
additional   capital,   refinance  or   restructure   indebtedness,   repurchase
indebtedness in the market or otherwise,  modify its dividend policies, consider
the sale of interests in subsidiaries,  affiliates,  business units,  marketable
securities or other assets,  or take a combination of such steps or other steps,
to increase  liquidity,  reduce  indebtedness and fund future  activities.  Such
activities have in the past and may in the future involve related companies.

     The  Company  and  related  entities  routinely  evaluate  acquisitions  of
interests in, or combinations  with,  companies,  including  related  companies,
perceived by management to be undervalued in the  marketplace.  These  companies
may or may  not be  engaged  in  businesses  related  to the  Company's  current
businesses.  The Company intends to consider such acquisition  activities in the
future and, in connection with this activity,  may consider  issuing  additional
equity   securities  and  increasing  the  indebtedness  of  the  Company,   its
subsidiaries and related  companies.  From time to time, the Company and related
entities  also evaluate the  restructuring  of ownership  interests  among their
respective subsidiaries and related companies.

Non-GAAP financial measures

     In an effort to provide investors with additional information regarding the
Company's results as determined by accounting  principles  generally accepted in
the  United  States of America  ("GAAP"),  the  Company  has  disclosed  certain
non-GAAP  information which the Company believes provides useful  information to
investors:

o    NL  discloses  percentage  changes in its average  TiO2  selling  prices in
     billing  currencies,   which  excludes  the  effects  of  foreign  currency
     translation.  TIMET  discloses  percentage  changes in its average mill and
     melted product  selling prices  excluding the effects of changes in product
     mix. In addition,  TIMET also discloses  percentage  changes in its average
     mill product selling prices in billing  currencies,  as further adjusted to
     exclude  the  effects  of  changes  in  product  mix.  In each  case,  such
     percentage   changes   are   disclosed   to   facilitate   period-to-period
     comparisons.  Generally, when the U.S. dollar either strengthens or weakens
     against other  currencies,  the percentage change in average selling prices
     in  billing  currencies  will be higher or lower,  respectively,  than such
     percentage  changes would be using actual exchange rates prevailing  during
     the respective periods.  Depending on the composition of changes in product
     mix, the percentage  change in average selling prices  excluding the affect
     of changes in product  mix can be higher,  or lower,  than such  percentage
     change  would be  using  the  actual  product  mix  prevailing  during  the
     respective periods.

o    TIMET discloses its net cash position (as defined  above),  or its net debt
     position, as applicable, to aid in analyzing its liquidity position.

ITEM 4.  CONTROLS AND PROCEDURES

     The Company maintains a system of disclosure  controls and procedures.  The
term  "disclosure  controls and  procedures,"  as defined by  regulations of the
Securities and Exchange Commission ("SEC"),  means controls and other procedures
that are  designed to ensure that  information  required to be  disclosed in the
reports  that the  Company  files or  submits  to the SEC under  the  Securities
Exchange Act of 1934, as amended (the "Act"), is recorded, processed, summarized
and  reported,  within the time periods  specified in the SEC's rules and forms.
Disclosure  controls and procedures include,  without  limitation,  controls and
procedures  designed to ensure that information  required to be disclosed by the
Company  in the  reports  that it files or  submits  to the SEC under the Act is
accumulated  and  communicated  to  the  Company's  management,   including  its
principal  executive officer and its principal financial officer, as appropriate
to allow timely  decisions to be made  regarding  required  disclosure.  Each of
Steven L. Watson, the Company's President and Chief Executive Officer, and Bobby
D. O'Brien, the Company's Vice President, Chief Financial Officer and Treasurer,
have  evaluated the Company's  disclosure  controls and  procedures as of a date
within  90 days  of the  filing  date  of  this  Form  10-Q.  Based  upon  their
evaluation,   these  executive   officers  have  concluded  that  the  Company's
disclosure  controls  and  procedures  are  effective  as of the  date  of  such
evaluation.

     The  Company  also  maintains  a  system  of  internal  controls.  The term
"internal  controls," as defined by the American  Institute of Certified  Public
Accountants'  Codification of Statement on Auditing  Standards,  AU Section 319,
means controls and other  procedures  designed to provide  reasonable  assurance
regarding the  achievement  of objectives  in the  reliability  of the Company's
financial   reporting,   the  effectiveness  and  efficiency  of  the  Company's
operations and the Company's  compliance with  applicable laws and  regulations.
There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect such controls  subsequent to the
date of their last evaluation,  including any corrective  actions with regard to
significant deficiencies and material weaknesses.






                           Part II. OTHER INFORMATION

Item 1.  Legal Proceedings.

     Reference  is made to the 2002 Annual  Report for  descriptions  of certain
legal proceedings.

     In April 2003, the U.S. Equal Employment  Opportunity  Commission and TIMET
agreed  in  principle  on the  terms of  settlement  of the  previously-reported
litigation  U.S.  Equal  Employment  Opportunity  Commission v. Titanium  Metals
Corporation.  TIMET  currently  expects  the  agreement  in  principle  will  be
finalized during the second quarter of 2003.

     State of Rhode  Island v. Lead  Industries  Association,  et al.  (Superior
Court of Rhode Island, No. 99-5226).  In March 2003, the court denied motions by
plaintiffs and defendants for judgment  notwithstanding the previously-described
mistrial  in this case in October  2002.  A hearing to  determine  the scope and
timing of a new trial is scheduled for May 2003.

     City of Milwaukee v. NL Industries,  Inc. and Mautz Paint  (Circuit  Court,
Civil Division,  Milwaukee County,  Wisconsin,  Case No. 01CV0030066).  In April
2003,    defendants    filed   a   motion   for   summary   judgment   in   this
previously-described  case. The court has not yet ruled on the motion.  The case
is scheduled for trial in October 2003.

     Smith,  et al. v. Lead  Industries  Association,  et al. (Circuit Court for
Baltimore City, Maryland, Case No. 24-C-99-004490).  In April 2003, the court of
appeals   denied   defendants'   motion  to   dismiss   plaintiffs'   appeal  as
interlocutory,  allowing the appeal in this previously-described case to proceed
on behalf of the four plaintiff families.

     Quitman  County  School  District v. Lead  Industries  Association,  et al.
(Circuit Court of Quitman County,  Mississippi,  Case No.  2001-0106).  In April
2003,  the  court  denied  defendants'  motion  for  summary  judgment  in  this
previously-described case.

     Russell v. NL Industries,  Inc., et al.  (Circuit Court of LeFlore  County,
Mississippi, Civil Action No. 2002-0235-CICI). In April 2003, NL was served with
the complaint in this  previously-described  case.  The case has been removed to
federal court.

     Jones v. NL  Industries,  Inc., et al.  (Circuit  Court of LeFlore  County,
Mississippi, Civil Action No. 2002-0241-CICI). In April 2003, NL was served with
the complaint in this  previously-described  case.  The case has been removed to
federal court.

     Stewart v. NL Industries,  Inc., et al.  (Circuit Court of LeFlore  County,
Mississippi,  Civil  Action  No.  2002-0266-CICI).   In  March  2003,  plaintiff
requested court approval to dismiss this previously-described case voluntarily.

     Herd v. ASARCO, et al. (District Court in and for Ottawa County,  Oklahoma,
Case  No.   CJ-2001-443).   Plaintiffs  have  moved  that  the  claims  in  this
previously-described  case  involving  alleged  personal  injury  resulting from
defendants' mining wastepiles in and around Picher,  Oklahoma,  consolidated for
discovery with four other cases (Reeves v. ASARCO et al., Case No. CJ-02-8; Carr
v. ASARCO et al., Case No. CJ-02-59; Edens v. ASARCO et al., Case No. CJ-02-245;
and Koger v. ASARCO et al., Case No. CJ-02-284.), be consolidated for trial with
those four cases.  Trial is scheduled for August 2003.  Plaintiffs have moved to
dismiss their negligence claims.  Defendants have moved for summary judgment. NL
understands  that  plaintiffs'  counsel may file additional  claims on behalf of
additional plaintiffs.

     Pulliam,  et al. v. NL Industries,  Inc., et al,  (Superior  Court,  Marion
County, Indiana, No.  49F12-0104-CT-001301).  In April 2003, the court dismissed
this previously-described case with prejudice. The time for plaintiffs to appeal
has not yet expired.

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

     (a)   Exhibits

           10.1  -  Fourth Amendment to the Subordinated  Loan Agreement between
                    Snake River Sugar  Company and Valhi,  Inc.  dated March 31,
                    2003.

           99.1   - Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                    pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

           99.2   - Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                    pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

     (b)   Reports on Form 8-K

           Reports on Form 8-K for the quarter ended March 31, 2003.

           February 11, 2003 - Reported Item 9.
           February 12, 2003 - Reported Item 9.
           February 17, 2003 - Reported Item 9.







                                   SIGNATURES


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



                                                       VALHI, INC.
                                            ---------------------------------
                                                     (Registrant)



Date   May 13, 2003                          By /s/ Bobby D. O'Brien
       ----------------                         ------------------------------
                                                Bobby D. O'Brien
                                                Vice President, Chief Financial
                                                Officer and Treasurer
                                                (Principal Financial Officer)



Date   May 13, 2003                          By /s/ Gregory M. Swalwell
       -----------------                        ------------------------------
                                                Gregory M. Swalwell
                                                Vice President and Controller
                                                (Principal Accounting Officer)








I, Steven L. Watson,  the President and Chief Executive Officer of Valhi,  Inc.,
certify that:

I have reviewed this quarterly report on Form 10-Q of Valhi, Inc.;

1)   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

2)   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

3)   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

4)   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

5)   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.



Date: May 13, 2003

/s/ Steven L. Watson
Steven L. Watson
President and Chief Executive Officer





I, Bobby D. O'Brien,  the Vice President,  Chief Financial Officer and Treasurer
of Valhi, Inc., certify that:

I have reviewed this quarterly report on Form 10-Q of Valhi, Inc.;

1)   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

2)   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

3)   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

4)   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

5)   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.



Date: May 13, 2003

/s/ Bobby D. O'Brien
Bobby D. O'Brien
Vice President, Chief Financial Officer and Treasurer