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   September 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 October 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 September 30, 2003                 3

           Consolidated Statements of Operations -
            Three months and nine months ended
            September 30, 2002 and 2003                              5

           Consolidated Statements of Comprehensive
            Income - Nine months ended
            September 30, 2002 and 2003                              7

           Consolidated Statement of Stockholders' Equity -
            Nine months ended September 30, 2003                     8

           Consolidated Statements of Cash Flows -
            Nine months ended September 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                                   49

Part II.   OTHER INFORMATION

  Item 1.  Legal Proceedings.                                        50

  Item 6.  Exhibits and Reports on Form 8-K.                         50





                          VALHI, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                 (In thousands)




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

Current assets:
                                                                
  Cash and cash equivalents ....................      $   94,679      $   89,051
  Restricted cash equivalents ..................          52,489          22,358
  Marketable securities ........................           9,717           8,212
  Accounts and other receivables ...............         170,623         209,638
  Refundable income taxes ......................           3,161           1,667
  Receivable from affiliates ...................           3,947           6,013
  Inventories ..................................         239,533         232,746
  Prepaid expenses .............................          15,867           9,723
  Deferred income taxes ........................          14,114          14,526
                                                      ----------      ----------

      Total current assets .....................         604,130         593,934
                                                      ----------      ----------

Other assets:
  Marketable securities ........................         179,582         173,699
  Investment in affiliates .....................         155,549         152,540
  Receivable from affiliate ....................          18,000          16,000
  Loans and other receivables ..................         111,255         115,413
  Mining properties ............................          16,545          14,951
  Prepaid pension costs ........................          17,572          17,249
  Unrecognized net pension obligations .........           5,561           6,439
  Goodwill .....................................         364,994         371,623
  Other intangible assets ......................           4,413           3,990
  Deferred income taxes ........................           1,934             236
  Other ........................................          31,120          24,376
                                                      ----------      ----------

      Total other assets .......................         906,525         896,516
                                                      ----------      ----------

Property and equipment:
  Land .........................................          31,725          33,660
  Buildings ....................................         180,311         201,085
  Equipment ....................................         677,268         741,006
  Construction in progress .....................          12,605          23,370
                                                      ----------      ----------
                                                         901,909         999,121
  Less accumulated depreciation ................         337,783         408,114
                                                      ----------      ----------

      Net property and equipment ...............         564,126         591,007
                                                      ----------      ----------

                                                      $2,074,781      $2,081,457
                                                      ==========      ==========






                          VALHI, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                 (In thousands)




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

Current liabilities:
                                                              
  Current maturities of long-term debt .......     $     4,127      $       627
  Accounts payable ...........................         108,970           72,308
  Accrued liabilities ........................         149,466          135,237
  Payable to affiliates ......................          20,122           11,200
  Income taxes ...............................           8,344            9,087
  Deferred income taxes ......................           3,627            2,144
                                                   -----------      -----------

      Total current liabilities ..............         294,656          230,603
                                                   -----------      -----------

Noncurrent liabilities:
  Long-term debt .............................         605,740          612,358
  Accrued pension costs ......................          54,930           54,360
  Accrued OPEB costs .........................          45,474           38,555
  Accrued environmental costs ................          50,660           68,074
  Deferred income taxes ......................         255,735          254,029
  Other ......................................          31,984           29,830
                                                   -----------      -----------

      Total noncurrent liabilities ...........       1,044,523        1,057,206
                                                   -----------      -----------

Minority interest ............................         120,846          104,350
                                                   -----------      -----------

Stockholders' equity:
  Common stock ...............................           1,262            1,340
  Additional paid-in capital .................          47,657          117,858
  Retained earnings ..........................         629,773          636,249
  Accumulated other comprehensive income:
    Marketable securities ....................          84,264           85,687
    Currency translation .....................         (35,590)         (12,102)
    Pension liabilities ......................         (36,961)         (37,220)
  Treasury stock .............................         (75,649)        (102,514)
                                                   -----------      -----------

      Total stockholders' equity .............         614,756          689,298
                                                   -----------      -----------

                                                   $ 2,074,781      $ 2,081,457
                                                   ===========      ===========




Commitments and contingencies (Notes 11 and 14)




                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                      (In thousands, except per share data)




                                                               Three months ended            Nine months ended
                                                                  September 30,                September 30,
                                                               2002          2003          2002           2003
                                                               ----          ----          ----           ----

Revenues and other income:
                                                                                              
  Net sales                                                   $284,110      $295,986       $816,908       $918,765
  Other, net                                                    12,340        15,642         44,073         32,465
                                                              --------      --------       --------       --------

                                                               296,450       311,628        860,981        951,230
                                                              --------      --------       --------       --------

Costs and expenses:
  Cost of sales                                                224,151       226,097        648,197        707,701
  Selling, general and administrative                           50,485        53,563        141,200        176,950
  Interest                                                      15,033        14,693         45,396         43,822
                                                              --------      --------       --------       --------

                                                               289,669       294,353        834,793        928,473
                                                              --------      --------       --------       --------

                                                                 6,781        17,275         26,188         22,757
Equity in earnings of:
  Titanium Metals Corporation ("TIMET")                        (17,153)          185        (31,710)        (3,695)
  Other                                                            (14)          177            298            677
                                                              --------      --------       --------       --------

    Income (loss) before income taxes                          (10,386)       17,637         (5,224)        19,739

Provision for income taxes (benefit)                            (2,101)        6,328         (1,707)       (17,044)

Minority interest in after-tax earnings                         (1,172)        2,447            935          8,546
                                                              --------      --------       --------       --------

    Income (loss) before cumulative
     effect of change in accounting
     principle                                                  (7,113)        8,862         (4,452)        28,237

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

    Net income (loss)                                         $ (7,113)     $  8,862       $ (4,452)      $ 28,823
                                                              ========      ========       ========       ========

Pro forma income (loss) before
 cumulative effect of change in
 accounting principle*                                        $ (7,119)     $  8,862       $ (4,479)      $ 28,237
                                                              ========      ========       ========       ========














                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

                      (In thousands, except per share data)




                                                               Three months ended            Nine months ended
                                                                  September 30,                September 30,
                                                               2002          2003          2002           2003
                                                               ----          ----          ----           ----

Basic and diluted earnings per share:
  Income (loss) before cumulative
   effect of change in accounting
                                                                                          
   principle                                                $  (.06)      $   .07        $  (.04)     $   .23
  Cumulative effect of change in
   accounting principle                                        -             -              -             .01
                                                            -------       -------        -------      -------

    Net income (loss)                                       $  (.06)      $   .07        $  (.04)     $   .24
                                                            =======       =======        =======      =======

  Pro forma income (loss) before
   cumulative effect of change in
   accounting principle*                                    $  (.06)      $   .07        $  (.04)     $   .23
                                                            =======       =======        =======      =======

Cash dividends per share                                    $   .06       $   .06        $   .18      $   .18
                                                            =======       =======        =======      =======

Shares used in the calculation of per share amounts:
  Basic earnings per common share                           115,583       120,166        115,361      119,539
  Dilutive impact of outstanding stock
   options                                                     -              201           -             169
                                                            -------       -------        -------      -------

  Diluted earnings per share                                115,583       120,367        115,361      119,708
                                                            =======       =======        =======      =======





















*    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

                  Nine months ended September 30, 2002 and 2003

                                 (In thousands)





                                                           2002           2003
                                                           ----           ----

                                                                 
Net income (loss) ..................................     $ (4,452)     $ 28,823
                                                         --------      --------

Other comprehensive income (loss), net of tax:
  Marketable securities adjustment .................         (185)        1,423

  Currency translation adjustment ..................       35,587        23,488

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

    Total other comprehensive income, net ..........       33,189        24,652
                                                         --------      --------

      Comprehensive income .........................     $ 28,737      $ 53,475
                                                         ========      ========








                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                      Nine months ended September 30, 2003

                                 (In thousands)




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

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

Net income ......................     --         --        28,823       --         --          --           --         28,823

Dividends .......................     --         --       (22,347)      --         --          --           --        (22,347)

Other comprehensive income
 (loss), net ....................     --         --          --        1,423     23,488        (259)        --         24,652

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 ......................     --           56        --         --         --          --           --             56
                                    ------   --------   ---------    -------   --------    --------    ---------    ---------

Balance at September 30, 2003 ...   $1,340   $117,858   $ 636,249    $85,687   $(12,102)   $(37,220)   $(102,514)   $ 689,298
                                    ======   ========   =========    =======   ========    ========    =========    =========








                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Nine months ended September 30, 2002 and 2003

                                 (In thousands)





                                                                 2002        2003
                                                                 ----        ----

Cash flows from operating activities:
                                                                    
  Net income (loss) .......................................   $ (4,452)   $ 28,823
  Depreciation and amortization ...........................     46,075      53,563
  Securities transaction gains, net .......................     (1,915)       (537)
  Proceeds from disposal of marketable securities (trading)      8,659          50
  Gain on disposal of property and equipment ..............     (1,942)     (8,259)
  Non-cash interest expense ...............................      3,057       1,744
  Deferred income taxes ...................................        463      (3,830)
  Minority interest .......................................        935       8,546
  Other, net ..............................................     (7,607)     (6,230)
  Equity in:
    TIMET .................................................     31,710       3,695
    Other .................................................       (298)       (677)
  Cumulative effect of change in accounting principle .....       --          (586)
  Distributions from:
    Manufacturing joint venture ...........................      6,350       2,175
    Other .................................................        361       1,205
  Change in assets and liabilities:
    Accounts and other receivables ........................    (24,414)    (30,922)
    Inventories ...........................................     73,039      25,045
    Accounts payable and accrued liabilities ..............    (44,490)     (8,092)
    Accounts with affiliates ..............................     (9,056)       (291)
    Income taxes ..........................................      1,227       3,448
    Other, net ............................................     (6,389)      4,882
                                                              --------    --------

        Net cash provided by operating activities .........     71,313      73,752
                                                              --------    --------

Cash flows from investing activities:
  Capital expenditures ....................................    (28,384)    (32,272)
  Purchases of:
    TIMET common stock ....................................       --          (976)
    TIMET debt securities .................................       --          (238)
    NL common stock .......................................    (10,559)       --
    Business unit .........................................     (9,149)       --
  Proceeds from disposal of property and equipment ........      2,716      11,333
  Collection of loans to affiliate ........................       --         2,000
  Change in restricted cash equivalents, net ..............      3,045       1,090
  Other, net ..............................................       (244)      1,949
                                                              --------    --------

        Net cash used by investing activities .............    (42,575)    (17,114)
                                                              --------    --------







                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  Nine months ended September 30, 2002 and 2003

                                 (In thousands)




                                                             2002         2003
                                                             ----         ----

Cash flows from financing activities:
  Indebtedness:
                                                                 
    Borrowings ........................................   $ 331,800    $ 22,106
    Principal payments ................................    (291,254)    (50,596)
    Deferred financing costs paid .....................     (10,590)       (416)
  Loans from affiliate:
    Loans .............................................      10,914      10,086
    Repayments ........................................     (12,825)    (20,193)
  Valhi dividends paid ................................     (20,893)    (22,347)
  Distributions to minority interest ..................      (7,275)     (5,007)
  Other, net ..........................................       3,154         750
                                                          ---------    --------

      Net cash provided (used) by financing activities        3,031     (65,617)
                                                          ---------    --------

Cash and cash equivalents - net change from:
  Operating, investing and financing activities .......      31,769      (8,979)
  Currency translation ................................       3,312       3,351
  Business unit acquired ..............................         196        --
Cash and equivalents at beginning of period ...........     154,413      94,679
                                                          ---------    --------

Cash and equivalents at end of period .................   $ 189,690    $ 89,051
                                                          =========    ========


Supplemental disclosures:
  Cash paid (received) for:
    Interest, net of amounts capitalized ..............   $  40,754    $ 35,699
    Income taxes, net .................................      10,156     (12,706)

  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  September  30,  2003,  and  the  consolidated
statements of operations,  comprehensive  income,  stockholders' equity and cash
flows for the interim  periods  ended  September  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.  During the fourth  quarter of
2002,  following the cash  settlement of certain stock options held by employees
of NL,  NL  commenced  accounting  for its  remaining  stock  options  using the
variable accounting method because NL could not overcome the presumption that it
would not similarly cash settle its remaining stock options.  Under the variable
accounting  method,  the  intrinsic  value  of  all  unexercised  stock  options
(including  those with an exercise  price at least equal to the market  price on
the date of grant) are accrued as an expense  over their  vesting  period,  with
subsequent  increases  (decreases) in the market price of the underlying  common
stock resulting in additional  compensation  expense (income).  Net compensation
cost recognized by the Company in accordance with APBO No. 25 was nil in each of
the third quarter and first nine months of 2002, and net compensation income was
$400,000 in each of the third quarter and first nine months of 2003.






     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           Nine months ended
                                                                   September 30,               September 30,
                                                                2002          2003          2002           2003
                                                                ----          ----          ----           ----
                                                                     (In millions, except per share amounts)

                                                                                             
Net income (loss) as reported                                   $(7.1)       $ 8.8         $(4.4)        $28.8

Adjustments, net of applicable income
 tax effects and minority interest, of
 stock-based employee compensation
 expense determined:
  Under APBO No. 25                                               -            (.2)          -             (.2)
  Under SFAS No. 123                                              (.6)         (.3)         (2.0)         (1.1)
                                                                -----        -----         -----         -----

Pro forma net income (loss)                                     $(7.7)       $ 8.3         $(6.4)        $27.5
                                                                =====        =====         =====         =====

Basic and diluted net income (loss) per share:
  As reported                                                   $(.06)       $ .07         $(.04)        $ .24
  Pro forma                                                      (.07)         .07          (.06)          .23


Note 2 -       Business segment information:

                               % owned at
  Business segment                Entity                   September 30, 2003

  Chemicals             NL Industries, Inc.                      84%
  Component products    CompX International Inc.                 69%
  Waste management      Waste Control Specialists LLC            90%
  Titanium metals       TIMET                                    41%

     The Company's  ownership of NL includes 63% 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 nine months of 2003,  the Company  acquired
additional shares of TIMET common stock in market  transactions for an aggregate
of $976,000, increasing the Company's ownership of TIMET to 41% at September 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           Nine months ended
                                                                 September 30,                September 30,
                                                               2002          2003          2002          2003
                                                               ----          ----          ----          ----
                                                                                (In millions)

Net sales:
                                                                                            
  Chemicals                                                    $234.0       $242.9        $663.3        $762.5
  Component products                                             48.8         52.6         148.4         153.3
  Waste management                                                1.3           .5           5.2           3.0
                                                               ------       ------        ------        ------

    Total net sales                                            $284.1       $296.0        $816.9        $918.8
                                                               ======       ======        ======        ======

Operating income:
  Chemicals                                                    $ 26.5       $ 31.7        $ 67.5        $ 94.1
  Component products                                              1.3          (.4)          5.6           1.8
  Waste management                                               (2.5)        (3.1)         (6.6)         (8.7)
                                                               ------       ------        ------        ------

    Total operating income                                       25.3         28.2          66.5          87.2

General corporate items:
  Interest and dividend income                                    9.0          8.0          25.9          24.3
  Securities transaction gains, net                               -            -             1.9            .5
  Legal settlement gains, net                                     -            -             2.4            .7
  Foreign currency transaction gain                               -            -             6.3           -
  Gain on disposal of fixed assets                                -            7.4           1.6           8.5
  General expenses, net                                         (12.5)       (11.7)        (33.0)        (54.7)
Interest expense                                                (15.0)       (14.7)        (45.4)        (43.8)
                                                               ------       ------        ------        ------
                                                                  6.8         17.2          26.2          22.7
Equity in:
  TIMET                                                         (17.2)          .2         (31.7)         (3.7)
  Other                                                           -             .2            .3            .7
                                                               ------       ------        ------        ------

    Income (loss) before income taxes                          $(10.4)      $ 17.6        $ (5.2)       $ 19.7
                                                               ======       ======        ======        ======



     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 September  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 a net loss of $8.9 million,  or $.07 per diluted
share,  in the first nine months of 2002. Such pro forma effect on the Company's
reported net income in the first nine 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 September
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,  September 30,
                                                             2002           2003
                                                            ------         ------
                                                               (In thousands)

Current assets:
                                                                  
  Restricted debt securities (available-for-sale) ....     $  9,670     $  8,212
  Halliburton Company common stock (trading) .........           47         --
                                                           --------     --------

                                                           $  9,717     $  8,212
                                                           ========     ========

Noncurrent assets (available-for-sale):
  The Amalgamated Sugar Company LLC ..................     $170,000     $170,000
  Restricted debt securities .........................        9,232        3,565
  Other common stocks ................................          350          134
                                                           --------     --------

                                                           $179,582     $173,699
                                                           ========     ========



Note 4 - Accounts and other receivables:



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

                                                                
Accounts receivable ..........................       $ 174,644        $ 214,584
Notes receivable .............................           2,221            1,414
Accrued interest .............................             114               13
Allowance for doubtful accounts ..............          (6,356)          (6,373)
                                                     ---------        ---------

                                                     $ 170,623        $ 209,638
                                                     =========        =========







Note 5 -       Inventories:



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

Raw materials:
                                                                  
  Chemicals ..................................         $ 54,077         $ 33,049
  Component products .........................            6,573            6,480
                                                       --------         --------
                                                         60,650           39,529
                                                       --------         --------
In process products:
  Chemicals ..................................           15,936           17,028
  Component products .........................           12,602           11,948
                                                       --------         --------
                                                         28,538           28,976
                                                       --------         --------
Finished products:
  Chemicals ..................................          109,978          120,189
  Component products .........................           12,296           10,080
                                                       --------         --------
                                                        122,274          130,269
                                                       --------         --------

Supplies (primarily chemicals) ...............           28,071           33,972
                                                       --------         --------

                                                       $239,533         $232,746
                                                       ========         ========


Note 6 -       Accrued liabilities:



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

Current:
                                                                  
  Employee benefits ..........................         $ 43,534         $ 45,523
  Environmental costs ........................           57,496           28,460
  Deferred income ............................            6,018            1,639
  Interest ...................................              317            7,639
  Other ......................................           42,101           51,976
                                                       --------         --------

                                                       $149,466         $135,237
                                                       ========         ========

Noncurrent:
  Insurance claims and expenses ..............         $ 16,416         $ 16,066
  Employee benefits ..........................           10,409            9,212
  Deferred income ............................            1,875            1,670
  Asset retirement obligations ...............            1,665            1,473
  Other ......................................            1,619            1,409
                                                       --------         --------

                                                       $ 31,984         $ 29,830
                                                       ========         ========



     The asset retirement obligations are discussed in Note 13.





Note 7 - Other assets:



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

Investment in affiliates:
  TIMET:
                                                                  
    Common stock ...............................        $ 12,920        $ 12,360
    Debt securities ............................            --               253
                                                        --------        --------
                                                          12,920          12,613

  TiO2 manufacturing joint venture .............         130,009         127,834
  Other ........................................          12,620          12,093
                                                        --------        --------

                                                        $155,549        $152,540
                                                        ========        ========

Loans and other receivables:
  Snake River Sugar Company:
    Principal ..................................        $ 80,000        $ 80,000
    Interest ...................................          27,910          31,804
  Other ........................................           5,566           5,023
                                                        --------        --------
                                                         113,476         116,827

  Less current portion .........................           2,221           1,414
                                                        --------        --------

  Noncurrent portion ...........................        $111,255        $115,413
                                                        ========        ========

Other noncurrent assets:
  Deferred financing costs .....................        $ 10,588        $ 10,196
  Refundable insurance deposits ................           1,864           1,972
  Waste disposal operating permits .............           1,754           1,174
  Restricted cash equivalents ..................           2,158             782
  Other ........................................          14,756          10,252
                                                        --------        --------

                                                        $ 31,120        $ 24,376
                                                        ========        ========



     At September 30, 2003,  the Company held 1.3 million shares of TIMET common
stock with a quoted  market  price of $33.75 per share,  or an  aggregate of $44
million.

     At September 30, 2003,  TIMET  reported  total assets of $548.3 million and
stockholders'  equity  of  $141.9  million.  TIMET's  total  assets at such date
include  current  assets of $267.0  million,  property  and  equipment of $235.4
million  and  investment  in joint  ventures  of $22.3  million.  TIMET's  total
liabilities at such date include current liabilities of $92.2 million, long-term
debt (including capital leases) of $9.2 million,  accrued OPEB and pension costs
aggregating  $73.0  million  and  convertible  preferred  securities  (excluding
deferred distributions) of $201.2 million.

     During the first nine months of 2003,  TIMET  reported  net sales of $284.7
million,  an operating loss of $8.9 million and a loss before  cumulative effect
of a change in accounting principle of $22.7 million (2002 - net sales of $281.5
million,  an operating loss of $16.1 million and a loss before cumulative effect
of change in accounting  principle of $57.6  million).  The Company's  equity in
losses of TIMET in the third quarter of 2002 includes a $15.7 million impairment
provision  for an  other  than  temporary  decline  in  value  of the  Company's
investment in TIMET.

     During the first nine 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 $238,000,  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 September 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:



                                                            Nine months ended
                                                              September 30,
                                                         2002            2003
                                                         ----            ----
                                                             (In thousands)

Securities earnings:
                                                                 
  Dividends and interest .......................        $25,866        $ 24,327
  Securities transactions, net .................          1,915             537
                                                        -------        --------

                                                         27,781          24,864

Disposal of property and equipment .............          1,942           8,259
Legal settlement gains, net ....................          2,360             691
Noncompete agreement income ....................          3,000             333
Currency transactions, net .....................          4,583          (4,990)
Pension settlement gain ........................            677            --
Other, net .....................................          3,730           3,308
                                                        -------        --------

                                                        $44,073        $ 32,465
                                                        =======        ========


Note 9 - Long-term debt:



                                                      December 31,    September 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         326,924
    Bank credit facility .......................          27,077            --
  CompX bank credit facility ...................          31,000          30,000
  Valcor Senior Notes ..........................           2,431            --
  Other ........................................           2,417           1,061
                                                        --------        --------

                                                         359,867         357,985
                                                        --------        --------

                                                         609,867         612,985

Less current maturities ........................           4,127             627
                                                        --------        --------

                                                        $605,740        $612,358
                                                        ========        ========






     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.  In October 2003, the maturity
date of Valhi's  revolving bank credit facility was extended one year to October
2004,  and the  size of the  facility  was  increased  from $70  million  to $85
million.

Note 10 - Accounts with affiliates:



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

Current receivables from affiliates:
                                                                   
  Income taxes receivable from Contran .............       $ 3,481       $ 5,677
  Other ............................................           466           336
                                                           -------       -------

                                                           $ 3,947       $ 6,013
                                                           =======       =======

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

Payables to affiliates:
  Valhi demand loan from Contran ...................       $11,171       $ 1,233
  Louisiana Pigment Company ........................         7,614         8,360
  Contran - trade items ............................         1,292         1,597
  Other, net .......................................            45            10
                                                           -------       -------

                                                           $20,122       $11,200
                                                           =======       =======


Note 11 - Provision for income taxes (benefit):



                                                               Nine months ended
                                                                September 30,
                                                                 2002      2003
                                                                 ----      ----
                                                                 (In millions)

                                                                    
Expected tax expense (benefit) .............................    $(1.8)    $ 6.9
Refund of prior-year German taxes ..........................     --       (24.6)
Incremental U.S. tax and rate differences on
 equity in earnings of non-tax group companies .............      (.2)       .5
Non-U.S. tax rates .........................................     (1.3)      (.4)
Change in deferred income tax valuation allowance, net .....       .9      (1.1)
U.S. state income taxes, net ...............................       .3       1.0
Other, net .................................................       .4        .7
                                                                -----     -----

                                                                $(1.7)    $(17.0)
                                                                =====     =====

Comprehensive provision for income taxes
 (benefit) allocated to:
  Income (loss) before cumulative effect of change
   in accounting principle .................................    $(1.7)    $(17.0)
  Cumulative effect of change in accounting principle ......     --          .3
  Other comprehensive income:
    Marketable securities ..................................      (.2)       .6
    Currency translation ...................................      2.7       2.9
    Pension liabilities ....................................     (1.5)     --
                                                                -----     -----

                                                                $ (.7)    $(13.2)
                                                                =====     =====







     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 September 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.  The Belgian tax  authorities  have indicated they intend to file a
     lien on the fixed assets of NL's Belgian TiO2 operations.

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 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).  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  four to six  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,        September 30,
                                                      2002                 2003
                                                     ------               ------
                                                             (In thousands)

Minority interest in net assets:
                                                                  
NL Industries ............................           $ 40,880           $ 48,658
CompX International ......................             44,539             46,973
Tremont Corporation ......................             26,911               --
Subsidiaries of NL .......................              8,516              8,719
                                                     --------           --------

                                                     $120,846           $104,350
                                                     ========           ========




                                                        Nine months ended
                                                           September 30,
                                                       2002               2003
                                                       ----               ----
                                                            (In thousands)

Minority interest in income (loss)
 before cumulative effect of change in
 accounting principle:
                                                                  
NL Industries ............................           $ 5,074            $ 8,438
CompX International ......................               752                149
Tremont Corporation ......................            (5,975)              (217)
Subsidiaries of NL .......................             1,084                176
                                                     -------            -------

                                                     $   935            $ 8,546
                                                     =======            =======


     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 September 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.   For  financial  reporting  purposes,   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 September 30, 2003 ($1.5 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 $1.3 million
at January 1, 2002 and September 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.  Several  former cases have been
dismissed or  withdrawn.  Most of the remaining  cases 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 September 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.  In addition,  with respect to other PRPs and the fact that the Company
may be jointly and severally  liable for the total  remediation  cost at certain
sites,  the  Company  could  ultimately  be liable for  amounts in excess of its
accruals due to,  among other  things,  reallocation  of costs among PRPs or the
insolvency of one of more PRPs. 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.

     The exact time frame over which the Company makes  payments with respect to
its accrued  environmental  costs is unknown and is dependent upon,  among other
things,  the timing of the actual  remediation  process which in part depends on
factors  outside the control of the  Company.  At each balance  sheet date,  the
Company makes an estimate of the amount of its accrued  environmental costs that
will be paid out over the subsequent 12 months,  and the Company classifies such
amount as a current liability.  The remainder of the accrued environmental costs
is classified as a noncurrent liability.

     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 September 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 $127 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 September  30, 2003,  there are  approximately  15 sites for which NL is
unable  to  estimate  a  range  of  costs.   For  these  sites,   generally  the
investigation is in the early stages,  and it is either unknown as to whether or
not NL actually had any association with the site, or if NL had association with
the site, the nature of its responsibility, if any, for the contamination at the
site and the  extent of  contamination.  The  timing on when  information  would
become  available  to NL to allow NL to  estimate a range of loss is unknown and
dependent on events  outside the control of NL, such as when the party  alleging
liability provides information to NL.

     At September 30, 2003, NL had $21 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 $38 million in the nine months 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 ($900,000 at September 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 September
30, 2003 for any such cost. The amount accrued at September 30, 2003  represents
Tremont's best estimate of the costs to be incurred through 2004 with respect to
the interim remediation measures.

     TIMET. At September 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 $8 million at September
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
Reports on Form 10-Q for the quarters ended March 31, 2003 and June 30, 2003 for
a discussion of certain other legal proceedings.

     NL has been  named as a  defendant  in  various  lawsuits  in a variety  of
jurisdictions,  alleging personal injuries as a result of occupational  exposure
to  asbestos,  silica  and/or  mixed  dust in  connection  with  formerly  owned
operations.  Approximately 390 of these cases involving a total of approximately
31,500  plaintiffs  and their  spouses  remain  pending.  NL has not accrued any
amounts for this litigation because liability that may result to NL, if any, can
not be  reasonably  estimated.  In addition,  from time to time, NL has received
notices  regarding  asbestos or silica claims  purporting to be brought  against
former  subsidiaries of NL, including notices provided to insurers with which NL
has entered into settlements  extinguishing  certain insurance  policies.  These
insurers may seek indemnification from NL.

     NL's  Belgian  subsidiary  and  various of its  Belgian  employees  are the
subject of civil and criminal  proceedings relating to an accident that resulted
in two fatalities at NL's Belgian  facility in October 2000.  The  investigation
stage of these  proceedings  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. Trial briefs have been
submitted  to the  criminal  court  by the  parties,  and a  final  hearing  and
determination by the court is scheduled for January 2004.

     The Company currently  believes the disposition of all claims and disputes,
including those discussed herein,  individually and in the aggregate, should not
have a material adverse effect on the Company's consolidated financial position,
results of operations or liquidity.

        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  $1.6  million  for this  matter  in 2002.  Through
September 30, 2003, TIMET has reimbursed the issuer approximately $700,000 under
this bond, and $900,000 remains accrued for future payments.  During 2003, TIMET
received  notice that certain  claimants had  submitted  claims under the second
bond.  As of  September  30,  2003,  payments  under the  second  bond have been
immaterial.  However,  TIMET expects to make additional  payments in the future.
Accordingly,  TIMET accrued  $50,000 for this bond in the third quarter of 2003.
TIMET may revise its  estimated  liability  under  these  bonds in the future as
additional facts become known or claims develop.

     As of  September  30,  2003,  TIMET had  $500,000  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.  Pending  claims  are being  investigated  and  negotiated,  and TIMET
believes  that certain  claims are without merit or can be settled for less than
the  amount  of the  original  claim.  Based  upon an  analysis  of  information
pertaining to asserted and unasserted  claims,  during the third quarter of 2003
TIMET  revised its estimate of probable loss and reduced its accrual for pending
and future  customer  claims  downward to $500,000,  resulting in a $1.7 million
reduction in TIMET's  cost of sales  during the  quarter.  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 September 30, 2003.






Note 15 - Accounting principle 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, as amended,  at December 31, 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 $8.8 million, or $.07 per diluted share,
in the third quarter of 2003 compared to a net loss of $7.1 million, or $.06 per
diluted share,  in the third quarter of 2002. For the first nine months of 2003,
the Company  reported  income before  cumulative  effect of change in accounting
principle of $28.2  million,  or $.23 per diluted  share,  compared to a loss of
$4.4 million, or $.04 per diluted share, in the first nine 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 the items  mentioned  is 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 (loss) before cumulative effect
                                                                      of change in accounting principle -
                                                                         diluted earnings per share -
                                                                Three months ended          Nine months ended
                                                                  September 30,               September 30,
                                                                 2002         2003          2002          2003
                                                                 ----         ----          ----          ----

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

Gain on disposal of fixed assets (2)                               -            .03          -             .04

Equity in losses of TIMET:
  Impairment provision - convertible
   preferred securities (3)                                        -             -          (.05)          -
  Impairment provision - TIMET (4)                               (.07)           -          (.07)          -

Foreign currency transaction gain (5)                              -             -           .04           -

Legal settlement gains, net (6)                                    -             -           .01           -

Securities transaction gains, net                                  -             -           .01           -

Other, net                                                        .01           .04          .02           .02
                                                                -----         -----        -----         -----

                                                                $(.06)        $ .07        $(.04)        $ .23
                                                                =====         =====        =====         =====


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

(2)  Primarily  NL's gain on disposal of certain real  property  not  associated
     with NL's TiO2 operations.

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

(4)  The Company's provision for an other than temporary decline in value of its
     investment in TIMET.

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

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

     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 customers' 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 last half of 2002 and the first
quarter of 2003,  were generally flat during the second quarter of 2003 and were
generally  declining  during the third quarter of 2003. NL's TiO2 operations are
conducted through its wholly-owned  subsidiary Kronos Worldwide,  Inc. (formerly
known as Kronos, Inc.).



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

                                                                                          
Net sales                               $234.0         $242.9        + 4%      $663.3         $762.5       +15%
Operating income                          26.5           31.7        +20%        67.5           94.1       +39%

Percent change in TiO2 average selling prices:
  Using actual foreign currency exchange
   rates                                                             +10%                                  +15%
  Impact of changes in foreign exchange
   rates                                                              -8%                                  -10%
                                                                     ----                                  ----

    In billing  currencies                                            +2%                                   +5%
                                                                     ====                                  ====



     NL's  sales and  operating  income  increased  $8.9  million  (4%) and $5.2
million (20%), respectively,  in the third quarter of 2003 compared to the third
quarter of 2002,  and increased  $99.2  million  (15%) and $26.6 million  (39%),
respectively,  in the first nine  months of 2003  compared to the same period in
2002,  due  primarily  to higher  average  TiO2  selling  prices and higher TiO2
production  volumes,  partially  offset by lower TiO2 sales  volumes  and higher
operating costs (particularly  energy costs, which increased by approximately $8
million in the year-to-date period). 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 third  quarter of 2003 were 2% higher than
the third quarter of 2002, with the greatest  improvement in European and export
markets.  NL's average TiO2 selling prices in billing  currencies were 5% higher
in the first nine months of 2003 compared to the first nine months of 2002. 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 third quarter of 2003 increased 10% compared to the third
quarter of 2002, and increased 15% in the year-to-date  period.  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
were 1% lower in the third quarter of 2003 as compared to the second  quarter of
the year.

     NL's  sales are  denominated  in  various  currencies,  including  the U.S.
dollar,  the euro, other major European  currencies and the Canadian dollar. The
disclosure  of the  percentage  change in NL's average  TiO2  selling  prices in
billing  currencies  (which excludes the effects of fluctuations in the value of
the U.S.  dollar  relative  to other  currencies)  is  considered  a  "non-GAAP"
financial measure under regulations of the SEC. The disclosure of the percentage
change in NL's  average  TiO2  selling  prices  using  actual  foreign  currency
exchange rates prevailing  during the respective  periods is considered the most
directly  comparable  financial  measure presented in accordance with accounting
principles  generally  accepted  in  the  United  States  ("GAAP  measure").  NL
discloses  percentage  changes in its average TiO2 prices in billing  currencies
because NL believes such disclosure  provides useful information to investors to
allow  them to analyze  such  changes  without  the impact of changes in foreign
currency exchange rates,  thereby facilitating  period-to-period  comparisons of
the relative  changes in average  selling prices in the actual  various  billing
currencies.  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.  The  difference  between the 10% and 15% changes in NL's  average TiO2
selling  prices  during  the  third  quarter  and first  nine  months of 2003 as
compared to the same  periods in 2002 using  actual  foreign  currency  exchange
rates prevailing during the respective periods (the GAAP measure) and the 2% and
5%,  respectively,  percentage  changes in NL's average  TiO2  selling  price in
billing  currencies  (the  non-GAAP  measure)  during such periods is due to the
effect of changes in foreign  currency  exchange rates. The above table presents
in a tabular  format (i) the  percentage  change in NL's  average  TiO2  selling
prices  using actual  foreign  currency  exchange  rates  prevailing  during the
respective  periods  (the  GAAP  measure),  (ii) the  percentage  change in NL's
average TiO2 selling  prices in billing  currencies  (the non-GAAP  measure) and
(iii) the percentage  change due to changes in foreign  currency  exchange rates
(or the reconciling item between the non-GAAP measure and the GAAP measure).

     NL's TiO2 sales volumes in the third quarter of 2003  decreased 6% from the
third  quarter of 2002,  with  substantially  all of the  decrease  occurring in
export  markets.  Sales  volumes in the first nine  months of 2003 were 1% lower
than the same period in 2002. The Company's TiO2 production volumes in the third
quarter  of 2003 were 1%  higher  than the third  quarter  of 2002,  and were 6%
higher in the first nine  months of 2003 as compared to the same period in 2002,
with operating rates at near full capacity in all periods presented.

     The  increases in average TiO2 selling  prices during the third quarter and
first nine months of 2003 as compared to the same periods in 2002 increased NL's
operating  income by $6 million and $29 million,  respectively.  The increase in
TiO2 production  volumes during the first nine months of 2003 as compared to the
first nine months of 2002 increased NL's operating  income by $9 million,  while
the decrease in TiO2 sales volumes  during the third quarter of 2003 as compared
to the same period in 2002 decreased NL's  operating  income by $5 million.  The
effect of the increase in TiO2  production  volumes  during the third quarter of
2003 as  compared  to the third  quarter  of 2002,  as well as the effect of the
decrease in TiO2 sales volumes  during the first nine months of 2003 as compared
to the same period in 2002, was not material.

     NL has substantial  operations and assets located outside the United States
(primarily 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,  principally the euro, other major European currencies and
the  Canadian  dollar.  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. Overall, fluctuations in the value of the
U.S. dollar  relative to other  currencies,  primarily the euro,  increased TiO2
sales in the third  quarter  and first nine  months of 2003 by a net $17 million
and  $71  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 first nine  months of 2003 of $2 million as compared to
the first nine months of 2002 (with a nominal  impact in the  quarter-to-quarter
comparison.).

     NL expects its average  TiO2  selling  prices,  sales  volumes,  production
volumes and  operating  income  will be higher in 2003 as  compared to 2002.  NL
anticipates  its production  volumes for full year 2003 will be higher than full
year 2002. NL's TiO2  production  volumes in 2003 are expected to be higher than
NL's 2003 TiO2 sales volumes,  with finished goods 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  marketplace,  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.

     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  $9.0 million in the first nine
months of 2002 and approximately  $11.1 million in the first nine months of 2003
as compared to amounts separately reported by NL.

Component products



                                       Three months ended                      Nine months ended
                                           September 30,             %            September 30,            %
                                        2002            2003       Change        2002         2003       Change
                                                            (In millions, except percentages)

                                                                                           
Net sales                               $48.8          $52.6          +8%      $148.4         $153.3        +3%
Operating income (loss)                   1.3            (.4)       -130%         5.6            1.8       -68%



     Component  products  sales were higher in the third  quarter and first nine
months of 2003 as  compared  to the same  periods in 2002 due  primarily  to the
favorable   effect  of   fluctuations  in  foreign   currency   exchange  rates.
Fluctuations in the value of the U.S. dollar  relative to other  currencies,  as
discussed  below,  increased  net sales by $2.0 million in the third  quarter of
2003 as  compared  to the third  quarter of 2002,  and  increased  sales by $6.3
million in the  year-to-date  period.  In  addition to the  favorable  impact of
changes in currency exchange rates, sales increased in the third quarter of 2003
as compared to the third quarter of 2002 due principally to higher sales volumes
of precision ball-bearing slides.  Offsetting the favorable effect of changes in
currency  exchange rates during the first nine months of 2003 as compared to the
same period of 2002,  sales were  negatively  impacted by lower sales volumes of
ergonomic  computer  support  systems which are impacted by the  continued  soft
demand for office  furniture as well as ongoing weakness in the overall economic
environment.

     During the third quarter of 2003, sales of slide products  increased 19% as
compared to the third  quarter of 2002,  while sales of  ergonomic  and security
products  decreased  7% and 1%,  respectively.  During the first nine  months of
2003,  sales of slide  products  increased  9% as compared to the same period in
2002,  while sales of  ergonomic  and  security  products  decreased  8% and 1%,
respectively.  The  percentage  changes  in both  slide and  ergonomic  products
include the impact  resulting from changes in foreign  currency  exchange rates.
Sales of security products are generally denominated in U.S. dollars.

     Despite the  increase in sales in the first nine months of 2003,  operating
income  declined due primarily to unfavorable  effects of changes in product mix
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  of  $900,000
associated  with CompX's  Canadian plant  consolidation,  which commenced in the
first quarter of 2003, were incurred  substantially all in the first half of the
year.  Benefits  associated with this consolidation  began to be realized in the
second  half of 2003,  and CompX  expects  such  benefits  to be fully  realized
beginning in the first  quarter of 2004.  Fluctuations  in the value of the U.S.
dollar relative to other  currencies,  as discussed below,  decreased  operating
income by $1.3  million in the third  quarter of 2003 as  compared  to the third
quarter  of  2002,  and  decreased  operating  income  by  $2.6  million  in the
year-to-date  period. In addition,  the component products operating loss in the
third quarter of 2003 includes a $3.5 million  restructuring  charge  associated
with the implementation of certain headcount  reductions in CompX's  Netherlands
operations.

     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  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
third quarter and first nine 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.

     While signs of recovery are surfacing in the overall economy, CompX has not
experienced a sustained  strengthening  in customer  orders as of the end of the
third quarter of 2003. For the remainder of the year, CompX does not expect this
situation to change  significantly  since a majority of CompX's customers are in
the office furniture industry,  which tends to lag behind the overall economy in
a recovery.  Additionally,  the European office furniture  industry  experienced
continued economic decline in 2003 that put added pressure on operating results.
In response to the current  economic  conditions,  CompX  continues  to focus on
improving lean manufacturing efficiency and cost improvement initiatives as well
as pursuing  business  opportunities  for its  products in new market  segments.
CompX  currently  expects to realize  annual cost  savings of $3.5 million to $4
million as a result of its headcount  reduction in its Netherlands'  operations,
but CompX is continuing its ongoing strategic  analysis of such operations,  and
additional steps in the future that could negatively  impact component  products
operating results.

Waste management



                                                            Three months ended              Nine months ended
                                                               September 30,                  September 30,
                                                         2002               2003           2002          2003
                                                         ----               ----           ----          ----
                                                                             (In millions)

                                                                                             
Net sales                                                $ 1.3            $  .5          $ 5.2           $ 3.0
Operating loss                                            (2.5)            (3.1)          (6.6)           (8.7)


     Waste management sales decreased,  and the operating loss increased, in the
third quarter and first nine 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 and permitting  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 fourth  quarter of
2003 as compared to the first three quarters of 2003.

     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 2007.  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          Nine months ended
                                                                   September 30,              September 30,
                                                                 2002         2003          2002          2003
                                                                 ----         ----          ----          ----
                                                                                 (In millions)

TIMET historical:
                                                                                             
  Net sales                                                     $ 82.8        $ 83.6       $281.5        $284.7
                                                                ======        ======       ======        ======

  Operating income (loss):
    Boeing take-or-pay income                                   $ 10.5        $ 10.1       $ 12.7        $ 12.9
    Tungsten accrual                                               -             1.7          -             1.7
    LIFO income (expense)                                         (3.5)          3.9         (7.0)          4.5
    Contract termination charge                                    -            (6.8)         -            (6.8)
    Other, net                                                   (11.3)         (7.6)       (21.8)        (21.2)
                                                                ------        ------       ------        ------
                                                                  (4.3)          1.3        (16.1)         (8.9)

  Impairment of convertible preferred
   securities                                                     -              -          (27.5)         -
  Other general corporate, net                                     (.9)          (.2)        (1.7)          (.9)
  Interest expense                                                 (.9)          (.3)        (2.4)         (1.5)
                                                                ------        ------       ------        ------
                                                                  (6.1)           .8        (47.7)        (11.3)


  Income tax benefit (expense)                                      .5           (.3)        1.3            (.8)
  Minority interest                                               (3.5)         (3.5)       (11.2)        (10.6)
                                                                ------        ------       ------        ------

    Loss before cumulative effect of



Equity in losses of TIMET                                       $(17.2)       $   .2       $(31.7)       $ (3.7)
                                                                ======        ======       ======        ======


     TIMET  reported  higher sales in the third quarter and first nine months of
2003 as compared to the same  periods in 2002,  and TIMET  improved  from a $4.3
million  operating loss in the third quarter of 2002 to operating income of $1.3
million in the third  quarter  of 2003  (year-to-date  improvement  from a $16.1
million  operating  loss to a $8.9 million  operating  loss).  TIMET's net sales
increased in the third quarter of 2003  primarily due to a 95% increase in sales
volumes of melted  products  (ingot and slab), a 4% increase in average  selling
prices for mill products and the effects of the weakening of the U.S.  dollar as
compared  to the  British  pound  sterling  and the  euro.  These  factors  were
partially  offset  by a 27%  decrease  in  average  selling  prices  for  melted
products.  The improvement in melted product sales volumes,  and the decrease in
melted products  selling prices,  reflects a change in product mix relative to a
significant  sale of slab in the third quarter of 2003, for which selling prices
are lower than ingot.  TIMET's results in the third quarter of 2003 also include
a (i) $6.8 million  charge related to the  termination  of TIMET's  purchase and
sales agreement with  Wyman-Gordon  Company and (ii) a $1.7 million reduction in
its accrual for the tungsten  matter  discussed  in Note 14 to the  Consolidated
Financial Statements.

     During the first nine months of 2003,  TIMET's mill product  sales  volumes
decreased 5% compared to the first nine months of 2002,  while sales  volumes of
melted  products  increased  85%.  TIMET's  average  selling prices for its mill
products  in the first  nine  months of 2003 were 3% higher  than the first nine
months of 2002,  and such average  selling prices for melted  products  declined
20%.

     TIMET's  operating  results  in the third  quarter  of 2003 were  favorably
impacted by improved average plant operating rates, which were approximately 55%
of capacity  during the third  quarter of 2003  compared to 45% during the third
quarter of 2002.  TIMET's operating rates remained constant at approximately 55%
of  capacity  during  the first  nine  months of 2002 and 2003,  although  lower
product volumes and the related impact on manufacturing overhead costs are still
negatively  impacting  TIMET's gross margin.  TIMET's  operating results in 2003
were also favorably  impacted by the effects of TIMET's cost  reduction  efforts
and raw material mix.

     TIMET  currently  expects a reduction in its LIFO inventory  reserve at the
end of 2003 as  compared  to the end of 2002.  As a  result,  TIMET's  operating
results were favorably  impacted in the third quarter of 2003 by $3.9 million of
income related to the anticipated reduction in its LIFO reserve ($4.5 million of
income in the 2003  year-to-date  period).  This  compared  with an  anticipated
increase in TIMET's  LIFO  reserve  during 2002,  in which TIMET  recorded  $3.5
million of expense in the third  quarter of 2002 ($7.0 million of expense in the
2002 year-to-date period).

     TIMET's  results in the first nine 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.

     The  Company's  equity in losses of TIMET in the first nine  months of 2002
includes  (i) a third  quarter  impairment  provision  of  $15.7  million  ($8.0
million,  or $.07 per diluted  share,  net of income tax  benefit  and  minority
interest)  related to an other than temporary  decline in value of the Company's
investment in TIMET and (ii) a $10.6 million first quarter charge ($5.4 million,
or $.05 per diluted  share,  net of income tax benefit  and  minority  interest)
related to TIMET's  impairment for an other than  temporary  decline in value of
the Special Metals securities held by TIMET.

     TIMET's  U.K.  hourly  workforce,  and a  substantial  portion  of its U.K.
salaried  workforce,  are covered by collective  bargaining  agreements that are
re-negotiated annually on a calendar-year basis.  Negotiations continue relative
to the 2003 agreements.  While TIMET currently  expects such  negotiations to be
finalized  during the fourth quarter of 2003, it is possible that there could be
work  stoppages  or  other  labor  disruptions  prior to  finalization  of these
agreements that could adversely affect TIMET's business,  results of operations,
financial position and liquidity.

     Although the  commercial  airline  industry  continues to face  significant
challenges,  recent  economic  data have shown  signs of an  improving  business
environment in that sector. Airline passenger traffic in the U.S. and Europe has
benefited from, among other things,  the limited duration of the war in Iraq and
the  containment  of the Severe  Acute  Respiratory  Syndrome  (SARS).  However,
traffic  continues to remain below  pre-September 11, 2001 levels. In June 2003,
The Airline Monitor, a leading aerospace publication,  forecasted that the major
U.S.  airlines' losses will decrease to $6.3 billion in 2003 and $3.0 billion in
2004,  after posting $11.2 billion in losses in 2002.  Since that time,  several
U.S.-based  commercial  airlines have reported  positive third quarter operating
results or have similarly indicated expectations of improved results in the last
half of 2003.

     TIMET expects sales for the full year 2003 to  approximate  $375 million to
$385  million.  TIMET's  mill  product  sales  volumes for the full year 2003 is
expected to approximate 8,700 metric tons,  reflecting a 2% decrease compared to
2002 levels.  Melted product sales volumes for the full year 2003 is expected to
approximate 4,350 metric tons,  reflecting an 81% increase over 2002 levels. The
increase  in  melted  product  sales  volumes  is 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's  backlog of  unfilled  orders  was  approximately  $160  million at
September  30, 2003,  up from $140 million at June 30, 2003,  but down  slightly
from $165 million at September  30, 2002.  Substantially  all the  September 30,
2003 backlog is scheduled  to ship within the next 12 months.  However,  TIMET's
order backlog may not be a reliable indicator of its future business activity.

     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 during the
next several quarters and purchase the balance. TIMET expects the aggregate cost
of purchased sponge to remain  relatively  stable through the remainder of 2003.
TIMET is  experiencing  higher  prices for  certain  types of scrap,  but it has
somewhat mitigated those increased costs by utilizing other cheaper raw material
inputs.  In  addition,  TIMET  recently  announced  an increase in prices on all
non-contract  titanium mill and melted products in an effort to offset increased
raw material and energy  costs.  Overall  capacity  utilization  should  average
approximately 54% in 2003. However,  practical capacity utilization measures can
vary  significantly  based on product  mix.  TIMET has  implemented  a number of
actions  to  reduce  manufacturing  costs,   including  seeking  supplier  price
concessions and implementing stringent spending controls and programs to improve
manufacturing  yields. The combination of these efforts have continue to improve
TIMET's gross margins.

     TIMET currently  anticipates  Boeing will purchase about 1.4 million pounds
of product from TIMET in 2003 under the terms of its long-term supply agreement.
At this projected  order level,  TIMET expects to recognize about $23 million of
income under the agreement's  take-or-pay  provisions in 2003. Any such earnings
will be reported as operating income, but will not be included in sales revenue,
sales volume or gross margin.

     TIMET expects its operating  loss in 2003 will range from breakeven to a $5
million  loss,  and its net loss in 2003  will  range  from $20  million  to $25
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  $6.1 million and $5.5 million in the
first nine 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.  The Company's  equity in losses of TIMET in the third quarter of
2002 includes a $15.7 million  impairment  provision for an other than temporary
decline in value of the Company's  investment  in TIMET.  At September 30, 2003,
the Company's net carrying  value of its investment in TIMET was $9.53 per share
compared  to a NYSE market  price at that date of $33.75 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 $1.0 million and $1.6 million in the third quarter
and first nine months of 2003,  respectively,  compared  to the same  periods of
2002 due to a lower  average level of invested  funds and lower average  yields.
General corporate interest and dividend income is currently expected to continue
to be lower  during the fourth  quarter of 2003  compared  to the same period in
2002 due primarily to a lower amount of funds available for investment and lower
average yields.

     Securities  transactions.  Securities  transaction  gains in the first nine
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.

     Gain on  disposal  of  property  and  equipment.  The gain on  disposal  of
property and  equipment  in 2003  relates  primarily to the sale of certain real
property of NL not associated with NL's TiO2 operations.

     General corporate  expenses.  Net general  corporate  expenses in the first
nine months of 2003 were $21.7  million  higher than the same period 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 recognized as
a component of general  corporate  income  (expense)  ratably over the five-year
non-compete  period  ended in January 2003 ($3 million  recognized  in the first
nine months of 2002 and $333,000  recognized  in the first nine months of 2003).
See Note 8 to the  Consolidated  Financial  Statements.  Net  general  corporate
expenses  in calendar  2003 are  currently  expected to be higher than  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  $300,000 and $1.6 million in
the third  quarter and first nine months of 2003,  respectively,  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
fourth quarter of 2003 is expected to approximate the amount for the same period
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 nine months of 2003,  NL reduced its  deferred  income tax
asset valuation  allowance by approximately $1.1 million,  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.  For
financial  reporting  purposes,  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 September 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  principle  not yet  adopted.  See  Note 15 to the  Consolidated
Financial Statements.

LIQUIDITY AND CAPITAL RESOURCES:

Consolidated cash flows

     Operating  activities.  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 current cash outlays 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.

     Cash flows from  operations  is the  primary  source of  liquidity  for the
Company.  Changes in product  pricing,  production  volumes and customer demand,
among other  things,  could  significantly  affect the liquidity of the Company.
Relative  changes in assets and liabilities  generally result from the timing of
production,  sales, purchases and income tax payments. Such relative changes can
significantly  impact the comparability of cash flow from operations from period
to period, as the income statement impact of such items may occur in a different
period from when the  underlying  cash  transaction  occurs.  For  example,  raw
materials may be purchased in one period, but the payment for such raw materials
may  occur  in a  subsequent  period.  Similarly,  inventory  may be sold in one
period,  but the cash  collection  of the  receivable  may occur in a subsequent
period.

     Cash flows from  operating  activities  increased from $71.3 million in the
first nine  months of 2002 to $73.8  million  in the first nine  months of 2003.
This $2.5 million increase was due primarily to the net effect of (i) higher net
income of $33.3 million, (ii) higher depreciation expense of $7.5 million, (iii)
lower  proceeds  from the disposal of  marketable  securities  (trading) of $8.6
million,  (iv)  higher  gains on  disposal of  property  and  equipment  of $6.3
million,  (v) higher minority  interest in earnings of $7.6 million,  (vi) lower
distributions from NL's TiO2 manufacturing joint venture of $4.2 million,  (vii)
lower equity in losses of TIMET of $28.0 million,  (viii) a higher amount of net
cash used to fund changes in the Company's inventories,  receivables,  payables,
accruals and accounts  with  affiliates of $9.3 million and (ix) a higher amount
of net cash  provided to fund relative  changes in other assets and  liabilities
(primarily  noncurrent accruals) of $11.3 million.  Relative changes in accounts
receivable  are  affected by,  among other  things,  the timing of sales and the
collection  of  the  resulting  receivable.  Relative  changes  in  inventories,
accounts  payable and accrued  liabilities  are affected by, among other things,
the timing of raw material  purchases and the payment for such purchases and the
relative difference between production volume and sales volume. Relative changes
in accrued  environmental  costs are affected by, among other things, the period
in which recognition of the  environmental  accrual is recognized and the period
in which the remediation expenditure is actually made.

     Investing  and  financing  activities.  Approximately  74% of the Company's
consolidated capital expenditures in the first nine months of 2003 relate to NL,
25%  relate  to CompX and  substantially  all of the  remainder  relate to Waste
Control Specialists.

     During the first nine months of 2003, (i) the Company purchased  additional
shares of TIMET common stock for $976,000,  and the Company  purchased a nominal
number of shares of TIMET's  convertible  preferred  securities for $238,000 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.  In  addition,
during the first nine months of 2003, the Company generated  approximately $11.3
million from the sale of property and equipment,  including the real property of
NL discussed above.

     During the first nine months of 2003,  (i) Valhi  repaid a net $9.9 million
of its short-term  demand loans from Contran and borrowed a net $5 million under
its revolving bank credit facility, (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) and euro 30
million ($34 million) under such facility.

     At September  30, 2003,  unused  credit  available  under  existing  credit
facilities  approximated  $217.4  million,  which was comprised of $17.5 million
available  to  CompX  under  its new  revolving  credit  facility,  $92  million
available to NL under non-U.S.  credit  facilities,  $44 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 September 30, 2003, NL had cash,  cash  equivalents  and marketable debt
securities of $94 million,  including restricted balances of $34 million, and NL
had $136 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 the  precedent  set by
court  decisions  in  which  NL  and  other  pigment   manufacturers  have  been
successful.  Examples of such  proposed  legislation  include  bills which would
permit civil  liability  for damages on the basis of market  share,  rather than
requiring  plaintiffs to prove that the  defendant's  product caused the alleged
damage,  and  bills  which  would  revive  actions  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 NL's  consolidated  financial
position,  results  of  operations  or  liquidity,  imposition  of market  share
liability or other legislation could have such an effect.

     At September 30, 2003, NL had the equivalent of approximately  $452 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.  In  August
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 November  2003,  NL announced  that its board of directors  had formally
approved a plan to distribute to its  shareholders  one share of common stock of
its wholly-owned subsidiary,  Kronos Worldwide, Inc., for every two shares of NL
common  stock held.  The shares of Kronos  common stock will be  distributed  on
December  8,  2003  to NL  shareholders  of  record  as of  November  17,  2003.
Approximately  23.85 million shares of Kronos common stock would be distributed,
representing  approximately  48.7% of Kronos'  outstanding shares. The plan also
involves a recapitalization of Kronos,  immediately prior to the distribution of
the  shares of Kronos  common  stock,  through  Kronos'  distribution  of a $200
million  promissory note payable by Kronos to NL. Kronos has applied to list its
shares  of  common  stock  on the New York  Stock  Exchange.  Completion  of the
distribution,  which  is  subject  to the  satisfaction  or  waiver  of  certain
conditions,  will  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,
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 or other  industries,  as well as the acquisition of interests in,
and loans to, related  entities.  In the event of any such  transaction,  NL may
consider using its available cash,  issuing its equity  securities or increasing
its  indebtedness  to the extent  permitted  by the  agreements  governing  NL's
existing debt.

Component products - CompX International

     CompX  believes that its cash on hand,  together with cash  generated  from
operations and borrowing  availability under its new bank credit facility,  will
be  sufficient  to meet CompX's  liquidity  needs for working  capital,  capital
expenditures  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 September 30, 2003, Waste Control  Specialists'  indebtedness  consisted
principally of $28.2 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  September  30, 2003,  TIMET had $133 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 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 September 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 September 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 September  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 September 30, 2003, Valhi had $6.2 million of parent level cash and cash
equivalents,  had  $5  million  outstanding  under  its  revolving  bank  credit
agreement and had $1.2 million of short-term demand loans payable to Contran. In
addition,  Valhi had $63.9  million  of  borrowing  availability  under its bank
credit  facility.  In October 2003, the maturity date of Valhi's  revolving bank
credit  facility  was  extended  one year to October  2004,  and the size of the
facility was increased from $70 million to $85 million.

     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
September 30, 2003,  the accrued and unpaid  interest on the $80 million loan to
Snake River  aggregated  $31.8 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 of operations 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    The Company  discloses  percentage  changes in NL's  average  TiO2  selling
     prices in  billing  currencies,  which  excludes  the  effects  of  foreign
     currency  translation.  The Company believes  disclosure of such percentage
     changes  allows  investors to analyze  such  changes  without the impact of
     changes  in  foreign   currency   exchange  rates,   thereby   facilitating
     period-to-period  comparisons  of the relative  changes in average  selling
     prices in the actual various billing currencies.  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.






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 September 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  September  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  Reports on Form 10-Q for the  quarters  ended March 31, 2003 and June
30, 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.

     Barker, et al. v. The  Sherwin-Williams  Company,  et al. (Circuit Court of
Jefferson  County,  Mississippi,  Civil Action No. 2000-587)  (formerly known as
Borden et al. vs. The  Sherwin-Williams  Company,  et al.) In October 2003,  the
court set June 24, 2004 as the trial date.

     Quitman  County  School  District v. Lead  Industries  Association,  et al.
(Circuit Court of Quitman County,  Mississippi,  Case No. 2001-0106).  In August
2003,  the  trial  court  granted  the  plaintiff's  motion to  dismiss  NL with
prejudice.

     Jackson et al., v.  Phillips  Building  Supply of Laurel,  et al.  (Circuit
Court of Jones County, Mississippi,  Case No. 2002-10-CV1).  In August 2003, the
court set a trial date of June 1, 2004.

     City of Chicago v. American Cyanamid, et al. (Circuit Court of Cook County,
Illinois,  No. 02CH16212).  In October 2003, the trial court granted defendants'
motion to dismiss. The time for appeal has not yet run.

     City of Milwaukee v. NL Industries,  Inc. and Mautz Paint  (Circuit  Court,
Civil Division,  Milwaukee County,  Wisconsin,  Case No.  01CV0030066).  In July
2003,  defendants'  motion for summary  judgment was granted by the trial court,
and the plaintiff has appealed.

     Cole, et al. v. ASARCO  Incorporated  et al. (U.S.  District  Court for the
Northern  District of Oklahoma,  Case No. 03C V327 EA (J)).  NL has answered the
complaint and denied all of the plaintiffs' allegations.

     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). NL has removed the cases to the United States
District  Court for the  Northern  District of  Oklahoma,  and has  answered the
complaints and denied all of the plaintiffs' allegations.

     In November  2003,  NL was served with a  complaint  in Lauren  Brown v. NL
Industries,  Inc.,  et al.  (Circuit  Court  of Cook  County,  Illinois,  County
Department,  Law Division,  Case No. 03L 012425).  The  complaint  seeks damages
against  NL and two local  property  owners  on  behalf of a minor for  injuries
alleged to be due to exposure to lead paint contained in the minor's  residence.
NL intends to deny all allegations of liability.

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

        (a)    Exhibits

    10.1 -     Termination  Agreement  by and between  Wyman-Gordon  Company and
               Titanium Metals Corporation  effective as of September 28, 2003 -
               incorporated   by  reference  to  Exhibit  No.  10.1  to  TIMET's
               Quarterly  Report on Form 10-Q (File No. 0-28538) for the quarter
               ended September 30, 2003.

    10.2 -     Form  of  Intercorporate   Services   Agreement  between  Contran
               Corporation  and  Kronos   Worldwide,   Inc.  -  incorporated  by
               reference  to  Exhibit  No.  10.2 to the Kronos  Worldwide,  Inc.
               Registration Statement on Form 10 (File No. 001-31763).

    10.3 -     Amendment  dated  August 11, 2003 to the Contract on Supplies and
               Services  among Bayer AG, Kronos  Titan-GmbH & Co. OHG and Kronos
               International (English translation of German language document) -
               incorporated  by  reference  to Exhibit  No.  10.32 to the Kronos
               Worldwide,  Inc.  Registration  Statement  on Form 10  (File  No.
               001-31763).

    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 September 30, 2003.

               August 5, 2003 - Reported Items 7 and 9. September 2, 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   November 13, 2003              By /s/ Bobby D. O'Brien
     ---------------------               ------------------------------
                                         Bobby D. O'Brien
                                         Vice President, Chief Financial
                                         Officer and Treasurer
                                         (Principal Financial Officer)



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