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   June 30, 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 July 31, 2003:
119,441,578.





                          VALHI, INC. AND SUBSIDIARIES

                                      INDEX




                                                                        Page
                                                                       number

Part I.          FINANCIAL INFORMATION

  Item 1.        Financial Statements.

                 Consolidated Balance Sheets -
                  December 31, 2002 and June 30, 2003                       3

                 Consolidated Statements of Income -
                  Three months and six months ended June 30, 2002 and 2003  5

                 Consolidated Statements of Comprehensive Income -
                  Six months ended June 30, 2002 and 2003                   7

                 Consolidated Statement of Stockholders' Equity -
                  Six months ended June 30, 2003                            8

                 Consolidated Statements of Cash Flows -
                  Six months ended June 30, 2002 and 2003                   9

                 Notes to Consolidated Financial Statements                11

  Item 2.        Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.                     29

  Item 4.        Controls and Procedures                                   46

Part II.         OTHER INFORMATION

  Item 1.        Legal Proceedings.                                        48

  Item 4.  Submission of Matters to a Vote of Security Holders             49

  Item 6.        Exhibits and Reports on Form 8-K.                         49





                          VALHI, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                 (In thousands)




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

Current assets:
                                                                
  Cash and cash equivalents ....................      $   94,679      $   77,108
  Restricted cash equivalents ..................          52,489          25,649
  Marketable securities ........................           9,717          10,676
  Accounts and other receivables ...............         170,623         212,224
  Refundable income taxes ......................           3,161          26,692
  Receivable from affiliates ...................           3,947             492
  Inventories ..................................         239,533         231,156
  Prepaid expenses .............................          15,867           8,428
  Deferred income taxes ........................          14,114          14,216
                                                      ----------      ----------

      Total current assets .....................         604,130         606,641
                                                      ----------      ----------

Other assets:
  Marketable securities ........................         179,582         173,306
  Investment in affiliates .....................         155,549         154,366
  Receivable from affiliate ....................          18,000          16,000
  Loans and other receivables ..................         111,255         113,871
  Mining properties ............................          16,545          15,209
  Prepaid pension costs ........................          17,572          17,209
  Unrecognized net pension obligations .........           5,561           6,439
  Goodwill .....................................         364,994         371,602
  Other intangible assets ......................           4,413           4,139
  Deferred income taxes ........................           1,934            --
  Other ........................................          31,120          24,742
                                                      ----------      ----------

      Total other assets .......................         906,525         896,883
                                                      ----------      ----------

Property and equipment:
  Land .........................................          31,725          34,483
  Buildings ....................................         180,311         201,382
  Equipment ....................................         677,268         734,870
  Construction in progress .....................          12,605          18,326
                                                      ----------      ----------
                                                         901,909         989,061
  Less accumulated depreciation ................         337,783         392,847
                                                      ----------      ----------

      Net property and equipment ...............         564,126         596,214
                                                      ----------      ----------

                                                      $2,074,781      $2,099,738
                                                      ==========      ==========





                          VALHI, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                 (In thousands)




   LIABILITIES AND STOCKHOLDERS' EQUITY             December 31,       June 30,
                                                        2002             2003
                                                    ------------       --------

Current liabilities:
                                                              
  Current maturities of long-term debt .......     $     4,127      $     5,974
  Accounts payable ...........................         108,970           88,766
  Accrued liabilities ........................         149,466          116,697
  Payable to affiliates ......................          20,122           21,142
  Income taxes ...............................           8,344            7,082
  Deferred income taxes ......................           3,627            2,170
                                                   -----------      -----------

      Total current liabilities ..............         294,656          241,831
                                                   -----------      -----------

Noncurrent liabilities:
  Long-term debt .............................         605,740          640,535
  Accrued pension costs ......................          54,930           57,003
  Accrued OPEB costs .........................          45,474           39,462
  Accrued environmental costs ................          50,660           69,758
  Deferred income taxes ......................         255,735          236,543
  Other ......................................          31,984           29,177
                                                   -----------      -----------

      Total noncurrent liabilities ...........       1,044,523        1,072,478
                                                   -----------      -----------

Minority interest ............................         120,846          101,572
                                                   -----------      -----------

Stockholders' equity:
  Common stock ...............................           1,262            1,340
  Additional paid-in capital .................          47,657          117,880
  Retained earnings ..........................         629,773          634,836
  Accumulated other comprehensive income:
    Marketable securities ....................          84,264           85,251
    Currency translation .....................         (35,590)         (15,716)
    Pension liabilities ......................         (36,961)         (37,220)
  Treasury stock .............................         (75,649)        (102,514)
                                                   -----------      -----------

      Total stockholders' equity .............         614,756          683,857
                                                   -----------      -----------

                                                   $ 2,074,781      $ 2,099,738
                                                   ===========      ===========




Commitments and contingencies (Notes 11 and 14)




                          VALHI, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                      (In thousands, except per share data)




                                           Three months ended            Six months ended
                                                 June 30,                     June 30,
                                             2002         2003         2002         2003
                                             ----         ----         ----         ----

Revenues and other income:
                                                                     
  Net sales ...........................   $ 279,051    $ 317,393    $ 532,798    $ 622,779
  Other, net ..........................      16,793        8,221       31,733       16,823
                                          ---------    ---------    ---------    ---------

                                            295,844      325,614      564,531      639,602
                                          ---------    ---------    ---------    ---------

Costs and expenses:
  Cost of sales .......................     222,651      245,505      424,046      481,604
  Selling, general and administrative .      43,666       67,042       90,715      123,387
  Interest ............................      15,930       14,710       30,363       29,129
                                          ---------    ---------    ---------    ---------

                                            282,247      327,257      545,124      634,120
                                          ---------    ---------    ---------    ---------

                                             13,597       (1,643)      19,407        5,482
Equity in earnings of:
  Titanium Metals Corporation ("TIMET")      (2,717)      (1,106)     (14,557)      (3,880)
  Other ...............................         (14)        (184)         312          500
                                          ---------    ---------    ---------    ---------

    Income (loss) before income taxes .      10,866       (2,933)       5,162        2,102

Provision for income taxes (benefit) ..       1,591      (25,381)         394      (23,372)

Minority interest in after-tax earnings       2,903        4,669        2,107        6,099
                                          ---------    ---------    ---------    ---------

    Income before cumulative effect of
     change in accounting principle ...       6,372       17,779        2,661       19,375

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

    Net income ........................   $   6,372    $  17,779    $   2,661    $  19,961
                                          =========    =========    =========    =========

Pro forma income before cumulative
 effect of change in accounting
 principle* ...........................   $   6,362    $  17,779    $   2,640    $  19,375
                                          =========    =========    =========    =========














                          VALHI, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (CONTINUED)

                      (In thousands, except per share data)




                                                           Three months ended            Six months ended
                                                                 June 30,                     June 30,
                                                           2002          2003          2002           2003
                                                           ----          ----          ----           ----

Basic and diluted earnings per share:
  Income before cumulative effect of
                                                                                     
   change in accounting principle ..................   $       .05   $       .15   $       .02   $       .16
  Cumulative effect of change in
   accounting principle ............................          --            --            --             .01
                                                       -----------   -----------   -----------   -----------

    Net income .....................................   $       .05   $       .15   $       .02   $       .17
                                                       ===========   ===========   ===========   ===========

  Pro forma income before cumulative
   effect of change in accounting
   principle* ......................................   $       .05   $       .15   $       .02   $       .16
                                                       ===========   ===========   ===========   ===========

Cash dividends per share ...........................   $       .06   $       .06   $       .12   $       .12
                                                       ===========   ===========   ===========   ===========

Shares used in the calculation of per share amounts:
  Basic earnings per common share ..................       115,257       120,165       115,250       119,225
  Dilutive impact of outstanding stock
   options .........................................           357           167           517           153
                                                       -----------   -----------   -----------   -----------

  Diluted earnings per share .......................       115,614       120,332       115,767       119,378
                                                       ===========   ===========   ===========   ===========





















* 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

                     Six months ended June 30, 2002 and 2003

                                 (In thousands)





                                                           2002          2003
                                                           ----          ----

                                                                 
Net income .........................................     $  2,661      $ 19,961
                                                         --------      --------

Other comprehensive income (loss), net of tax:
  Marketable securities adjustment .................        1,881           987

  Currency translation adjustment ..................       38,649        19,874

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

    Total other comprehensive income, net ..........       38,317        20,602
                                                         --------      --------

      Comprehensive income .........................     $ 40,978      $ 40,563
                                                         ========      ========







                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                         Six months ended June 30, 2003

                                 (In thousands)




                                        Additional          Accumulated other comprehensive income                 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 .................     --         --        19,961       --         --          --           --         19,961

Dividends ..................     --         --       (14,898)      --         --          --           --        (14,898)

Other comprehensive income
 (loss), net ...............     --         --          --          987     19,874        (259)        --         20,602

Merger transactions - Valhi
 shares issued to acquire
 Tremont shares attributable
 to:
  Tremont minority interest        48     50,926        --         --         --          --           --         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 .................     --           78        --         --         --          --           --             78
                               ------   --------   ---------    -------   --------    --------    ---------    ---------

Balance at June 30, 2003 ...   $1,340   $117,880   $ 634,836    $85,251   $(15,716)   $(37,220)   $(102,514)   $ 683,857
                               ======   ========   =========    =======   ========    ========    =========    =========







                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     Six months ended June 30, 2002 and 2003

                                 (In thousands)





                                                                2002         2003
                                                                ----         ----

Cash flows from operating activities:
                                                                    
  Net income ..............................................   $  2,661    $ 19,961
  Depreciation, depletion and amortization ................     29,936      35,531
  Securities transaction gains, net .......................     (1,915)       (537)
  Proceeds from disposal of marketable securities (trading)      8,659          50
  Non-cash interest expense ...............................      2,031       1,176
  Deferred income taxes ...................................      4,753     (22,163)
  Minority interest .......................................      2,107       6,099
  Other, net ..............................................     (7,388)     (4,496)
  Equity in:
    TIMET .................................................     14,557       3,880
    Other .................................................       (312)       (500)
  Cumulative effect of change in accounting principle .....       --          (586)
  Distributions from:
    Manufacturing joint venture ...........................      2,250         800
    Other .................................................        361        --
                                                              --------    --------

                                                                57,700      39,215

  Change in assets and liabilities:
    Accounts and other receivables ........................    (17,993)    (32,773)
    Inventories ...........................................     69,096      25,292
    Accounts payable and accrued liabilities ..............    (60,190)    (10,556)
    Accounts with affiliates ..............................     (6,366)     16,659
    Income taxes ..........................................     (3,270)    (23,928)
    Other, net ............................................      4,749       5,354
                                                              --------    --------

        Net cash provided by operating activities .........     43,726      19,263
                                                              --------    --------

Cash flows from investing activities:
  Capital expenditures ....................................    (19,973)    (18,372)
  Purchases of:
    TIMET common stock ....................................       --          (977)
    TIMET debt securities .................................       --          (158)
    NL common stock .......................................     (3,272)       --
    Business unit .........................................     (9,149)       --
  Collection of loans to affiliate ........................       --         2,000
  Change in restricted cash equivalents, net ..............        421         695
  Other, net ..............................................      2,505       1,272
                                                              --------    --------

        Net cash used by investing activities .............    (29,468)    (15,540)
                                                              --------    --------







                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     Six months ended June 30, 2002 and 2003

                                 (In thousands)




                                                            2002          2003
                                                            ----          ----

Cash flows from financing activities:
  Indebtedness:
                                                                 
    Borrowings ........................................   $ 319,275    $ 22,106
    Principal payments ................................    (266,945)    (16,293)
    Deferred financing costs paid .....................      (9,342)       (416)
  Loans from affiliate:
    Loans .............................................       7,135       4,594
    Repayments ........................................      (9,225)    (15,043)
  Valhi dividends paid ................................     (13,915)    (14,898)
  Distributions to minority interest ..................      (4,907)     (3,531)
  Other, net ..........................................       1,096         253
                                                          ---------    --------

      Net cash provided (used) by financing activities       23,172     (23,228)
                                                          ---------    --------

Cash and cash equivalents - net change from:
  Operating, investing and financing activities .......      37,430     (19,505)
  Currency translation ................................       3,431       1,934
  Business unit acquired ..............................         196        --
Cash and equivalents at beginning of period ...........     154,413      94,679
                                                          ---------    --------

Cash and equivalents at end of period .................   $ 195,470    $ 77,108
                                                          =========    ========


Supplemental disclosures:
  Cash paid for:
    Interest, net of amounts capitalized ..............   $  32,332    $ 29,370
    Income taxes, net .................................       9,811       8,886

  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 June 30, 2003, and the consolidated  statements of
income,  comprehensive  income,  stockholders'  equity  and cash  flows  for the
interim periods ended June 30, 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.

     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 nil in each of the second quarter
and first six months of 2002,  and net  compensation  expense  recognized by the
Company was $500,000 and nil in the second quarter and first six months of 2003,
respectively.






     The following  table  presents what the Company's  consolidated  net income
(loss),  and  related  per share  amounts,  would have been in the 2002 and 2003
periods  presented 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   Six months ended
                                                June 30,              June 30,
                                              2002     2003      2002      2003
                                              ----     ----      ----      ----
                                           (In millions, except per share amounts)

                                                             
Net income as reported ...................   $  6.4   $ 17.8    $  2.7   $ 20.0

Adjustments, net of applicable
 income tax effects and minority
 interest, of stock-based employee
 compensation expense determined:
  Under APBO No. 25 ......................     --         .3      --       --
  Under SFAS No. 123 .....................      (.6)     (.4)     (1.3)     (.8)
                                             ------   ------    ------   ------

Pro forma net income .....................   $  5.8   $ 17.7    $  1.4   $ 19.2
                                             ======   ======    ======   ======

Basic and diluted net income per share:
  As reported ............................   $  .05   $  .15    $  .02   $  .17
  Pro forma ..............................      .05      .15       .01      .16


Note 2 -       Business segment information:

                                % owned at
  Business segment                Entity                   June 30, 2003

  Chemicals             NL Industries, Inc.                      85%
  Component products    CompX International Inc.                 69%
  Waste management      Waste Control Specialists LLC            90%
  Titanium metals       TIMET                                    41%

     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. The Company's
ownership  of TIMET  includes  40% owned  directly  by Tremont  LLC and 1% owned
directly by Valhi.  During the first six months of 2003,  the  Company  acquired
additional shares of TIMET common stock in market  transactions for an aggregate
of  $977,000,  increasing  the  Company's  ownership of TIMET to 41% at June 30,
2003. NL (NYSE: NL), CompX (NYSE: CIX), and TIMET (NYSE: TIE) each file periodic
reports with the  Securities  and Exchange  Commission  ("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    Six months ended
                                               June 30,             June 30,
                                           2002       2003      2002      2003
                                           ----       ----      ----      ----
                                          (In millions, except per share amounts)

Net sales:
                                                             
  Chemicals ............................   $226.9    $266.6    $429.3    $519.6
  Component products ...................     51.1      49.7      99.6     100.7
  Waste management .....................      1.1       1.1       3.9       2.5
                                           ------    ------    ------    ------

    Total net sales ....................   $279.1    $317.4    $532.8    $622.8
                                           ======    ======    ======    ======

Operating income:
  Chemicals ............................   $ 21.7    $ 31.7    $ 41.0    $ 62.4
  Component products ...................      2.2        .9       4.3       2.2
  Waste management .....................     (2.1)     (3.6)     (4.1)     (5.6)
                                           ------    ------    ------    ------

    Total operating income .............     21.8      29.0      41.2      59.0

General corporate items:
  Interest and dividend income .........      8.4       8.0      16.9      16.3
  Securities transaction gains, net ....     --          .2       1.9        .5
  Legal settlements, net ...............       .5        .7       2.4        .7
  Foreign currency transaction gain ....      6.3      --         6.3      --
  Gain on disposal of fixed assets .....      1.6      --         1.6      --
  General expenses, net ................     (9.0)    (24.8)    (20.5)    (41.9)
Interest expense .......................    (16.0)    (14.7)    (30.4)    (29.1)
                                           ------    ------    ------    ------
                                             13.6      (1.6)     19.4       5.5
Equity in:
  TIMET ................................     (2.7)     (1.1)    (14.5)     (3.9)
  Other ................................     --         (.2)       .3        .5
                                           ------    ------    ------    ------

    Income (loss) before income taxes ..   $ 10.9    $ (2.9)   $  5.2    $  2.1
                                           ======    ======    ======    ======



     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 June 30,  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 already held directly or indirectly by NL that were 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                                             0.9
                                                                      -----

    Total purchase price                                              $51.9
                                                                      =====


     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                         3.5
  Increase mining properties to fair value                               .5
  Reduce Tremont's accrued OPEB costs to accumulated benefit
   obligations                                                          4.4
  Adjust deferred income taxes                                          8.9
  Goodwill                                                              5.9
                                                                      -----

    Purchase price                                                    $51.9
                                                                      =====


     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 net income of $1.3 million,  or $.01 per diluted
share,  in the first six months of 2002.  Such pro forma effect on the Company's
reported net income in the first six months 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 June 30,
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 in such shares of $44.8 million).

Note 3 -       Marketable securities:



                                                         December 31,    June 30,
                                                            2002           2003
                                                            ----           ----
                                                              (In thousands)

Current assets:
                                                                  
  Restricted debt securities (available-for-sale) ....     $  9,670     $ 10,676
  Halliburton Company common stock (trading) .........           47         --
                                                           --------     --------

                                                           $  9,717     $ 10,676
                                                           ========     ========

Noncurrent assets (available-for-sale):
  The Amalgamated Sugar Company LLC ..................     $170,000     $170,000
  Restricted debt securities .........................        9,232        3,099
  Other common stocks ................................          350          207
                                                           --------     --------

                                                           $179,582     $173,306
                                                           ========     ========



Note 4 - Accounts and other receivables:



                                                    December 31,      June 30,
                                                       2002             2003
                                                    ------------      --------
                                                           (In thousands)

                                                                
Accounts receivable ..........................       $ 174,644        $ 218,116
Notes receivable .............................           2,221              416
Accrued interest .............................             114               13
Allowance for doubtful accounts ..............          (6,356)          (6,321)
                                                     ---------        ---------

                                                     $ 170,623        $ 212,224
                                                     =========        =========







Note 5 -       Inventories:



                                                     December 31,      June 30,
                                                        2002             2003
                                                     ------------      -------
                                                            (In thousands)

Raw materials:
                                                                  
  Chemicals ..................................         $ 54,077         $ 34,641
  Component products .........................            6,573            8,155
                                                       --------         --------
                                                         60,650           42,796
                                                       --------         --------
In process products:
  Chemicals ..................................           15,936           16,980
  Component products .........................           12,602           12,149
                                                       --------         --------
                                                         28,538           29,129
                                                       --------         --------
Finished products:
  Chemicals ..................................          109,978          115,506
  Component products .........................           12,296           10,182
                                                       --------         --------
                                                        122,274          125,688
                                                       --------         --------

Supplies (primarily chemicals) ...............           28,071           33,543
                                                       --------         --------

                                                       $239,533         $231,156
                                                       ========         ========


Note 6 -       Accrued liabilities:



                                                      December 31,     June 30,
                                                         2002            2003
                                                      ------------     --------
                                                            (In thousands)

Current:
                                                                  
  Employee benefits ..........................         $ 43,534         $ 42,653
  Environmental costs ........................           57,496           25,640
  Deferred income ............................            6,018              781
  Interest ...................................              317              446
  Other ......................................           42,101           47,177
                                                       --------         --------

                                                       $149,466         $116,697
                                                       ========         ========

Noncurrent:
  Insurance claims and expenses ..............         $ 16,416         $ 15,489
  Employee benefits ..........................           10,409            9,124
  Deferred income ............................            1,875              820
  Asset retirement obligations ...............            1,665            1,431
  Other ......................................            1,619            2,313
                                                       --------         --------

                                                       $ 31,984         $ 29,177
                                                       ========         ========



        The asset retirement obligations are discussed in Note 13.





Note 7 - Other assets:



                                                      December 31,      June 30,
                                                         2002             2003
                                                      ------------      -------
                                                              (In thousands)

Investment in affiliates:
  TIMET:
                                                                  
    Common stock ...............................        $ 12,920        $ 11,874
    Debt securities ............................            --               163
                                                        --------        --------
                                                          12,920          12,037

  TiO2 manufacturing joint venture .............         130,009         129,209
  Other ........................................          12,620          13,120
                                                        --------        --------

                                                        $155,549        $154,366
                                                        ========        ========

Loans and other receivables:
  Snake River Sugar Company:
    Principal ..................................        $ 80,000        $ 80,000
    Interest ...................................          27,910          30,506
  Other ........................................           5,566           3,781
                                                        --------        --------
                                                         113,476         114,287

  Less current portion .........................           2,221             416
                                                        --------        --------

  Noncurrent portion ...........................        $111,255        $113,871
                                                        ========        ========

Other noncurrent assets:
  Deferred financing costs .....................        $ 10,588        $ 10,669
  Refundable insurance deposits ................           1,864           1,918
  Waste disposal operating permits .............           1,754           1,368
  Restricted cash equivalents ..................           2,158             780
  Other ........................................          14,756          10,007
                                                        --------        --------

                                                        $ 31,120        $ 24,742
                                                        ========        ========



     At June 30, 2003, the Company held 1.3 million shares of TIMET common stock
with a quoted market price of $32.10 per share, or an aggregate of $42 million.

     At June 30,  2003,  TIMET  reported  total  assets  of $564.4  million  and
stockholders'  equity  of  $144.1  million.  TIMET's  total  assets at such date
include  current  assets of $276.4  million,  property  and  equipment of $242.2
million  and  investment  in joint  ventures  of $21.8  million.  TIMET's  total
liabilities  at  such  date  include  current  liabilities  of  $106.9  million,
long-term debt of $9.3 million, accrued OPEB and pension costs aggregating $75.1
million and convertible preferred securities (excluding deferred  distributions)
of $201.2 million.

     During the first six  months of 2003,  TIMET  reported  net sales of $201.1
million,  an operating loss of $10.2 million and a loss before cumulative effect
of a change in accounting principle of $19.8 million (2002 - net sales of $198.7
million,  an operating loss of $11.7 million and a loss before cumulative effect
of change in accounting principle of $48.4 million).

     During the first six months of 2003, the Company purchased 14,700 shares of
TIMET's 6.625% convertible  preferred securities (with an aggregate  liquidation
amount of $735,000) for an aggregate cost of $158,000,  including expenses. Such
shares represent less than 1% of the aggregate 4 million  convertible  preferred
securities that are  outstanding.  Each share of TIMET's  convertible  preferred
securities is convertible  into .1339 shares of TIMET's common stock.  TIMET has
the  right to defer  payments  of  distributions  on the  convertible  preferred
securities for up to 20 consecutive quarters, although distributions continue to
accrue at the coupon rate during the deferral period on the  liquidation  amount
and any unpaid  distributions.  In October 2002,  TIMET  exercised such deferral
rights  starting with the quarterly  distribution  payable in December 2002. The
convertible  preferred  securities  mature  in  2026,  and  do not  require  any
amortization  prior to  maturity.  TIMET may  currently  redeem the  convertible
preferred  securities,  at  its  option,  for  102.65%  of  liquidation  amount,
declining to 100% in December 2006 and  thereafter.  The  convertible  preferred
securities are accounted for as available-for-sale marketable securities carried
at estimated  fair value.  At June 30,  2003,  the  amortized  cost basis of the
convertible preferred securities approximated their carrying amount, and Contran
held an additional 1.7 million shares of such convertible preferred securities.

Note 8 - Other income:



                                                           Six months ended
                                                                June 30,
                                                         2002            2003
                                                         ----            ----
                                                             (In thousands)

Securities earnings:
                                                                 
  Dividends and interest .....................         $16,930         $ 16,329
  Securities transactions, net ...............           1,915              537
                                                       -------         --------

                                                        18,845           16,866

Legal settlement gains, net ..................           2,355              650
Noncompete agreement income ..................           2,000              333
Currency transactions, net ...................           3,890           (4,465)
Pension settlement gain ......................             677             --
Other, net ...................................           3,966            3,439
                                                       -------         --------

                                                       $31,733         $ 16,823
                                                       =======         ========


Note 9 - Long-term debt:



                                                      December 31,      June 30,
                                                         2002             2003
                                                      ------------      -------
                                                              (In thousands)

Valhi:
                                                                  
  Snake River Sugar Company ....................        $250,000        $250,000
  Revolving bank credit facility ...............            --             5,000
                                                        --------        --------

                                                         250,000         255,000
                                                        --------        --------

Subsidiaries:
  Kronos International:
    Senior Secured Notes .......................         296,942         325,784
    Bank credit facility .......................          27,077          34,293
  CompX bank credit facility ...................          31,000          30,000
  Valcor Senior Notes ..........................           2,431            --
  Other ........................................           2,417           1,432
                                                        --------        --------

                                                         359,867         391,509
                                                        --------        --------

                                                         609,867         646,509

Less current maturities ........................           4,127           5,974
                                                        --------        --------

                                                        $605,740        $640,535
                                                        ========        ========







     In February 2003,  the Company  redeemed the Valcor Senior Notes at par. In
March 2003, NL borrowed euro 15 million ($16.1 million when borrowed)  under its
revolving  bank credit  facility,  and in April 2003 NL repaid kroner 80 million
($11.0 million when repaid) under such facility.

Note 10 - Accounts with affiliates:



                                                         December 31,    June 30,
                                                             2002          2003
                                                         ------------    -------
                                                              (In thousands)

Current receivables from affiliates:
                                                                   
  Income taxes receivable from Contran .............       $ 3,481       $  --
  Other ............................................           466           492
                                                           -------       -------

                                                           $ 3,947       $   492
                                                           =======       =======

Noncurrent receivable from affiliate -
 loan to Contran family trust ......................       $18,000       $16,000
                                                           =======       =======

Payables to affiliates:
  Valhi demand loan from Contran ...................       $11,171       $   722
  Income taxes payable to Contran ..................          --          10,699
  Louisiana Pigment Company ........................         7,614         8,291
  Contran - trade items ............................         1,292         1,420
  Other, net .......................................            45            10
                                                           -------       -------

                                                           $20,122       $21,142
                                                           =======       =======


Note 11 - Provision for income taxes (benefit):



                                                               Six months ended
                                                                   June 30,
                                                                2002       2003
                                                                ----       ----
                                                                 (In millions)

                                                                    
Expected tax expense .......................................    $ 1.8     $  .7
Refund of prior-year German taxes ..........................     --       (24.6)
Incremental U.S. tax and rate differences on
 equity in earnings of non-tax group companies .............       .3        .4
Non-U.S. tax rates .........................................      (.7)      (.5)
Change in deferred income tax valuation allowance, net .....     (1.5)      (.4)
U.S. state income taxes, net ...............................       .1        .7
Other, net .................................................       .4        .3
                                                                -----     -----

                                                                $  .4     $(23.4)
                                                                =====     =====

Comprehensive provision for income taxes
 (benefit) allocated to:
  Income before cumulative effect of change
   in accounting principle .................................    $  .4     (23.4)
  Cumulative effect of change in accounting principle ......     --          .3
  Other comprehensive income:
    Marketable securities ..................................      1.3        .8
    Currency translation ...................................      3.2       2.7
    Pension liabilities ....................................     (1.5)     --
                                                                -----     -----

                                                                $ 3.4     $(19.6)
                                                                =====     =====







     Certain of the Company'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. For example:

o    NL's  and  NL's  majority-owned  subsidiary,  NL  Environmental  Management
     Services,  Inc.  ("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 believes  it 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 million ($12 million at June 30, 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 13 million  ($15  million).  NL believes the
     proposed  assessment related to 1999 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 has filed certain  amended  German tax returns and expects
     to file additional amended German tax returns claiming such refunds for all
     years affected by the court's  decision,  which is expected to result in an
     estimated   total  net  refund  of  taxes  and   interest   equivalent   to
     approximately $40 million.  Receipt of the German tax refunds is subject to
     satisfaction  of various  procedural  requirements,  including a review and
     acceptance  of the amended  German tax  returns by the German  authorities.
     Certain  of these  procedural  requirements  were  satisfied  in the second
     quarter of 2003 with respect to a portion of the refund claim,  and in July
     2003 the  German  tax  authorities  refunded  to NL a portion  of the total
     anticipated  refund.  The portion  received  in July was euro 21.5  million
     ($24.6 million at June 30, 2003 exchange rates).  NL has reflected this tax
     refund in its second quarter of 2003 results of  operations.  NL expects to
     receive the remaining  refunds over the next six to nine months,  a portion
     of which may result in an additional income tax benefit.

No  assurance  can be given  that  these tax  matters  will be  resolved  in the
Company's  favor in view of the inherent  uncertainties  involved in  settlement
initiatives,  court  and  tax  proceedings.  The  Company  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.

Note 12 - Minority interest:



                                                   December 31,          June 30,
                                                      2002                2003
                                                   ------------          -------
                                                           (In thousands)

Minority interest in net assets:
                                                                  
NL Industries ............................           $ 40,880           $ 45,957
CompX International ......................             44,539             46,902
Tremont Corporation ......................             26,911               --
Subsidiaries of NL .......................              8,516              8,713
                                                     --------           --------

                                                     $120,846           $101,572
                                                     ========           ========




                                                          Six months ended
                                                              June 30,
                                                       2002              2003
                                                       ----              ----
                                                            (In thousands)

Minority interest in income (loss) before
 cumulative effect of change in
 accounting principle:
                                                                  
NL Industries ............................           $ 3,550            $ 5,886
CompX International ......................               676                272
Tremont Corporation ......................            (2,489)              (217)
Subsidiaries of NL .......................               370                158
                                                     -------            -------

                                                     $ 2,107            $ 6,099
                                                     =======            =======


     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 June 30, 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).

     Minority  interest  in NL's  subsidiaries  relates  to NL's  majority-owned
environmental management subsidiary,  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 in Note 14.

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 June 30, 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 June 30, 2002, respectively.






Note 14 - Commitments and contingencies:

     Lead pigment litigation - NL.

     Since 1987,  NL, other  former  manufacturers  of lead  pigments for use in
paint and lead-based paint, and the Lead Industries  Association have been named
as defendants in various legal  proceedings  seeking damages for personal injury
and property damage allegedly caused by the use of lead-based paints. Certain of
these  actions have been filed by or on behalf of states,  large U.S.  cities or
their public housing  authorities and school districts,  and certain others have
been asserted as class actions.  These legal  proceedings  seek recovery under a
variety of theories,  including public and private  nuisance,  negligent product
design,    failure   to   warn,   strict   liability,    breach   of   warranty,
conspiracy/concert  of action,  enterprise  liability,  market share  liability,
intentional tort, and fraud and misrepresentation.

     The plaintiffs in these actions  generally seek to impose on the defendants
responsibility for lead paint abatement and asserted health concerns  associated
with the use of  lead-based  paints,  including  damages  for  personal  injury,
contribution  and/or  indemnification  for medical expenses,  medical monitoring
expenses and costs for educational programs. Most of these legal proceedings are
in various pre-trial stages.  Some are on appeal following  dismissal or summary
judgment rulings in favor of the defendants.

     NL believes  these actions are without  merit,  intends to continue to deny
all  allegations  of wrongdoing  and liability and to defend against all actions
vigorously.  NL has  neither  lost nor settled  any of these  cases.  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.
Considering NL's previous  involvement in the lead and lead pigment  businesses,
there can be no assurance that additional  litigation  similar to that currently
pending will not be filed,  and there can be 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.

        Environmental matters and litigation.

     General. The Company's  operations are governed by various federal,  state,
local and foreign environmental laws and regulations. The Company's policy is to
comply  with  environmental  laws and  regulations  at all of its  plants and to
continually  strive to improve  environmental  performance in  association  with
applicable industry initiatives. The Company believes that its operations are in
substantial compliance with applicable  requirements of environmental laws. From
time to time, the Company may be subject to environmental regulatory enforcement
under various statutes, resolution of which typically involves the establishment
of compliance programs.

     The  Company  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  generally  not
discounted to their present value.  Recoveries of  remediation  costs from other
parties, if any, are recognized as assets when their receipt is deemed probable.
At June 30, 2003, no receivables for recoveries have been recognized.

     Environmental obligations are difficult to assess and estimate for numerous
reasons including the complexity and differing  interpretations  of governmental
regulations,  the number of  potentially  responsible  parties  ("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.  In addition,  the imposition of more stringent  standards or
requirements  under  environmental  laws or  regulations,  new  developments  or
changes  with respect to site cleanup  costs or  allocation  of such costs among
PRPs,  the results of future  testing and  analysis  undertaken  with respect to
certain sites or a determination that the Company is potentially responsible for
the release of hazardous substances at other sites, could result in expenditures
in excess of amounts currently  estimated by the Company to be required for such
matters.  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. Further, there can be no
assurance that additional environmental matters will not arise in the future.

     NL. Some of NL's current and former facilities,  including several divested
secondary  lead smelters and former mining  locations,  are the subject of civil
litigation,  administrative  proceedings or investigations arising under federal
and state  environmental  laws.  Additionally,  in connection with past disposal
practices,  NL has been named as a  defendant,  PRP,  or both,  pursuant  to the
Comprehensive Environmental Response, Compensation and Liability Act, as amended
by the Superfund  Amendments and Reauthorization Act ("CERCLA") or similar state
laws in approximately 70 governmental and private actions  associated with waste
disposal sites,  mining locations and facilities  currently or previously owned,
operated  or used by NL, its  subsidiaries  and their  predecessors,  certain of
which are on the U.S. EPA's Superfund National  Priorities List or similar state
lists.  These  proceedings  seek cleanup costs,  damages for personal  injury or
property damage and/or damages for injury to natural resources. Certain of these
proceedings involve claims for substantial  amounts.  Although NL may be jointly
and severally  liable for such costs,  in most cases, it is only one of a number
of PRPs who may also be jointly and severally liable. In addition, NL is a party
to a number of lawsuits filed in various jurisdictions  alleging CERCLA or other
environmental claims.

     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. See Note 12. At June 30, 2003, NL
had accrued $88 million for those  environmental  matters  which NL believes are
reasonably  estimable.  NL believes 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 NL  believes  it is  possible  to  estimate  costs is
approximately  $125 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.

     At June 30, 2003, NL had $24 million in restricted  cash,  restricted  cash
equivalents  and restricted  marketable  debt securities held by 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.  Such restricted
balances declined by approximately $28 million in the second quarter of 2003 due
primarily to a $30.8 million payment made by NL related to the final  settlement
of NL's  previously-reported  Granite  City,  Illinois lead smelter site. NL may
have to pay up to an additional $700,000 related to this site upon completion of
an EPA audit of certain response costs. No further material expenditures related
to this site are expected to be made.

     Tremont.  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 ($1.4 million at June 30, 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 June 30,
2003 for any such cost. The amount accrued at June 30, 2003 represents Tremont's
best  estimate  of the costs to be  incurred  through  2004 with  respect to the
interim remediation measures.

     TIMET. At June 30, 2003, TIMET had accrued  approximately  $3.8 million for
environmental cleanup matters, principally related to TIMET's facility in Nevada
and a former TIMET facility in California.

     Other.  The Company has also accrued  approximately  $6 million at June 30,
2003 in  respect  of other  environmental  cleanup  matters,  including  amounts
related to one  Superfund  site in  Indiana  where the  Company,  as a result of
former  operations,  has been  named as a PRP and  certain  former  sites of the
disposed building  products  segment.  Such accrual is near the upper end of the
range of the Company's estimate of reasonably possible costs for such matters.

     Other litigation.

     Reference  is made to the 2002 Annual  Report and the  Company's  Quarterly
Report on Form 10-Q for the quarter  ended March 31,  2003 for a  discussion  of
certain other legal proceedings.

     In May 2003,  the parties  reached an agreement in the  previously-reported
Finnsugar  Bioproducts,  Inc.  v. The  Amalgamated  Sugar  Company  LLC,  et al.
pursuant to which,  among  other  things,  all prior  disputes  were  settled on
mutually-agreeable  terms.  As part of the settlement  agreement,  (i) Finnsugar
entered into a covenant not to sue  Amalgamated  Research,  Inc., a wholly-owned
subsidiary  of the  Company,  and  Amalgamated  Research's  current  and  future
licensees  and/or  sublicensees,  for  infringement  under all claims of certain
specified  patents and (ii) this case,  and a  previously-reported  related case
(Finnsugar Bioproducts,  Inc. v. The Monitor Sugar Company) to which the Company
was not a party, were both dismissed with prejudice.

     In May  2003,  trial  was  held  in  the  previously-reported  Gutierrez  -
Palmenberg,  Inc.  vs.  Waste  Control  Specialists,  LLC,  and  resulted  in  a
stipulated  judgment against Waste Control  Specialists for $464,000,  including
interest and attorney fees.

     In June 2003, TIMET settled its  previously-reported  litigation U.S. Equal
Employment  Opportunity  Commission v. Titanium Metals  Corporation.  The amount
paid by TIMET to settle this litigation was not material.

     In June 2003,  NL was served  with a  complaint  in Rhines,  et al. v. A.O.
Smith, et al. (Circuit Court of Covington County, Mississippi,  Civil Action No.
2002-191C).  This case was brought on behalf of  approximately  3,593 plaintiffs
against approximately 265 defendants, alleging injury as a result of exposure to
asbestos.

     In June 2003, the court dismissed as moot the  previously-reported  case In
Re Tremont Corporation Shareholders Litigation.  The court retained jurisdiction
of this action for the purpose of  determining  plaintiffs'  application  for an
award of counsel fees and reimbursement of expenses. In August 2003, plaintiffs'
counsel filed an  application  for fees and expenses in the aggregate  amount of
$300,000.  Defendants intend to vigorously  contest any award of counsel fees or
reimbursement of expenses.

     In June 2003,  Valhi was served with a complaint  in Ken Bigham,  et al. v.
Valhi, Inc. et al. (No.  GN302008,  126th Judicial  District,  District Court of
Travis County,  Texas).  Plaintiffs allege,  among other things, that defendants
breached duties of loyalty owed to plaintiffs  with respect to their  investment
in Waste Control  Specialists  and that  defendants  committed  acts not in good
faith.   Plaintiffs   seek,   among  other  things,   unspecified   damages  and
reimbursement  of expenses.  Valhi believes,  and  understands  that each of the
other  defendants  believes,  that the allegations are without merit,  and Valhi
intends,  and understands that each of the other defendants  intend,  to contest
the action vigorously. In July 2003, defendants filed a motion to transfer venue
with  respect  to all of a portion  of the  action to Dallas  County,  Texas.  A
hearing on defendants' motion is scheduled for September 2003.

     NL's  Belgian  subsidiary  and  various of its  Belgian  employees  are the
subject of an  investigation  by Belgian  authorities  relating  to an  accident
resulting in two  fatalities  that occurred in NL's Belgian  facility in October
2000.  The  investigation  stage,  which  could  ultimately  result in civil and
criminal  sanctions  against NL, was completed in 2002. In May 2003, the Belgian
authorities referred the proceedings against NL's Belgian subsidiary and certain
of its Belgian  employees to the criminal  court for trial.  The matter has been
set for trial in October 2003.

     Other matters.

     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 June
30, 2003,  TIMET has  reimbursed  the issuer  approximately  $600,000 under this
bond.  At this time,  one claimant has  submitted  minor claims under the second
bond.  TIMET has made immaterial  payments to this claimant,  and TIMET does not
currently   anticipate   additional   claimants   with  respect  to  this  bond.
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 June 30,  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 June 30, 2003,  TIMET has received
claims aggregating  approximately $5.0 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  bankruptcy  petition  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 June 30, 2003.






Note 15 - Accounting principles not yet adopted:

     The Company is required to comply with the  consolidation  requirements  of
FASB Interpretation ("FIN") No. 46, Consolidation of Variable Interest Entities,
an  interpretation  of ARB No. 51,  beginning in the third quarter of 2003.  The
Company is still studying this  newly-issued  interpretation.  While the Company
currently  does not believe it has any  involvement  with any variable  interest
entity (as that term is defined in FIN No 46),  the  interpretation  is complex,
and the staff of the FASB  continues  to provide  implementation  guidance,  and
therefore the impact of adopting the  consolidation  requirements  of FIN No. 46
has not yet been determined.






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

RESULTS OF OPERATIONS:

General

     The  Company  reported  net income of $17.8  million,  or $.15 per  diluted
share, in the second quarter of 2003 compared to income of $6.4 million, or $.05
per diluted share,  in the second quarter of 2002.  Excluding the effects of the
items  summarized in the table below, the Company would have reported a net loss
of $.02 per diluted  share in the second  quarter of 2003 compared to net income
of $.01 per  diluted  share in the  second  quarter  of 2002.  For the first six
months of 2003, the Company reported income before  cumulative  effect of change
in accounting principle of $19.4 million, or $.16 per diluted share, compared to
income of $2.7 million,  or $.02 per diluted  share,  in the first six months of
2002.  Excluding  the effects of the items  summarized  in the table below,  the
Company  would  have  reported  a loss  before  cumulative  effect  of change in
accounting  principle of $.01 per diluted  share in the first six months of 2003
compared to income of $.01 per diluted share in the first six months 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
2002 and 2003 periods  presented.  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.



                                            Income before cumulative effect of change in
                                                       accounting principle -
                                                    diluted earnings per share -
                                              Three months ended  Six months ended
                                                    June 30,        June 30,
                                                 2002    2003     2002     2003
                                                 ----    ----     ----     ----

                                                               
German income tax benefit (1) ...............    $--     $.17     $--      $.17

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

Foreign currency transaction gain (3) .......     .04     --       .04      --

Legal settlement gains, net (4) .............     --      --       .01      --

Securities transaction gains, net ...........     --      --       .01      --

Other, net ..................................     .01    (.02)     .01     (.01)
                                                 ----    ----     ----     ----

                                                 $.05    $.15     $.02     $.16
                                                 ====    ====     ====     ====


(1)  NL's German claim for refund suit.

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

(3)  NL's foreign  currency  transaction gain related to the  extinguishment  of
     certain NL intercompany indebtedness.

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

     Total operating income increased 33% in the second quarter of 2003 compared
to the same period in 2002,  and  increased  43% in the first six months of 2003
compared to the first six months of 2002, due to higher chemical earnings at NL,
offset  in part by lower  component  products  operating  income  at CompX and a
higher operating loss at Waste Control Specialists.

     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 future  results to
differ  materially from those described  herein 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
     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,  tax settlement  initiatives or
     other tax matters,
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, were generally  increasing during the third and fourth quarters of 2002
and the first quarter of 2003 and were  generally flat during the second quarter
of 2003. NL's TiO2 operations are conducted through its wholly-owned  subsidiary
Kronos, Inc.



                            Three months ended           Six months ended
                                 June 30,          %         June 30,          %
                            ------------------           ----------------
                             2002      2003      Change  2002      2003      Change
                             ----      ----      ------  ----      ----      ------
                                         (In millions, except percentages)

                                                             
Net sales ..............    $226.9    $266.6      +18%  $429.3    $519.6      +21%
Operating income .......      21.7      31.7      +46%    41.0      62.4      +52%



     Chemicals sales and operating income increased in 2003 compared to the same
periods of 2002 due  primarily  to higher  average  selling  prices for titanium
dioxide pigments ("TiO2") and higher TiO2 production  volumes,  partially offset
by higher  operating costs  (particularly  for energy).  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 second quarter of 2003
were 7% higher than the second quarter of 2002, with the greatest improvement in
European and export markets,  and were 6% higher in the first six months of 2003
compared to the first six months of 2002.  Expressed  in U.S.  dollars  computed
using actual foreign currency exchange rates prevailing during the periods, NL's
average TiO2 selling  prices in the second  quarter of 2003 were 19% higher than
the second  quarter of 2002, and were 18% higher in the first six months of 2003
compared to the same period of 2002.

     NL's TiO2 sales volumes in the second quarter of 2003 decreased 1% compared
to the record second  quarter of 2002.  NL's TiO2 sales volumes in the first six
months of 2003, a new record for NL, were 2% higher than the first six months of
2002. NL's TiO2 production  volumes in the second quarter of 2003 were 6% higher
than the second  quarter of 2002,  and were 8% higher in the first six months of
2003  compared to the same  period of 2002,  with  operating  rates at near full
capacity in both the 2003 and 2002 periods.  NL's TiO2 production volumes in the
second quarter of 2003 were an all-time  quarterly  record for NL, and NL's TiO2
production  volumes in the first six months of 2003 were an all-time  first half
record for NL as well.

     NL  expects  its TiO2  operating  income in 2003 will be higher  than 2002,
primarily due to higher average TiO2 selling prices,  slightly higher TiO2 sales
volumes and higher Ti02 production volumes, partially offset by higher operating
costs,  particularly  for  energy.  NL's  TiO2  production  volumes  in 2003 are
expected to be higher than NL's TiO2 sales  volumes in 2003,  with NL's finished
inventories rising modestly.  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 second quarter
of 2003  increased  19%  compared  to the second  quarter of 2002 (a 2% increase
compared to the first quarter of 2003),  and such average selling prices were up
18% in the  first  six  months  of 2003  compared  to the same  period  in 2002.
Overall,  fluctuations  in the  value  of the  U.S.  dollar  relative  to  other
currencies,  primarily the euro and the Canadian dollar, increased TiO2 sales in
the second quarter and first six months of 2003 by a net $27.7 million and $54.4
million, respectively, compared to the same periods 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 2003 compared to the same periods of 2002. Overall,  currency exchange
rate  fluctuations  resulted in a net decrease in NL's  operating  income in the
second  quarter  and first  six  months of 2003 of  $600,000  and $2.4  million,
respectively.

     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  $5.8 million in the first six
months of 2002 and approximately $7.4 million in the first six months of 2003 as
compared to amounts separately reported by NL.

Component products



                            Three months ended          Six months ended
                                  June 30,        %         June 30,             %
                            ------------------          -----------------
                                2002    2003     Change   2002     2003       Change
                                ----    ----     ------   ----     ----       ------
                                        (In millions, except percentages)

                                                              
Net sales ................    $ 51.1   $ 49.7      - 3   $ 99.6   $100.7      + 1%
Operating income .........       2.2       .9     -60%      4.3      2.2      -48%



     Component  products sales were slightly lower in the second quarter of 2003
compared to the second  quarter of 2002 due  primarily to lower sales volumes of
slide  products,  partially  offset by the favorable  effect of  fluctuations in
foreign currency exchange rates. Component product sales were slightly higher in
the  first  six  months  of 2003  compared  to the  same  period  in 2002 as the
favorable  effect of fluctuations in foreign  currency  exchange rates more than
offset the unfavorable effect of lower volumes in ergonomic  products.  Sales of
slide and security  products  decreased 4% and 2%,  respectively,  in the second
quarter  of 2003  compared  to the second  quarter of 2002 (with a  year-to-date
increase  of 4% for  slides,  while  security  products  were  flat).  Sales  of
ergonomic  products in the second quarter and first six months of 2003 decreased
4% and 9%, respectively, due principally to lower sales volumes.

     Despite the  increase  in sales in the first six months of 2003,  operating
income  declined  due  primarily to  unfavorable  changes in product mix (with a
lower mix of higher-margin ergonomic product sales) and expenses 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 $800,000 during
the first  six  months  of 2003  (including  $400,000  in the  second  quarter).
Benefits associated with this consolidation are expected to begin to be realized
in the second half of 2003.

     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 second  quarter  and first six
months of 2003,  currency  exchange rate fluctuations of the Canadian dollar and
the euro positively  impacted component products sales comparisons with the same
periods 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  decreased  7%, and  operating  income would have declined only 19%, in the
second  quarter  of 2003  compared  to the same  period in 2002.  Excluding  the
effects of  currency,  component  products  sales would have  decreased  3%, and
operating  income would have  declined only 11%, in the first six months of 2003
compared to the first six months of 2002.

     While CompX believes signs of an economic recovery are beginning to surface
in the  overall  economy,  CompX  has not  experienced  a  strengthening  in its
customer  orders as of the end of the second  quarter of 2003. For the remainder
of the year,  CompX does not expect this  situation  will  change  significantly
since a majority  of CompX's  customers  are in the office  furniture  industry,
which tends to lad behind the overall economy in a recovery.  Additionally,  the
European office furniture industry experienced continued economic decline in the
spring of 2003 that has put added  pressure  on CompX's  operating  results.  In
response to current economic  conditions,  CompX continues to focus on improving
lean  manufacturing  efficiency  and  cost  improvement  initiatives  as well as
pursuit  of  business  opportunities  for its  products  outside  of the  office
furniture  industry.  In addition,  due to continued  challenges of its European
operations, CompX is currently undergoing an analysis of cost saving initiatives
and  strategic  alternatives  with  respect  to its  European  operations.  This
analysis,  which is  currently  expected to be completed by the end of the third
quarter of 2003, may result in charges for asset impairment, including goodwill,
and other  restructuring  charges during the second half of 2003. CompX believes
its  balance  sheet,  which has  enabled  spending  on growth and  profitability
improvement  initiatives  despite the  difficulties  of the market  environment,
continues  to provide  CompX with the ability to take  advantage of new business
opportunities as they arise.

Waste management



                                     Three months ended        Six months ended
                                          June 30,                 June 30,
                                       2002        2003        2002         2003
                                       ----        ----        ----         ----
                                                   (In millions)

                                                               
Net sales ......................       $1.1        $1.1        $3.9        $2.5
Operating income ...............       (2.1)       (3.6)       (4.1)       (5.6)


     Waste management sales decreased,  and the operating loss increased, in the
second quarter and first six months of 2003 compared to the same periods of 2002
due to  continued  weak  demand for waste  management  services as well as costs
incurred  in  2003  related  to  certain  licensing  activities.  Waste  Control
Specialists'  continued  emphasis on cost controls helped to mitigate the effect
of  lower  sales.   Waste  Control   Specialists   also   continues  to  explore
opportunities  to obtain certain types of new business that, if obtained,  could
increase its sales,  and decrease its operating loss, 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.

     Prior  to  June  2003,   the  state  law  in  Texas  (where  Waste  Control
Specialists'  disposal  facility is located)  prohibited  the  applicable  Texas
regulatory  agency from  issuing a license for the  disposal of a broad range of
low-level  and mixed  radioactive  waste to a  private  enterprise  operating  a
disposal facility in Texas. In June 2003, a new Texas state law was enacted that
allows the  regulatory  agency to issue a low-level  radioactive  waste disposal
license to a private entity,  such as Waste Control  Specialists.  Waste Control
Specialists  currently  expects  to apply for such a disposal  license  with the
applicable  regulatory agency in the first half of 2004. The length of time that
the regulatory  agency will take to review and act upon the license  application
is uncertain,  although Waste Control  Specialists does not currently expect the
agency would issue any final decision on the license  application before the end
of 2006.  There can be no  assurance  that  Waste  Control  Specialists  will be
successful in obtaining any such 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 attempting 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 Waste Control  Specialists  is  unsuccessful  in
obtaining a license for the  disposal  of a broad range of  low-level  and mixed
radioactive  wastes.  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     Six months ended
                                               June 30,             June 30,
                                              2002    2003      2002       2003
                                              ----    ----      ----       ----
                                                      (In millions)

TIMET historical:
                                                             
  Net sales .............................   $ 94.3   $101.8    $198.7    $201.1

  Operating loss ........................   $ (7.0)  $ (2.1)   $(11.7)   $(10.2)
  Impairment of convertible preferred
   securities ...........................     --       --       (27.5)     --
  Other general corporate, net ..........      (.3)     (.2)      (.8)      (.7)
  Interest expense ......................      (.7)     (.5)     (1.5)     (1.2)
                                            ------   ------    ------    ------
                                              (8.0)    (2.8)    (41.5)    (12.1)


  Income tax benefit (expense) ..........      (.6)    --          .8       (.5)
  Minority interest .....................     (3.7)    (3.6)     (7.7)     (7.2)
                                            ------   ------    ------    ------

    Loss before cumulative effect of



Equity in losses of TIMET ...............   $ (2.7)  $ (1.1)   $(14.5)   $ (3.9)
                                            ======   ======    ======    ======


     TIMET  reported  higher sales,  and a lower  operating  loss, in the second
quarter  and first six  months of 2003  compared  to the same  periods  of 2002.
During the second quarter of 2003,  TIMET's mill product sales volumes increased
2% compared to the second quarter of 2002, and sales volumes of melted  products
increased 109%. The  improvement in melted  products sales volumes  reflects new
customer relationships,  share gains and changes in product mix. TIMET's average
selling prices in billing currencies for its mill products in the second quarter
of 2003 (as  adjusted to exclude  the effect of changes in product  mix) were 8%
lower  than the second  quarter of 2002,  and such  average  selling  prices for
melted products  declined 13%.  Expressed in U.S.  dollars computed using actual
foreign currency exchange rates prevailing  during the periods,  TIMET's average
selling  prices for mill  products (as adjusted to exclude the effect of changes
in product  mix)  decreased  2% in the second  quarter of 2003  compared  to the
second quarter of 2002. Substantially all of TIMET's melted products are sold in
U.S. dollars.

     During the first six months of 2003,  TIMET's  mill product  sales  volumes
decreased  7% compared to the first six months of 2002,  while sales  volumes of
melted  products  increased  80%.  TIMET's  average  selling  prices in  billing
currencies for its mill products in the first six months of 2003 (as adjusted to
exclude  the effect of changes in product  mix) were 7% lower than the first six
months of 2002,  and such average  selling prices for melted  products  declined
13%.  Expressed in U.S. dollars computed using actual foreign currency  exchange
rates  prevailing  during the periods,  TIMET's  average selling prices for mill
products (as adjusted to exclude the effect of changes in product mix) decreased
2% in the first six months of 2003 compared to the first six months of 2002.

     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 second quarter of 2003 decreased
3% compared to the second  quarter of 2002,  and average  selling prices for its
melted products  decreased 16%  (year-to-date  increase of 2% for mill products,
and year-to-date decrease of 16% for melted products).

     TIMET's  operating  results  in the second  quarter of 2003 were  favorably
impacted by improved average plant operating rates, which were approximately 59%
of capacity  during the second quarter of 2003 compared to 56% during the second
quarter  of 2002.  During the first six months of 2003,  TIMET's  average  plant
operating rates declined to 55% of capacity compared to 60% during the first six
months of 2002.  TIMET's operating results in 2003 were also favorably  impacted
by the effect of TIMET's cost reduction efforts.

     TIMET's  results  in the first six months of 2002  include a first  quarter
$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 the 2002 and
2003 periods 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.

     As  previously  discussed  in the 2002  Annual  Report,  imports of certain
titanium  products into the U.S. are generally  subject to a 15% tariff. In July
2003, the United States  government  denied a petition  previously  filed by the
Government of Kazakhstan that would have allowed  titanium sponge to be imported
duty free into the U.S.  from  Kazakhstan  and  Russia.  TIMET's  Nevada  sponge
operations  represent the last remaining  titanium sponge production of any size
in the U.S.  As a result,  the normal 15% tariff  will  continue to apply to all
imports of titanium  sponge into the U.S.  However,  titanium  wrought  products
imported  into the U.S.  from  Russia  carry no import  tariff,  and a action on
petition filed by TIMET seeking removal of duty-free  treatment for such imports
has been deferred.

     The commercial airline industry business environment continues to face many
challenges. The weak economy and the uncertainties surrounding the recent war in
Iraq,  as well as the  potential  threat  of  further  terrorist  attacks,  have
extended the down cycle in the commercial airline market.  Further, the outbreak
of the  Severe  Acute  Respiratory  Syndrome  ("SARS")  virus  in Asia  has also
negatively  impacted  demand for commercial air travel to that region.  However,
with the SARS virus  seemingly  under control,  commercial  air traffic  results
appear  to  be  headed  in a  positive  direction,  although  still  well  below
pre-September  11,  2001  levels.  The  Airline  Monitor,  a  leading  aerospace
publication,  forecasts  that the major  U.S.  airlines  will lose  nearly  $6.5
billion in 2003 after incurring $11 billion in losses in 2002. In addition,  The
Airline  Monitor's  most  recent  forecast  (published  in July  2003)  of large
commercial  aircraft  deliveries  projects deliveries by Boeing and Airbus to be
580 airplanes in 2003,  decreasing 8% to 535  deliveries in 2004 and forecast to
reach a low-point of 475 deliveries in 2005, an 18% decrease from estimated 2003
levels. The Airline Monitor delivery  projections do not reach 2003 levels again
until 2007.

     TIMET  currently  expects  that its  sales  for the full  year 2003 will be
approximately $375 million to $395 million,  principally as a result of expected
increased  volumes  for  melted  products  and the  favorable  effect  from  the
weakening  of the  U.S.  dollar  compared  to the  euro  and the  British  pound
sterling,  offset in part by slightly  lower sales volumes for mill products and
lower  pricing for melted  products.  TIMET's mill product sales volumes in 2003
are expected to approximate 8,700 metric tons, which reflects a 2% decrease from
2002 levels.  Melted  product sales volumes in 2003 are expected to  approximate
4,250 metric tons, which reflects a 77% increase over 2002 levels.  These melted
products volume gains are due in part to new customer relationships, share gains
at certain  customers,  increased  military  aerospace business and, to a lesser
extent, a shift in purchasing  preference by certain customers in favor of ingot
and away from wrought  products.  TIMET expects  demand for titanium will soften
during the second half of 2003 and continue to soften into 2004.

     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.

     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
approximately  54% 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 and implementing 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 about 2% for the year.


     TIMET  currently  anticipates  that Boeing will purchase  about 1.2 million
pounds of product in 2003 under its long-term  supply  agreement with TIMET.  At
this  projected  order level,  TIMET  expects to recognize  about $24 million of
income  under the  take-or-pay  provisions  of such  supply  agreement  in 2003,
substantially  all of which is expected to be recognized in the third and fourth
quarters of 2003 ($500,000 was  recognized in the second  quarter 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 $5  million to $15
million, and a net loss of $25 million to $35 million.

     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  $4.1 million and $4.0 million in the
first six months 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 June 30,  2003,  the  Company's  net  carrying  value of its
investment in TIMET was $9.15 per share  compared to a NYSE market price at that
date of $32.10 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 second quarter and first six months of 2003
compared to the same  periods 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 six
months of 2003 relate principally to a first quarter gain of $316,000 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).  See  Note 2 to  the  Consolidated
Financial Statements.

     General corporate  expenses.  Net general corporate  expenses in the second
quarter and first six months of 2003 were  higher than the same  periods of 2002
due primarily to higher  environmental  remediation  expenses of NL (principally
related to one  formerly-owned  site of NL for which the remediation  process is
expected to occur over the next several  years) and higher legal expenses of NL.
Such  environmental  and legal  expenses  are  included in selling,  general and
administrative  expenses.  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 ($2 million  recognized in
the first six months of 2002 and $333,000  recognized in the first six months of
2003).  See  Note  8 to  the  Consolidated  Financial  Statements.  Net  general
corporate  expenses in calendar 2003 are currently  expected to be higher during
then  calendar  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 declined in the second quarter and first
six months of 2003 as compared to the same periods 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 six months of 2003,  NL reduced  its  deferred  income tax
asset valuation  allowance by approximately  $400,000,  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 June 30, 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.

     Accounting  principles  not yet  adopted.  See Note 15 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 $20  million  in the first six months of 2003  compared  to a net use of
cash of $14 million in the first six months 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  75% of the Company's
consolidated  capital expenditures in the first six months of 2003 relate to NL,
23%  relate  to CompX and  substantially  all of the  remainder  relate to Waste
Control Specialists.

     During the first six months of 2003, (i) the Company  purchased  additional
shares of TIMET common stock for $977,000,  and the Company  purchased a nominal
number of shares of TIMET's  convertible  preferred  securities for $158,000 and
(ii) NL  collected  $2 million of its loan to one of the Contran  family  trusts
described in Note 1 to the Consolidated Financial Statements.

     During the first six months of 2003,  (i) Valhi repaid a net $10.4  million
of its short-term demand loans from Contran,  (ii) CompX repaid 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 and NL repaid kroner 80 million ($11 million when
repaid) under such facility.

     At June 30, 2003,  unused credit available under existing credit facilities
approximated  $183.4 million,  which was comprised of $17.5 million available to
CompX under its new revolving  credit  facility,  $57.0 million  available to NL
under non-U.S.  credit facilities,  $45.0 million available to NL under its U.S.
credit  facility and $63.9 million  available to Valhi under its revolving  bank
credit facility.

Chemicals - NL Industries

     At June 30,  2003,  NL had  cash,  cash  equivalents  and  marketable  debt
securities of $93 million,  including restricted balances of $38 million, and NL
had $102 million  available  for  borrowing  under its U.S. and non-U.S.  credit
facilities.

     See Note 11 to the Consolidated Financial Statements for certain income tax
examinations  currently  underway  with  respect to  certain of NL's  income tax
returns in  various  U.S.  and  non-U.S.  jurisdictions,  and see Note 14 to the
Consolidated  Financial Statements with respect to certain legal proceedings and
environmental matters with respect to NL.

     In  addition  to  those  legal  proceedings  described  in  Note  14 to the
Consolidated  Financial  Statements,   various  legislation  and  administrative
regulations  have,  from time to time, been enacted or proposed that seek to (i)
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 (ii) effectively  overturn court decisions in which
NL and other  pigment  manufacturers  have  been  successful.  Examples  of such
proposed legislation include bills that 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 that would  revive
actions  barred  by  the  statute  of  limitations.   While  no  legislation  or
regulations  have been  enacted  to date that are  expected  to have a  material
adverse  effect on the Company's  consolidated  financial  position,  results of
operations  or  liquidity,   imposition  of  market  share  liability  or  other
legislation could have such an effect.

     At June 30, 2003, NL had the  equivalent of  approximately  $470 million of
income tax loss  carryforwards in Germany with no expiration date.  However,  NL
has  provided  a  deferred   income  tax  asset  valuation   allowance   against
substantially all of these tax loss carryforwards  because NL currently believes
they do not meet the  "more-likely-than-not"  recognition criteria. On August 1,
2003 the German federal  government  proposed new tax law amendments  that would
limit  the  annual  utilization  of  income  tax loss  carryforwards,  to become
effective in 2004.  This  proposal is similar to a proposal  the German  federal
government introduced in 2002 that was never enacted.  There can be no assurance
that these  proposed law amendments  will be enacted and, if enacted,  when they
would  become  effective.   Such  proposal,   if  enacted  as  proposed,   would
significantly affect NL's future income tax expense and cash tax payments.

     In August  2003,  NL announced  that its board of directors  had approved a
plan to  distribute  to its  shareholders  one  share  of  common  stock  of its
wholly-owned  subsidiary,  Kronos, Inc., for every two shares of NL common stock
held.  Approximately  23.85  million  shares of  Kronos  common  stock  would be
distributed, representing approximately 48.9% of Kronos' outstanding shares. The
plan  would  also  involve  a   recapitalization   of  Kronos  through   Kronos'
distribution  of a  $200  million  promissory  note  payable  by  Kronos  to  NL
immediately  prior to the  distribution  of the shares of Kronos  common  stock.
Kronos has filed a Form 10  registration  statement with the SEC relating to the
distribution  of its common  stock.  Kronos  intends to apply for listing of its
shares of common stock on the New York Stock Exchange.  NL currently expects the
distribution  will  occur  in the  fourth  quarter  of 2003.  Completion  of the
distribution  would  have no  impact  on the  Company's  consolidated  financial
position, results of operations or cash flows.


     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  then-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  and debt service  requirements for the foreseeable  future.  CompX
suspended  its  regular  quarterly  dividend  of $.125 per  share in the  second
quarter of 2003.

     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 its
then-available  cash,  issuing  additional  equity  securities or increasing the
indebtedness of CompX or its subsidiaries.






Waste management - Waste Control Specialists

     At  June  30,  2003,  Waste  Control  Specialists'   indebtedness  consists
principally of $26.1 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 June 30, 2003,  TIMET had $135 million of borrowing  availability  under
its various U.S. and European  credit  agreements.  TIMET  presently  expects to
generate  $40 million to $50 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.

     See Note 14 to the  Consolidated  Financial  Statements  for certain  legal
proceedings,  environmental  matters  and other  contingencies  associated  with
TIMET. 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 June 30, 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  or  reacquiring  its  capital  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.

     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,  or in light of its current  outlook,  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 or debt securities,  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

     See Note 14 to the  Consolidated  Financial  Statements  for certain  legal
proceedings and environmental matters with respect to Tremont.

     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 June 30, 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.  At NL's current $.20 per share quarterly
rate,  and based on the 40.4 million NL shares held  directly or  indirectly  by
Valhi at June 30, 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.  In the second quarter of 2003,  CompX suspended its regular  quarterly
dividend of $.125 per share. 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.

     At June 30,  2003,  Valhi had $5.4  million  of parent  level cash and cash
equivalents,  had  $5  million  outstanding  under  its  revolving  bank  credit
agreement  and had $722,000 of short-term  demand loans  payable to Contran.  In
addition,  Valhi had $63.9  million  of  borrowing  availability  under its bank
credit facility.

     In May 2003, Valhi purchased 14,700 shares of TIMET's convertible preferred
securities  at a cash price of $10 per share  pursuant to a  previously-reported
tender offer.

     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
June 30, 2003, the accrued and unpaid  interest on the $80 million loan to Snake
River  aggregated  $30.5 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.

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 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,  or persons  performing similar functions,  as appropriate to
allow timely decisions to be made regarding required disclosure.  Each of Steven
L. Watson,  the Company's 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 June 30, 2003. 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  over  financial
reporting.  The term "internal control over financial  reporting," as defined by
regulations  of the SEC, means a process  designed by, or under the  supervision
of, the  Company's  principal  executive and principal  financial  officers,  or
persons  performing  similar  functions,  and effected by the Company's board of
directors,  management  and other  personnel,  to provide  reasonable  assurance
regarding  the  reliability  of  financial  reporting  and  the  preparation  of
financial statements for external purposes in accordance with GAAP, and includes
those policies and procedures that: o Pertain to the maintenance of records that
in  reasonable  detail  accurately  and  fairly  reflect  the  transactions  and
dispositions of the assets of the Company, o Provide  reasonable  assurance that
transactions  are  recorded as  necessary  to permit  preparation  of  financial
statements in accordance  with GAAP, and that receipts and  expenditures  of the
Company are being made only in accordance with  authorizations of management and
directors  of  the  Company,   and  o  Provide  reasonable  assurance  regarding
prevention or timely detection of unauthorized  acquisition,  use or disposition
of the  Company's  assets  that could have a  material  effect on the  Company's
consolidated financial statements.

     There has been no change to the Company's system of internal  controls over
financial  reporting  during the quarter ended June 30, 2003 that has materially
affected,  or is reasonably likely to materially affect, the Company's system of
internal controls over financial reporting.






Part II. OTHER INFORMATION

Item 1.  Legal Proceedings.

     Reference  is  made to (i) the  2002  Annual  Report,  (ii)  the  Company's
Quarterly  Report on Form 10-Q for the  quarter  ended  March 31, 2003 and (iii)
Note 14 to the  Consolidated  Financial  Statements  included  in Part I of this
Quarterly  Report on Form 10-Q for  descriptions  of certain legal  proceedings,
which information is incorporated herein by reference.

     County of Santa Clara v. Atlantic Richfield Company, et al. (Superior Court
of the State of California,  County of Santa Clara, Case No. CV788657).  In July
2003, the trial court granted defendants' motion to dismiss all remaining claims
in this previously-described case. The time for appeal has not yet run.

     State of Rhode  Island v. Lead  Industries  Association,  et al.  (Superior
Court of Rhode Island,  No. 99-5226).  In June 2003, the court set April 5, 2004
as the date for the retrial of Phase I of this previously-described case.

     Lewis et al. v. Lead Industries Association,  et al. (Circuit Court of Cook
County, Illinois, County Department,  Chancery Division, Case No. 00CH09800). In
June 2003, the appellate  court affirmed the dismissal of five of the six counts
of  plaintiffs'  complaint in this  previously-described  case, but reversed the
dismissal of the conspiracy count. The time for appeal has not yet run.

     Borden, et al. v. The  Sherwin-Williams  Company,  et al. (Circuit Court of
Jefferson  County,  Mississippi,  Civil  Action  No.  2000-587).  In June  2003,
plaintiffs   and   defendants   jointly   moved   the   court  to   vacate   the
previously-described October 2003 trial date.

     Quitman  County  School  District v. Lead  Industries  Association,  et al.
(Circuit Court of Quitman  County,  Mississippi,  Case No.  2001-0106).  In June
2003,   the   court  set  a  trial   date  of   September   13,   2004  in  this
previously-described case.

     Thomas v. Lead Industries  Association,  et al. (Circuit Court,  Milwaukee,
Wisconsin,  Case No.  99-CV-6411).  In June 2003,  plaintiff  appealed the trial
court's grant of summary  judgment for  defendants in this  previously-described
case.

     City of St. Louis v. Lead Industries Association,  et al. (Missouri Circuit
Court 22nd Judicial Circuit, St. Louis City, Cause No. 002-245,  Division 1). In
May 2003,  plaintiffs filed an amended complaint  alleging only a nuisance claim
in this  previously-described  case.  Defendants'  renewed motion to dismiss and
motion for summary judgment are pending.  Plaintiffs have moved the Court to set
an October 2003 trial date.

     City of Milwaukee v. NL Industries,  Inc. and Mautz Paint  (Circuit  Court,
Civil Division, Milwaukee County, Wisconsin, Case No. 01CV0030066). In May 2003,
the court  vacated the  previously-described  October  2003 trial date.  In July
2003, the court granted  defendants'  motion for summary judgment.  The time for
appeal has not yet run.

     Justice et al. v  Sherwin-Williams,  et al.  (Superior Court of California,
County of San Francisco,  No. 314686). This  previously-described  case has been
voluntarily dismissed without prejudice by plaintiffs.

     Sabater,  et al. v. Lead Industries  Association,  et al. (Supreme Court of
the State of New York, County of Bronx, Index No. 25533/98).  Plaintiffs' motion
for class certification is pending in this previously-described case.

     Herd v. ASARCO,  et al. (Case No.  CJ-2001-443),  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). In
May 2003, NL was  voluntarily  dismissed with prejudice by plaintiffs from these
previously-described cases.

     Cole, et al. v. ASARCO  Incorporated  et al. (U.S.  District  Court for the
Northern  District of Oklahoma,  Case No. 03C V327 EA (J)). In June 2003, NL was
served with a complaint in this purported  class action on behalf of two classes
of persons living in the Picher/Cardin, Oklahoma, area: (1) a medical monitoring
class of persons who have lived in the area since 1994; and (2) a property owner
class of residential,  commercial and government property owners. Plaintiffs are
nine individuals and, in their official capacities,  the Mayor of Picher and the
Chairman of the Picher/Cardin  School Board.  Plaintiffs allege causes of action
in trespass  and nuisance and seek a medical  monitoring  program,  a relocation
program, property damages, and punitive damages.

     Crawford,  et al. v. ASARCO,  Incorporated,  et al.  (Case No.  CJ-03-304);
Barr, et al. v. ASARCO Incorporated, et al. (Case No. CJ-03-305); Brewer, et al.
v. ASARCO  Incorporated,  et al. (Case No. CJ-03-306);  Kloer, et al. v. ASARCO,
Incorporated,   et  al.  (Case  No.   CJ-03-307);   Rhoten,  et  al.  v.  Asarco
Incorporated,  et al. (Case No. CJ-03-308) (all in the District Court in and for
Ottawa County,  State of Oklahoma).  In July 2003, NL was served with complaints
in these five cases  asserting  personal  injuries  due to exposure to lead from
mining  waste on behalf  of,  respectively,  two,  four,  two,  three,  and four
children.  Each  complaint  alleges  causes  of  action  in  negligence,  strict
liability,  nuisance,  and  attractive  nuisance;  and each seeks $20 million in
compensatory  and $20  million in  punitive  damages.  NL intends to answer each
complaint denying all liability and to defend itself vigorously.

     United States of America v. NL  Industries,  Inc., et al.,  (United  States
District Court for the Southern District of Illinois,  Civ. No. 91-CV 00578). In
May 2003, the court entered the previously-described  consent decree between the
United States and NL involving NL's former  Granite City,  Illinois lead smelter
site.  Pursuant to the consent decree, in June 2003 NL paid $30.8 million to the
United States,  and NL will pay up to an additional $.7 million upon  completion
of an EPA audit of certain response costs.


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

     Valhi's  2003  Annual  Meeting of  Stockholders  was held on May 21,  2003.
Thomas E. Barry, Norman S. Edelcup, W. Hayden McIlroy, Glenn R. Simmons,  Harold
C.  Simmons,  J.  Walter  Tucker,  Jr.  and  Steven L.  Watson  were  elected as
directors,  each receiving votes "For" their election from at least 98.0% of the
119.4 million common shares eligible to vote at the Annual Meeting.


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

        (a)    Exhibits

               31.1   -  Certification

               31.2   -  Certification

               32.1   -  Certification.

               The  Company has  retained a signed  original of any of the above
          exhibits that contains  signatures,  and the Company will provide such
          exhibit to the Commission or its staff upon request.

        (b)    Reports on Form 8-K

               Reports on Form 8-K for the quarter ended June 30, 2003.

               May 1, 2003 - Reported Items 7 and 9.  May 5, 2003 - Reported
               Items 7 and 9.  May 21, 2003 - Reported Items 7 and 9.  June 3,
               2003 - Reported Items 7 and 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   August 11, 2003        By /s/ Bobby D. O'Brien
     -------------------         ------------------------------
                                 Bobby D. O'Brien
                                 Vice President, Chief Financial
                                 Officer and Treasurer
                                 (Principal Financial Officer)



Date   August 11, 2003        By /s/ Gregory M. Swalwell
     -------------------         ------------------------------
                                 Gregory M. Swalwell
                                 Vice President and Controller
                                 (Principal Accounting Officer)