SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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





For the quarter ended   June 30, 2004           Commission file number 1-5467
                      -----------------                                ------




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




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


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



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




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



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



Number of shares of the Registrant's  common stock outstanding on July 31, 2004:
119,470,878.







                          VALHI, INC. AND SUBSIDIARIES

                                      INDEX




                                                                         Page
                                                                        number

Part I.          FINANCIAL INFORMATION

  Item 1.        Financial Statements.

                 Consolidated Balance Sheets -
                  December 31, 2003 and June 30, 2004                     3

                 Consolidated Statements of Income -
                  Three months and six months ended
                  June 30, 2003 and 2004                                  5

                 Consolidated Statements of Comprehensive Income -
                  Six months ended June 30, 2003 and 2004                 6

                 Consolidated Statements of Cash Flows -
                  Six months ended June 30, 2003 and 2004                 7

                 Consolidated Statement of Stockholders' Equity -
                  Six months ended June 30, 2004                          9

                 Notes to Consolidated Financial Statements              10

  Item 2.        Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.                   28

  Item 4.        Controls and Procedures                                 49

Part II.         OTHER INFORMATION

  Item 1.        Legal Proceedings.                                      51

  Item 4.        Submission of Matters to Vote of Security Holders       52

  Item 6.        Exhibits and Reports on Form 8-K.                       52





                                            VALHI, INC. AND SUBSIDIARIES

                                             CONSOLIDATED BALANCE SHEETS

                                                   (In thousands)




              ASSETS                                                             December 31,          June 30,
                                                                                     2003                2004
                                                                                  ----------         -----------

Current assets:
                                                                                                
  Cash and cash equivalents                                                       $  103,394          $  141,640
  Restricted cash and cash equivalents                                                19,348              11,281
  Marketable securities                                                                6,147               9,121
  Accounts and other receivables                                                     189,091             237,074
  Refundable income taxes                                                             37,712               1,350
  Receivable from affiliates                                                             317                 796
  Inventories                                                                        293,113             235,340
  Prepaid expenses                                                                    10,635               5,964
  Deferred income taxes                                                               14,435              12,975
                                                                                  ----------          ----------

      Total current assets                                                           674,192             655,541
                                                                                  ----------          ----------

Other assets:
  Marketable securities                                                              176,941             179,492
  Investment in affiliates                                                           161,818             159,164
  Receivable from affiliate                                                           14,000              12,000
  Loans and other receivables                                                        116,566             116,751
  Unrecognized net pension obligations                                                13,747              13,426
  Goodwill                                                                           377,591             386,061
  Other intangible assets                                                              3,805               3,495
  Deferred income taxes                                                                  351             180,053
  Other                                                                               27,177              28,166
                                                                                  ----------          ----------

      Total other assets                                                             891,996           1,078,608
                                                                                  ----------          ----------

Property and equipment:
  Land                                                                                35,557              34,744
  Buildings                                                                          217,744             210,626
  Equipment                                                                          805,081             794,814
  Mining properties                                                                   34,330              33,552
  Construction in progress                                                            11,297              17,385
                                                                                  ----------          ----------
                                                                                   1,104,009           1,091,121
  Less accumulated depreciation                                                      465,851             490,500
                                                                                  ----------          ----------

      Net property and equipment                                                     638,158             600,621
                                                                                  ----------          ----------

                                                                                  $2,204,346          $2,334,770
                                                                                  ==========          ==========






                                            VALHI, INC. AND SUBSIDIARIES

                                       CONSOLIDATED BALANCE SHEETS (CONTINUED)

                                                   (In thousands)




   LIABILITIES AND STOCKHOLDERS' EQUITY                                           December 31,          June 30,
                                                                                     2003                 2004
                                                                                  ------------       -------------

Current liabilities:
                                                                                                
  Current maturities of long-term debt                                            $    5,392          $   50,232
  Accounts payable                                                                   118,781              82,954
  Accrued liabilities                                                                130,091             121,809
  Payable to affiliates                                                               21,454              13,464
  Income taxes                                                                        13,105               8,533
  Deferred income taxes                                                                3,941              22,713
                                                                                  ----------          ----------

      Total current liabilities                                                      292,764             299,705
                                                                                  ----------          ----------

Noncurrent liabilities:
  Long-term debt                                                                     632,533             598,822
  Accrued pension costs                                                               90,517              88,481
  Accrued OPEB costs                                                                  37,410              35,567
  Accrued environmental costs                                                         61,725              61,027
  Deferred income taxes                                                              294,966             163,649
  Other                                                                               34,908              35,532
                                                                                  ----------          ----------

      Total noncurrent liabilities                                                 1,152,059             983,078
                                                                                  ----------          ----------

Minority interest                                                                     99,789             145,929
                                                                                  ----------          ----------

Stockholders' equity:
  Common stock                                                                         1,340               1,340
  Additional paid-in capital                                                          99,048              98,625
  Retained earnings                                                                  639,463             891,624
  Accumulated other comprehensive income:
    Marketable securities                                                             85,124              86,837
    Currency translation                                                              (3,573)            (11,009)
    Pension liabilities                                                              (59,154)            (58,845)
  Treasury stock                                                                    (102,514)           (102,514)
                                                                                  ----------          ----------

      Total stockholders' equity                                                     659,734             906,058
                                                                                  ----------          ----------

                                                                                  $2,204,346          $2,334,770
                                                                                  ==========          ==========




Commitments and contingencies (Notes 11 and 13)




                                            VALHI, INC. AND SUBSIDIARIES

                                          CONSOLIDATED STATEMENTS OF INCOME

                                        (In thousands, except per share data)



                                                                Three months ended             Six months ended
                                                                     June 30,                      June 30,
                                                               2003           2004           2003            2004
                                                               ----           ----           ----            ----

Revenues and other income:
                                                                                            
  Net sales                                                $317,393       $ 353,857      $622,779       $ 671,088
  Other, net                                                  8,221          16,719        16,823          26,036
                                                           --------       ---------      --------       ---------

                                                            325,614         370,576       639,602         697,124
                                                           --------       ---------      --------       ---------
Costs and expenses:
  Cost of sales                                             245,505         278,162       481,604         529,660
  Selling, general and administrative                        67,042          51,286       123,387         105,350
  Interest                                                   14,710          15,055        29,129          30,660
                                                           --------       ---------      --------       ---------

                                                            327,257         344,503       634,120         665,670
                                                           --------       ---------      --------       ---------

                                                             (1,643)         26,073         5,482          31,454
Equity in earnings of:
  Titanium Metals Corporation ("TIMET")                      (1,106)          2,146        (3,880)          2,512
  Other                                                        (184)            (21)          500             115
                                                           --------       ---------      --------       ---------

    Income (loss) before income taxes                        (2,933)         28,198         2,102          34,081

Income tax benefit                                          (25,381)       (283,204)      (23,372)       (282,534)

Minority interest in after-tax earnings                       4,669          47,738         6,099          49,553
                                                           --------       ---------      --------       ---------

    Income before cumulative effect of
     change in accounting principle                          17,779         263,664        19,375         267,062

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

    Net income                                             $ 17,779       $ 263,664      $ 19,961       $ 267,062
                                                           ========       =========      ========       =========

Basic and diluted earnings per share:
  Income before cumulative effect of
   change in accounting principle                          $    .15       $   2.19       $    .16       $   2.22
  Cumulative effect of change in
   accounting principle                                        -              -               .01           -
                                                           --------       --------       --------       -----

    Net income                                             $    .15       $   2.19       $    .17       $   2.22
                                                           ========       ========       ========       ========

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

Shares used in the calculation of per share amounts:
  Basic earnings per common share                           120,165        120,193        119,225        120,192
  Dilutive impact of outstanding stock
   options                                                      167            146            153            222
                                                           --------       --------       --------       --------

  Diluted earnings per share                                120,332        120,339        119,378        120,414
                                                           ========       ========       ========       ========







                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                     Six months ended June 30, 2003 and 2004

                                 (In thousands)





                                                                                         2003              2004
                                                                                         ----              ----

                                                                                                  
Net income                                                                             $19,961          $267,062
                                                                                       -------          --------

Other comprehensive income (loss), net of tax:
  Marketable securities adjustment                                                         987             1,713

  Currency translation adjustment                                                       19,874            (7,436)

  Pension liabilities adjustment                                                          (259)              309
                                                                                       -------          --------

    Total other comprehensive income (loss), net                                        20,602            (5,414)
                                                                                       -------          --------

      Comprehensive income                                                             $40,563          $261,648
                                                                                       =======          ========








                          VALHI, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     Six months ended June 30, 2003 and 2004

                                 (In thousands)





                                                                                               2003           2004
                                                                                               ----           ----


Cash flows from operating activities:
                                                                                                     
  Net income                                                                                 $ 19,961      $ 267,062
  Depreciation and amortization                                                                35,531         38,981
  Securities transactions, net                                                                   (537)            25
  Proceeds from disposal of marketable securities (trading)                                        50              -
  Noncash:
    Interest expense                                                                            1,176          1,306
    Defined benefit pension expense                                                            (1,249)           227
    Other postretirement benefit expense                                                       (1,950)        (1,867)
  Deferred income taxes                                                                       (22,163)      (289,402)
  Minority interest                                                                             6,099         49,553
  Other, net                                                                                   (1,297)           895
  Equity in:
    TIMET                                                                                       3,880         (2,512)
    Other                                                                                        (500)          (115)
  Cumulative effect of change in accounting principle                                            (586)             -
  Distributions from:
    Manufacturing joint venture, net                                                              800          8,300
    Other                                                                                        -                53
  Change in assets and liabilities:
    Accounts and other receivables                                                            (32,773)       (54,492)
    Inventories                                                                                25,292         52,614
    Accounts payable and accrued liabilities                                                  (10,556)       (41,236)
    Accounts with affiliates                                                                   16,659         (1,989)
    Income taxes                                                                              (23,928)        27,492
    Other, net                                                                                  5,354          2,001
                                                                                             --------       --------

        Net cash provided by operating activities                                              19,263         56,896
                                                                                             --------       --------

Cash flows from investing activities:
  Capital expenditures                                                                        (18,372)       (16,527)
  Purchases of:
    Kronos common stock                                                                          -           (16,158)
    TIMET common stock                                                                           (977)             -
    TIMET debt securities                                                                        (158)             -
  Collection of loans to affiliate                                                              2,000          2,000
  Change in restricted cash equivalents, net                                                      695          2,468
  Other, net                                                                                    1,272          2,938
                                                                                             --------       --------

        Net cash used by investing activities                                                 (15,540)       (25,279)
                                                                                             --------       --------







                          VALHI, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     Six months ended June 30, 2003 and 2004

                                 (In thousands)




                                                                                        2003              2004
                                                                                        ----              ----

Cash flows from financing activities:
  Indebtedness:
                                                                                                 
    Borrowings                                                                        $ 22,106         $ 147,220
    Principal payments                                                                 (16,293)         (126,165)
    Deferred financing costs paid                                                         (416)              (28)
  Loans from affiliate:
    Loans                                                                                4,594            18,394
    Repayments                                                                         (15,043)          (24,430)
  Valhi dividends paid                                                                 (14,898)          (14,901)
  Distributions to minority interest                                                    (3,531)           (1,744)
  Issuance of NL common stock                                                              175             8,354
  Other, net                                                                                78               410
                                                                                      --------         ---------

      Net cash provided (used) by financing activities                                 (23,228)            7,110
                                                                                      --------         ---------

Cash and cash equivalents - net change from:
  Operating, investing and financing activities                                        (19,505)           38,727
  Currency translation                                                                   1,934              (481)
Cash and equivalents at beginning of period                                             94,679           103,394
                                                                                      --------         ---------

Cash and equivalents at end of period                                                 $ 77,108         $ 141,640
                                                                                      ========         =========


Supplemental disclosures - cash paid (received) for:
  Interest, net of amounts capitalized                                                $ 29,370         $  29,560
  Income taxes, net                                                                      8,886           (20,489)








                          VALHI, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                         Six months ended June 30, 2004

                                 (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, 2003   $1,340   $ 99,048    $ 639,463    $85,124   $ (3,573)   $(59,154)   $(102,514)   $ 659,734

Net income .................     --         --        267,062       --         --          --           --        267,062

Dividends ..................     --         --        (14,901)      --         --          --           --        (14,901)

Other comprehensive income
 (loss), net ...............     --         --           --        1,713     (7,436)        309         --         (5,414)

Income tax related to
 shares of Kronos Worldwide
 distributed by NL .........     --         (503)        --         --         --          --           --           (503)

Other, net .................     --           80         --         --         --          --           --             80
                               ------   --------    ---------    -------   --------    --------    ---------    ---------

Balance at June 30, 2004 ...   $1,340   $ 98,625    $ 891,624    $86,837   $(11,009)   $(58,845)   $(102,514)   $ 906,058
                               ======   ========    =========    =======   ========    ========    =========    =========








                          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, 2003 has been condensed from the
Company's  audited   consolidated   financial   statements  at  that  date.  The
consolidated balance sheet at June 30, 2004, and the consolidated  statements of
income,  comprehensive  income,  stockholders'  equity  and cash  flows  for the
interim periods ended June 30, 2003 and 2004, 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,
2003 (the "2003 Annual Report").

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

     The  Company  has  complied  with the  consolidation  requirements  of FASB
Interpretation  ("FIN") No. 46R, Consolidation of Variable Interest Entities, an
interpretation of ARB No. 51, as amended, as of March 31, 2004. See Note 15.

     As  disclosed  in  the  2003  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. Prior to 2003, and following the
cash  settlement of certain  stock  options held by employees of NL  Industries,
Inc., 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
expense  recognized by the Company in  accordance  with APBO No. 25 was $500,000
and nil in the second  quarter and first six months of 2003,  respectively,  and
net  compensation  expense  was nil and $1.1  million in the second  quarter and
first six  months of 2004,  respectively,  in each case all of which  relates to
stock options granted by NL.

     The following  table presents what the Company's  consolidated  net income,
and  related  per share  amounts,  would have been in the 2003 and 2004  periods
presented  if Valhi and its  subsidiaries  and  affiliates  had each  elected to
account for their respective  stock-based employee compensation related to stock
options in accordance with the fair value-based  recognition  provisions of SFAS
No.  123,  Accounting  for  Stock-Based  Compensation,  for all  awards  granted
subsequent to January 1, 1995.



                                                                Three months ended            Six months ended
                                                                       June 30,                    June 30,
                                                                2003          2004          2003           2004
                                                                ----          ----          ----           ----
                                                                     (In millions, except per share amounts)

                                                                                             
Net income as reported                                          $17.8        $263.7        $20.0         $267.1

Adjustments, net of applicable income tax effects and minority interest, of
 stock-based employee compensation expense determined under:
  APBO No. 25                                                      .3            .1          -               .7
  SFAS No. 123                                                    (.4)          (.3)         (.8)           (.5)
                                                                -----        ------        -----         ------

Pro forma net income                                            $17.7        $263.5        $19.2         $267.3
                                                                =====        ======        =====         ======

Basic and diluted net income per share:
  As reported                                                   $ .15        $ 2.19        $ .17         $ 2.22
  Pro forma                                                       .15          2.19          .16           2.22


Note 2 - Business segment information:

                                                            % owned at
  Business segment                Entity                   June 30, 2004

  Chemicals             Kronos Worldwide, Inc.                      94%
  Component products    CompX International Inc.                    68%
  Waste management      Waste Control Specialists LLC              100%
  Titanium metals       TIMET                                       41%

     The Company's  ownership of Kronos includes 33% held directly by Valhi, 50%
held directly by NL and 11% owned by Tremont LLC, a  wholly-owned  subsidiary of
Valhi.  Valhi owns 62% of NL directly,  and Tremont owns an additional  21%. The
Company's ownership of TIMET includes 40% owned directly by Tremont and 1% owned
directly by Valhi. TIMET owns an additional 9% of CompX and .5% of NL, and TIMET
accounts  for  such  CompX  and  NL  shares  as  available-for-sale   marketable
securities  carried at fair  value.  Because the  Company  does not  consolidate
TIMET,  the shares of CompX and NL owned by TIMET are not  considered as part of
the Company's  consolidated  investment in such companies.  During the first six
months of 2004, the Company acquired additional shares of Kronos common stock in
market transactions for an aggregate of $16.2 million,  increasing the Company's
aggregate ownership of Kronos to 94% at June 30, 2004. Also during the first six
months of 2004, the Company  acquired the remaining 10%  membership  interest in
Waste  Control  Specialists,   as  discussed  below,  increasing  the  Company's
ownership  interest in Waste  Control  Specialists  to 100% as of June 30, 2004.
Kronos (NYSE: KRO), 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.








                                                               Three months ended           Six months ended
                                                                      June 30,                    June 30,
                                                               2003          2004          2003          2004
                                                               ----          ----          ----          ----
                                                                   (In millions, except per share amounts)

Net sales:
                                                                                           
  Chemicals                                                   $266.6       $295.7        $519.6        $559.0
  Component products                                            49.7         56.8         100.7         109.9
  Waste management                                               1.1          1.4           2.5           2.2
                                                              ------       ------        ------        ------

    Total net sales                                           $317.4       $353.9        $622.8        $671.1
                                                              ======       ======        ======        ======

Operating income:
  Chemicals                                                   $ 31.7       $ 36.2        $ 62.4        $ 58.4
  Component products                                              .9          5.9           2.2           8.8
  Waste management                                              (3.6)        (3.6)         (5.6)         (6.8)
                                                              ------       ------        ------        ------

    Total operating income                                      29.0         38.5          59.0          60.4

General corporate items:
  Interest and dividend income                                   8.0          8.0          16.3          16.1
  Legal settlement gains, net                                     .7           .5            .7            .5
  Securities transaction gains, net                               .2          -              .5           -
  General expenses, net                                        (24.8)        (5.8)        (41.9)        (14.8)
Interest expense                                               (14.7)       (15.1)        (29.1)        (30.7)
                                                              ------       ------        ------        ------
                                                                (1.6)        26.1           5.5          31.5
Equity in:
  TIMET                                                         (1.1)         2.1          (3.9)          2.5
  Other                                                          (.2)         -              .5            .1
                                                              ------       ------        ------        ------

    Income (loss) before income taxes                         $ (2.9)      $ 28.2        $  2.1        $ 34.1
                                                              ======       ======        ======        ======



     Chemicals  operating  income,  as  presented  above,  differs  from amounts
separately  reported by Kronos 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.

     In March 2004, NL paid its $.20 per share regular quarterly dividend in the
form of shares of Kronos common stock in which approximately  345,100 shares, or
approximately  .7% of Kronos'  outstanding  common stock, were distributed to NL
shareholders  (including Valhi and Tremont) in the form of a pro-rata  dividend.
Valhi, Tremont and NL are members of the Contran Tax Group. NL's distribution of
such  shares of Kronos  common  stock is taxable to NL,  and NL is  required  to
recognize a taxable gain equal to the  difference  between the fair market value
of the shares of Kronos common stock distributed ($30.15 per share, equal to the
closing  market price of Kronos'  common  stock on March 29, 2004,  the date the
distribution  was  completed)  and NL's  adjusted tax basis in such stock at the
date of distribution.  With respect to the shares of Kronos distributed to Valhi
and Tremont  (288,200  shares in the  aggregate),  the terms of NL's tax sharing
agreement  with Valhi,  as amended in December 2003, do not require NL to pay up
to Valhi the tax liability generated from the distribution of such Kronos shares
to Valhi and  Tremont,  since the tax on that portion of the gain is deferred at
the Valhi  level  due to Valhi,  Tremont  and NL being  members  of the same tax
group.  NL was required to recognize a tax liability  with respect to the Kronos
shares distributed to NL shareholders other than Valhi and Tremont, and such tax
liability was approximately  $600,000.  The Company's pro-rata share of such tax
liability, based on the Company's ownership of NL, is $503,000 and in accordance
with GAAP has been recognized as a reduction of the Company's additional paid-in
capital.  Completion  of the  distribution  had no other impact on the Company's
consolidated  financial  position,  results of operations or cash flows. NL paid
its next regular $.20 per share  quarterly  dividend in July 2004,  also paid in
the form of shares of Kronos common stock,  and the effect of such dividend will
be recognized by the Company in its consolidated financial statements during the
third quarter of 2004.

     At the beginning of 2004, the Company owned 90% of the membership  interest
in  Waste  Control  Specialists.   The  Company's  ownership  of  Waste  Control
Specialists  is owned by Andrews  County  Holding,  Inc., a subsidiary of Valhi.
Andrews  County had also  previously  loaned  approximately  $1.5  million to an
individual who controlled the remaining 10% membership interest in Waste Control
Specialists, and such loan was collateralized by such 10% membership interest in
Waste Control Specialists. During the second quarter of 2004, the other owner of
Waste  Control  Specialists  entered  into an agreement  with Andrews  County in
which,  among other things,  Andrews County acquired the remaining 10% ownership
interest in Waste Control  Specialists and the outstanding  balance of such loan
($2.5 million,  including  accrued and unpaid  interest),  was  cancelled.  As a
result,  Waste Control Specialists became wholly owned by Andrews County.  Valhi
owns 100% of the outstanding common stock of Andrews County.

Note 3 - Marketable securities:



                                                                                December 31,          June 30,
                                                                                   2003                2004
                                                                                ------------         ----------
                                                                                       (In thousands)

Current assets - restricted debt securities
                                                                                                
 (available-for-sale)                                                             $  6,147            $  9,121
                                                                                  ========            ========

Noncurrent assets (available-for-sale):
  The Amalgamated Sugar Company LLC                                               $170,000            $170,000
  Restricted debt securities                                                         6,870               9,423
  Other common stocks                                                                   71                  69
                                                                                  --------            --------

                                                                                  $176,941            $179,492
                                                                                  ========            ========



Note 4 - Accounts and other receivables:



                                                                                December 31,          June 30,
                                                                                   2003                 2004
                                                                                ------------         -----------
                                                                                       (In thousands)

                                                                                                
Accounts receivable                                                               $191,714            $239,210
Notes receivable                                                                     2,026               2,131
Allowance for doubtful accounts                                                     (4,649)             (4,267)
                                                                                  --------            --------

                                                                                  $189,091            $237,074
                                                                                  ========            ========







Note 5 - Inventories:



                                                                                 December 31,         June 30,
                                                                                    2003                2004
                                                                                  --------            --------
                                                                                       (In thousands)

Raw materials:
                                                                                                
  Chemicals                                                                       $ 61,960            $ 35,409
  Component products                                                                 6,170               5,939
                                                                                  --------            --------
                                                                                    68,130              41,348
                                                                                  --------            --------
In process products:
  Chemicals                                                                         19,854              17,079
  Component products                                                                10,852              10,331
                                                                                  --------            --------
                                                                                    30,706              27,410
                                                                                  --------           ---------
Finished products:
  Chemicals                                                                        148,047             122,433
  Component products                                                                 9,166               8,308
                                                                                  --------            --------
                                                                                   157,213             130,741
                                                                                  --------            --------

Supplies (primarily chemicals)                                                      37,064              35,841
                                                                                  --------            --------

                                                                                  $293,113            $235,340
                                                                                  ========            ========


Note 6 -       Accrued liabilities:



                                                                                December 31,           June 30,
                                                                                    2003                 2004
                                                                                ------------          ----------
                                                                                       (In thousands)

Current:
                                                                                                 
  Employee benefits                                                                $ 48,827            $ 43,438
  Environmental costs                                                                24,956              20,026
  Deferred income                                                                     4,699                 823
  Interest                                                                              383                 407
  Other                                                                              51,226              57,115
                                                                                   --------            --------

                                                                                   $130,091            $121,809
                                                                                   ========            ========

Noncurrent:
  Insurance claims and expenses                                                    $ 13,303            $ 13,569
  Employee benefits                                                                   9,705               9,606
  Deferred income                                                                     1,634               1,491
  Asset retirement obligations                                                        1,670               1,623
  Other                                                                               8,596               9,243
                                                                                   --------            --------

                                                                                   $ 34,908            $ 35,532
                                                                                   ========            ========







Note 7 - Other assets:



                                                                                December 31,          June 30,
                                                                                   2003                 2004
                                                                                  --------           ----------
                                                                                       (In thousands)

Investment in affiliates:
  TIMET:
                                                                                                
    Common stock                                                                  $ 20,357            $ 26,004
    Convertible preferred debt securities                                              265                 200
                                                                                  --------            --------
                                                                                    20,622              26,204

  TiO2 manufacturing joint venture                                                 129,010             120,711
  Other                                                                             12,186              12,249
                                                                                  --------            --------

                                                                                  $161,818            $159,164
                                                                                  ========            ========

Loans and other receivables:
  Snake River Sugar Company:
    Principal                                                                     $ 80,000            $ 80,000
    Interest                                                                        33,102              35,698
  Other                                                                              5,490               3,184
                                                                                  --------            --------
                                                                                   118,592             118,882

  Less current portion                                                               2,026               2,131
                                                                                  --------            --------

  Noncurrent portion                                                              $116,566            $116,751
                                                                                  ========            ========

Other noncurrent assets:
  Deferred financing costs                                                        $ 10,569            $  9,182
  Refundable insurance deposit                                                       1,972               1,972
  Waste disposal site operating permits                                                982               2,769
  Restricted cash equivalents                                                          488                 490
  Other                                                                             13,166              13,753
                                                                                  --------            --------

                                                                                  $ 27,177            $ 28,166
                                                                                  ========            ========


     At June 30,  2004,  the  Company  held 1.3  million  shares of TIMET with a
quoted  market price of $92.55 per share,  or an aggregate  market value of $120
million.  In March  2004,  TIMET  announced  that its  board  of  directors  had
approved,  subject to certain conditions, a split of its common stock at a ratio
of five  shares  of  post-split  common  stock  for  each  outstanding  share of
pre-split  common stock.  When completed,  which is expected to occur during the
third quarter of 2004, such stock split will have no financial  statement impact
to the Company, and the Company's ownership interest in TIMET will not change as
a result of the split.

     At June 30,  2004,  TIMET  reported  total  assets  of $591.3  million  and
stockholders'  equity of $165.5  million.  TIMET's total assets at June 30, 2004
include  current  assets of $287.4  million,  property  and  equipment of $230.9
million and intangible assets of $5.5 million. TIMET's total liabilities at June
30, 2004 include current liabilities of $113.0 million,  long-term capital lease
obligations of $9.8 million,  accrued OPEB and pension costs  aggregating  $79.2
million and debt payable to TIMET Capital Trust I (the  subsidiary of TIMET that
issued its convertible preferred debt securities) of $207.5 million.

     During the first six  months of 2004,  TIMET  reported  net sales of $244.6
million, operating income of $9.8 million and income before cumulative effect of
a change  in  accounting  principle  of  $200,000  (2003 - net  sales of  $201.1
million,  an operating loss of $10.2 million and a loss before cumulative effect
of a change in accounting principle of $19.7 million).

     In July  2004,  TIMET  commenced  an offer to  exchange  any and all of the
outstanding  convertible preferred debt securities issued by TIMET Capital Trust
I for shares of a newly-created Series A Convertible Preferred Stock of TIMET at
the exchange rate of one share of Series A Preferred Stock for each  convertible
preferred  debt  security.  Completion of the tender offer is subject to certain
conditions.  Dividends on the Series A shares would  accumulate at the rate of 6
3/4% of their  liquidation value of $50 per share, and would be convertible into
shares of TIMET common stock at the rate of one-third of a share of TIMET common
stock  per  Series  A share  (a rate of one and  two-thirds  of a share of TIMET
common stock per Series A share,  assuming  completion of the five-for-one stock
split discussed above). The Series A shares would not be mandatorily redeemable,
but would be redeemable at the option of TIMET in certain  circumstances.  Valhi
has indicated it intends to tender its shares of the convertible  preferred debt
securities (14,700 shares) in the exchange offer, which is currently expected to
be completed during the third quarter of 2004.

Note 8 - Other income:



                                                                                         Six months ended
                                                                                              June 30,
                                                                                      2003              2004
                                                                                      ----              ----
                                                                                          (In thousands)

Securities earnings:
                                                                                                   
  Dividends and interest                                                               $16,329           $16,122
  Securities transactions, net                                                             537               (25)
                                                                                       -------           -------

                                                                                        16,866            16,097

Contract dispute settlement                                                                  -             6,289
Legal settlement gains, net                                                                650               495
Currency transactions, net                                                              (4,465)              871
Other, net                                                                               3,772             2,284
                                                                                       -------           -------

                                                                                       $16,823           $26,036
                                                                                       =======           =======


     The  contract  dispute  settlement  relates  to Kronos'  settlement  with a
customer.  As part of the  settlement,  the customer  agreed to make payments to
Kronos through 2007 aggregating  $7.3 million.  The $6.3 million gain recognized
represents  the present value of the future  payments to be paid by the customer
to Kronos.






Note 9 - Long-term debt:



                                                                                December 31,          June 30,
                                                                                   2003                 2004
                                                                                -------------         ----------
                                                                                       (In thousands)

Valhi:
                                                                                                 
  Snake River Sugar Company                                                       $250,000             $250,000
  Bank credit facility                                                               5,000               50,000
                                                                                  --------             --------

                                                                                   255,000              300,000
                                                                                  --------             --------

Subsidiaries:
  Kronos Worldwide Senior Secured Notes                                            356,136              346,446
  CompX revolving bank credit facility                                              26,000                2,000
  Other                                                                                789                  608
                                                                                  --------             --------

                                                                                   382,925              349,054
                                                                                  --------             --------

                                                                                   637,925              649,054

Less current maturities                                                              5,392               50,232
                                                                                  --------             --------

                                                                                  $632,533             $598,822
                                                                                  ========             ========



Note 10 - Accounts with affiliates:



                                                                                December 31,          June 30,
                                                                                    2003                2004
                                                                                ------------         ----------
                                                                                       (In thousands)

Current receivables from affiliates:
                                                                                                 
  TIMET                                                                           $     50             $    387
  Other                                                                                267                  409
                                                                                  --------             --------

                                                                                  $    317             $    796
                                                                                  ========             ========

Noncurrent receivable from affiliate -
 loan to Contran family trust                                                     $ 14,000             $ 12,000
                                                                                  ========             ========

Payables to affiliates:
  Contran:
    Demand loan                                                                   $  7,332             $  1,296
    Income taxes                                                                     3,759                  862
    Trade items                                                                      1,790                2,266
  Louisiana Pigment Company                                                          8,560                9,030
  Other                                                                                 13                   10
                                                                                  --------             --------

                                                                                  $ 21,454             $ 13,464
                                                                                  ========             ========








Note 11 - Income tax benefit:



                                                                                         Six months ended
                                                                                              June 30,
                                                                                      2003              2004
                                                                                      ----              ----
                                                                                          (In millions)

                                                                                                
Expected tax expense                                                                $   .7            $  11.9
Change in deferred income tax valuation allowance, net                                 (.4)            (285.4)
Tax contingency reserve adjustments, net                                               -                (12.5)
Refund of prior year income taxes                                                    (24.6)              (3.1)
Incremental U.S. tax and rate differences on
 equity in earnings of non-tax group companies                                          .4                 .8
Non-U.S. tax rates                                                                     (.5)               (.1)
U.S. state income taxes, net                                                            .7                 .3
Other, net                                                                              .3                5.6
                                                                                    ------            -------

                                                                                    $(23.4)           $(282.5)
                                                                                    ======            =======

Comprehensive provision for income taxes (benefit) allocated to:
  Income before cumulative effect of change
   in accounting principle                                                          $(23.4)            (282.5)
  Cumulative effect of change in accounting principle                                   .3               -
  Additional paid-in capital                                                           -                   .6
  Other comprehensive income:
    Marketable securities                                                               .8               -
    Currency translation                                                               2.7                (.5)
    Pension liabilities                                                                -                   .1
                                                                                    ------            -------

                                                                                    $(19.6)           $(282.3)
                                                                                    ======            =======


     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, 1999 and 2000 income tax returns until September 30,
     2005. During the course of the examination,  the IRS proposed a substantial
     tax deficiency, including 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,  a final settlement
     with  the IRS is to be  reached  through  expedited  negotiations  and,  if
     necessary,  through a specified  arbitration  procedure.  NL has reached an
     agreement with the IRS concerning the settlement of this matter pursuant to
     which,  among other things,  the Company  agreed to pay  approximately  $24
     million,  including  interest,  up  front  as  a  partial  payment  of  the
     settlement  amount  (which  amount  is  expected  to be paid in the next 12
     months and is classified as a current  liability at June 30, 2004),  and NL
     will be  required  to  recognize  the  remaining  settlement  amount in its
     taxable income over the next 15 years  beginning in 2004. NL has signed the
     settlement  agreement  that was  drafted by the IRS.  The IRS will sign the
     settlement agreement after certain procedural matters are concluded,  which
     procedural  matters  both NL and its  outside  legal  counsel  believe  are
     perfunctory.  NL had  previously  provided  accruals to cover its estimated
     additional tax liability (and related interest)  concerning this matter. As
     a result of the settlement,  NL has decreased its previous  estimate of the
     amount of additional  income taxes and interest it will be required to pay,
     and NL recognized a $12.6 million tax benefit in the second quarter of 2004
     related to the revised estimate. In addition,  during the second quarter of
     2004,  the Company  recognized a $30.5  million tax benefit  related to the
     reversal  of a deferred  income tax asset  valuation  allowance  related to
     certain   tax   attributes   of  EMS  which  NL   believes   now  meet  the
     "more-likely-than-not"  recognition  criteria.  A majority of the  deferred
     income  tax  asset  valuation  allowance  relates  to  net  operating  loss
     carryforwards  of EMS. As a result of the settlement  agreement,  NL (which
     previously was not allowed to utilize such net operating loss carryforwards
     of EMS) will fully  utilize such  carryforwards  in its 2003 taxable  year,
     eliminating   the  need  for  a   valuation   allowance   related  to  such
     carryforwards.  The  remainder of the deferred  income tax asset  valuation
     allowance  relates to  deductible  temporary  differences  associated  with
     accrued  environmental  obligations  of EMS which NL now believes  meet the
     "more-likely-than-not"  recognition  criteria  since,  as a  result  of the
     settlement agreement,  such obligations and the related tax deductions will
     be included in NL's taxable income.

o    Kronos has received a preliminary  tax assessment  related to 1993 from the
     Belgian tax  authorities  proposing  tax  deficiencies,  including  related
     interest,  of  approximately  euro 6 million ($7 million at June 30, 2004).
     Kronos  has  filed  a  protest  to this  assessment,  and  believes  that a
     significant  portion of the  assessment is without  merit.  The Belgian tax
     authorities  have filed a lien on the fixed assets of Kronos'  Belgian TiO2
     operations  in  connection  with this  assessment.  In April  2003,  Kronos
     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 be approximately euro 13 million ($16 million). Kronos believes
     the proposed  assessment is  substantially  without  merit,  and Kronos has
     filed a written response.

o    The  Norwegian  tax  authorities  have  notified  Kronos of their intent to
     assess tax  deficiencies  of  approximately  kroner 12 million ($2 million)
     relating  to the years  1998  through  2000.  Kronos has  objected  to this
     proposed assessment.

     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.

     At December 31, 2003, Kronos had a significant amount of net operating loss
carryforwards for German corporate and trade tax purposes,  all of which have no
expiration date. These net operating loss carryforwards were generated by Kronos
International  principally  during the 1990's  when Kronos  International  had a
significantly  higher  level  of  outstanding  indebtedness  than  is  currently
outstanding.  For financial reporting purposes, however, the benefit of such net
operating loss  carryforwards had not previously been recognized  because Kronos
did not believe they met the  "more-likely-than-not"  recognition criteria,  and
accordingly  Kronos  had  a  deferred  income  tax  asset  valuation   allowance
offsetting  the benefit of such net  operating  loss  carryforwards  and Kronos'
other tax attributes in Germany. Prior to the end of 2003, Kronos believed there
was significant  uncertainty regarding its ability to utilize such net operating
loss  carryforwards  under  German  tax law  and,  principally  because  of this
uncertainty,  Kronos  had  concluded  the  benefit  of the  net  operating  loss
carryforwards did not meet the  "more-likely-than-not"  criteria.  By the end of
2003,  and primarily as a result of a favorable  German court ruling in 2003 and
the  procedures  Kronos had completed  during 2003 with respect to the filing of
certain  amended German tax returns (as discussed  below),  Kronos had concluded
that the  significant  uncertainty  regarding  its  ability to utilize  such net
operating loss carryforwards under German tax law had been eliminated.  However,
at the end of 2003,  Kronos  believed  that it would  generate a taxable loss in
Germany  during 2004.  Such  expectation  was based  primarily upon then current
levels of prices for TiO2, and the fact that Kronos was  experiencing a downward
trend in its TiO2 selling prices and Kronos did not have any indication that the
downward trend would improve.  Accordingly,  Kronos continued to conclude at the
end of 2003 that the benefit of the German net operating loss  carryforwards did
not meet the "more-likely-than-not" criteria. The expectation for a taxable loss
in Germany continued through the end of the first quarter of 2004. By the end of
the second quarter of 2004, however,  Kronos' TiO2 selling prices had started to
increase,  and Kronos  believes  its selling  prices  will  continue to increase
during the second half of 2004 after Kronos and its major competitors  announced
an  additional   round  of  price  increases.   Consequently,   Kronos'  revised
projections  now  reflect  taxable  income for  Germany in 2004 as well as 2005.
Accordingly,  based on all available evidence, Kronos concluded that the benefit
of the net operating loss carryforwards and other German tax attributes now meet
the  "more-likely-than-not"   recognition  criteria,  and  Kronos  reversed  the
deferred income tax asset valuation  allowance related to Germany.  Accordingly,
in the first six months of 2004,  Kronos  recognized a $254.3 million income tax
benefit  related to the  reversal of such  deferred  income tax asset  valuation
allowance  attributable to Kronos' income tax attributes in Germany (principally
the net operating  loss  carryforwards).  Of such $254.3  million,  $8.7 million
relates   primarily  to  the  utilization  of  the  German  net  operating  loss
carryforwards  during  the first six  months of 2004,  the  benefit of which had
previously not met the  "more-likely-than-not"  recognition criteria, and $245.6
million  relates to the German  deferred  income tax asset  valuation  allowance
attributable to the remaining German net operating loss  carryforwards and other
tax  attributes  as of June 30, 2004,  the benefit of which Kronos has concluded
now meet the "more-likely-than-not"  recognition criteria. At June 30, 2004, the
net operating  loss  carryforwards  for German  corporate and trade tax purposes
aggregated the equivalent of $594 million and $255 million, respectively, all of
which have no expiration date.

     In the first quarter of 2003, Kronos International  ("KII") was notified by
the  German  Federal  Fiscal  Court  that the  Court  had  ruled in KII's  favor
concerning  a claim for refund  suit in which KII sought  refunds of prior taxes
paid  during the periods  1990  through  1997.  KII and KII's  German  operating
subsidiary  were  required  to file  amended  tax  returns  with the  German tax
authorities to receive  refunds for such years,  and all of such amended returns
were filed during 2003. Such amended  returns  reflected an aggregate net refund
of taxes and related interest to KII and its German operating subsidiary of euro
26.9 million ($32.1  million),  and the Company  recognized the benefit of these
net refunds in its 2003  results of  operations.  During the first six months of
2004,  the Company  recognized  the benefit of euro 2.5 million  ($3.1  million)
related to additional net interest which has accrued on the  outstanding  refund
amounts.  Assessments  and refunds will be  processed by year as the  respective
returns are reviewed by the tax  authorities.  Certain  interest  components may
also be  refunded  separately.  The German tax  authorities  have  reviewed  and
accepted  the  amended  returns  with  respect  to the 1990 and 1991 tax  years.
Through June 2004, KII's German operating subsidiary had received net refunds of
euro 24.5 million  ($28.4 million when  received).  KII believes it will receive
the  remainder  of the net  refunds  of taxes and  related  interest  during the
remainder of 2004. In addition to the refunds for the 1990 to 1997 periods,  the
court  ruling also  resulted in a refund of 1999 income  taxes and  interest for
which KII received euro 21.5 million  ($24.6  million) in 2003,  and the Company
recognized the benefit of this refund in the second quarter of 2003.

Note 12 - Minority interest:



                                                                               December 31,          June 30,
                                                                                   2003                2004
                                                                                --------             ---------
                                                                                       (In thousands)

Minority interest in net assets:
                                                                                              
  NL Industries                                                                 $31,262             $ 62,522
  Kronos Worldwide                                                               11,076               23,943
  CompX International                                                            48,424               49,829
  Other subsidiaries of NL                                                        9,027                9,635
                                                                                -------             --------

                                                                                $99,789             $145,929
                                                                                =======             ========




                                                                                         Six months ended
                                                                                              June 30,
                                                                                      2003              2004
                                                                                      ----              ----
                                                                                          (In thousands)

Minority interest in income (loss) before cumulative effect of change in
 accounting principle:
                                                                                                
  NL Industries                                                                     $5,886            $30,232
  Kronos Worldwide                                                                     -               17,239
  CompX International                                                                  272              1,525
  Tremont Corporation                                                                 (217)              -
  Other subsidiaries of NL                                                             158                557
                                                                                    ------            -------

                                                                                    $6,099            $49,553
                                                                                    ======            =======


     Tremont  Corporation.  The Company no longer reports  minority  interest in
Tremont's  net assets or net earnings  (losses)  subsequent to the February 2003
mergers of Valhi and Tremont.

     Waste Control  Specialists.  As previously  reported,  all of Waste Control
Specialists  aggregate  inception-to-date  net losses accrued to the Company for
financial  reporting  purposes prior to the time when Waste Control  Specialists
became a  wholly-owned  subsidiary of the Company in the second quarter of 2004.
Accordingly,  no  minority  interest  in  Waste  Control  Specialists  has  been
recognized in the Company's consolidated financial statements.

     Kronos Worldwide.  The Company commenced  recognizing  minority interest in
Kronos' net assets and net earnings following NL's December 2003 distribution of
a portion of the shares of Kronos common stock to its shareholders  discussed in
the 2003 Annual Report.

     Other  subsidiaries  of NL.  Minority  interest in NL's other  subsidiaries
relates  principally  to  EMS,  NL's  majority-owned   environmental  management
subsidiary. EMS was established in 1998, at which time EMS contractually assumed
certain of NL's  environmental  liabilities.  EMS' earnings are based,  in part,
upon its ability to favorably  resolve these  liabilities on an aggregate basis.
The  shareholders  of EMS,  other than NL,  actively  manage  the  environmental
liabilities  and  share in 39% of EMS'  cumulative  earnings.  NL  continues  to
consolidate EMS and provides accruals for the reasonably estimable costs for the
settlement of EMS' environmental liabilities, as discussed in Note 13.





Note 13 - Commitments and contingencies:

     Lead pigment litigation - NL.

     NL's former operations included the manufacture of lead pigments for use in
paint and lead-based paint.  Since 1987, NL, other former  manufacturers of lead
pigments  for  use in  paint  and  lead-based  paint,  and the  Lead  Industries
Association (which discontinued  business operations in 2002) have been named as
defendants in various legal  proceedings  seeking  damages for personal  injury,
property damage and  governmental  expenditures  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
lawsuits seek recovery under a variety of theories, including public and private
nuisance, negligent product design, negligent failure to warn, strict liability,
breach of warranty, conspiracy/concert of action, aiding and abetting enterprise
liability,    market   share    liability,    intentional    tort,   fraud   and
misrepresentation,  violations of state consumer protection  statutes,  supplier
negligence and similar claims.

     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. In addition,  various other cases are pending (in which
NL is not a  defendant)  seeking  recovery for injury  allegedly  caused by lead
pigment and lead-based paint. Although NL is not a defendant in these cases, the
outcome  of these  cases may have an  impact on  additional  cases  being  filed
against NL.

     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.
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.  Certain of the Company's
businesses  are and have been  engaged in the  handling,  manufacture  or use of
substances  or compounds  that may be considered  toxic or hazardous  within the
meaning of applicable  environmental  laws. As with other  companies  engaged in
similar  businesses,  certain  past and current  operations  and products of the
Company have the potential to cause  environmental or other damage.  The Company
has implemented and continues to implement  various  policies and programs in an
effort  to  minimize  these  risks.  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.  It is  possible  that  future  developments,  such as
stricter requirements of environmental laws and enforcement policies thereunder,
could  adversely  affect  the  Company's  production,  handling,  use,  storage,
transportation, sale or disposal of such substances.

     The  Company's  production   facilities  operate  within  an  environmental
regulatory  framework in which  governmental  authorities  typically are granted
broad  discretionary  powers which allow them to issue  operating  permits under
which the plants must  operate.  The Company  believes  all of its plants are in
substantial  compliance with applicable  environmental laws. With respect to the
Company's  plants,  neither the Company  nor any of its  subsidiaries  have been
notified  of  any  environmental  claim  in the  United  States  or any  foreign
jurisdiction  by  the  U.S.  Environmental  Protection  Agency  ("EPA")  or  any
applicable foreign authority or any state, provincial or local authority.

     Certain  properties and facilities used in the Company's former businesses,
including  divested  primary  and  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,  the Company has been named as a
defendant,  potential  responsible  party  ("PRP")  or  both,  pursuant  to  the
Comprehensive Environmental Response, Compensation and Liability Act, as amended
by the Superfund Amendments and Reauthorization Act ("CERCLA") and similar state
laws in various  governmental and private actions associated with waste disposal
sites, mining locations,  and facilities currently or previously owned, operated
or used by the Company or its subsidiaries,  or 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 the Company 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.

     Environmental obligations are difficult to assess and estimate for numerous
reasons including the complexity and differing  interpretations  of governmental
regulations,  the number of PRPs and the PRPs'  ability or  willingness  to fund
such  allocation of costs,  their financial  capabilities  and the allocation of
costs among PRPs,  the  solvency of other  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  respecting  site cleanup  costs or allocation of such costs among PRPs,
solvency of other 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  Company  records  liabilities  related  to  environmental  remediation
obligations  when  estimated  future  expenditures  are probable and  reasonably
estimable.  Such accruals are adjusted as further  information becomes available
or  circumstances  change.  Estimated  future  expenditures  are  generally  not
discounted to their present value.  Recoveries of  remediation  costs from other
parties, if any, are recognized as assets when their receipt is deemed probable.
At June 30, 2004, NL had recognized a $1.5 million receivable from other PRPs at
one site for recovery of remediation costs previously expended by NL pursuant to
an agreement  entered into by NL and such other PRPs.  NL expects to receive the
$1.5 million recovery during the third quarter of 2004.

     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  that 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.

     A summary of the  activity in the  Company's  accrued  environmental  costs
during the first six months of 2004 is presented in the table below. The Company
recognized a net reduction in its accrued environmental costs credited to income
during the first six months of 2004 due  primarily to the $1.5 million  recovery
discussed  above.  The amount shown in the table below for payments  against the
Company's accrued environmental costs is net of such $1.5 million recovery.



                                                                                                 Amount
                                                                                             (In thousands)


                                                                                                
Balance at December 31, 2003                                                                       $86,681
Net reductions credited to income                                                                     (261)
Payments, net                                                                                       (5,367)
                                                                                                   -------

Balance at June 30, 2004                                                                           $81,053
                                                                                                   =======

Amounts recognized in the balance sheet at June 30, 2004:
  Current liability                                                                                $20,026
  Noncurrent liability                                                                              61,027
                                                                                                   -------

                                                                                                   $81,053


     NL.  Certain  properties  and  facilities  used in NL's former  operations,
including  divested  primary  and  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 CERCLA, and similar state laws in approximately 60
governmental  and private actions  associated with waste disposal sites,  mining
locations and facilities currently or previously owned,  operated or used by NL,
or its  subsidiaries  or 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.

     On a quarterly  basis, NL evaluates the potential range of its liability at
sites where it has been named as a PRP or defendant,  including  sites for which
EMS has contractually assumed NL's obligation. See Note 12. At June 30, 2004, NL
had accrued $73 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  $101 million.  NL's estimates of such  liabilities  have not been
discounted to present value.

     At June 30, 2004,  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 June 30, 2004, NL had $17 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  (December 31,
2003 - $24  million).  Use of such  restricted  balances  does  not  affect  the
Company's consolidated statements of cash flows.

     Tremont.  In  July  2000  Tremont,  entered  into  a  voluntary  settlement
agreement  with the Arkansas  Department  of  Environmental  Quality and certain
other PRPs pursuant to which Tremont and the other PRPs will  undertake  certain
investigatory and interim remedial activities at a former mining site located in
Hot Springs County,  Arkansas.  Tremont  currently  believes that it has accrued
adequate  amounts ($1.9 million at June 30, 2004) to cover its share of probable
and reasonably estimable  environmental  obligations.  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  2006.  Currently,  no
reasonable  estimate  can be made  of the  cost of any  such  final  remediation
measure, and accordingly Tremont has accrued no amounts at June 30, 2004 for any
such  cost.  The amount  accrued  at June 30,  2004  represents  Tremont's  best
estimate of the costs to be incurred  through  2006 with  respect to the interim
remediation measures.

     TIMET. At June 30, 2004, TIMET had accrued  approximately  $4.1 million for
environmental  cleanup  matters,  principally  related  to TIMET's  facility  in
Nevada. The upper end of the range of reasonably possible costs related to these
matters is approximately $8.6 million.

     Other. The Company has also accrued  approximately $6.6 million at June 30,
2004 in respect of other environmental cleanup matters. Such accrual is near the
upper end of the range of the Company's  estimate of reasonably  estimable costs
for such matters.

     Other litigation.

     Reference is made to the Company's 2003 Annual Report and Quarterly  Report
on Form 10-Q for the quarter  ended March 31, 2004 for a  discussion  of certain
other legal proceedings to which the Company is a party.

     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 485 of these cases involving a total of approximately
30,000  plaintiffs  and  their  spouses  remain  pending.  Of these  plaintiffs,
approximately 18,400 are represented by eight cases pending in Mississippi state
courts.  NL has not accrued any amounts for this  litigation  because  liability
that may result to NL, if any, cannot 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.

     In May 2004,  the parties  agreed to the  dismissal  with  prejudice of the
previously-reported matter Ken Bigham, et al. v. Valhi, Inc., et al.

     In  addition  to the  litigation  described  above,  the  Company  and  its
affiliates  are also  involved  in  various  other  environmental,  contractual,
product  liability,  patent (or  intellectual  property),  employment  and other
claims and disputes incidental to its present and former businesses.  In certain
cases, the Company has insurance  coverage for such items. The Company currently
believes that the disposition of all claims and disputes, individually or in the
aggregate,  should  not  have a  material  adverse  effect  on its  consolidated
financial position, results of operations or liquidity.

     Other matters

     TIMET is the  primary  obligor  on  workers'  compensation  bonds  having a
maximum  aggregate  obligation  of $3.0  million that were issued on behalf of a
divested  subsidiary that is currently  under Chapter 11 bankruptcy  protection.
The issuers of the bonds have been  required  to make  payments on the bonds for
applicable claims and have requested  reimbursement from TIMET. Through June 30,
2004,  TIMET has  reimbursed the issuer  approximately  $1.0 million under these
bonds,  and $1.0 million remains accrued for future  payments.  TIMET may revise
its  estimated  liability  under these bonds in the future as  additional  facts
become known or claims develop.

Note 14 - Employee benefit plans:

     Defined  benefit  plans.  The Company  maintains  various  U.S. and foreign
defined benefit  pension plans.  Variances from  actuarially  assumed rates will
result in increases or decreases in  accumulated  pension  obligations,  pension
expense  and funding  requirements  in future  periods.  The  components  of net
periodic defined benefit pension cost are presented in the table below.



                                                                Three months ended           Six months ended
                                                                       June 30,                   June 30,
                                                                 2003         2004          2003          2004
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
Service cost benefits                                            $ 1,335       $ 1,459      $ 2,633       $ 3,128
Interest cost on projected benefit
 obligations                                                       5,006         5,455        9,870        10,952
Expected return on plan assets                                    (4,898)       (5,222)     (10,230)      (10,488)
Amortization of prior service cost                                    88           140          175           281
Amortization of net transition
 obligations                                                         183           147          355           290
Recognized actuarial losses                                          605         1,082        1,207         2,160
                                                                 -------       -------      -------       -------

                                                                 $ 2,319       $ 3,061      $ 4,010       $ 6,323
                                                                 =======       =======      =======       =======



     Postretirement benefits other than pensions. Certain subsidiaries currently
provide  certain  health care and life insurance  benefits for eligible  retired
employees.  Variances from  actuarially-assumed  rates will result in additional
increases or decreases in accumulated OPEB  obligations,  net periodic OPEB cost
and funding  requirements in future periods. The components of net periodic OPEB
cost are presented in the table below.



                                                                Three months ended           Six months ended
                                                                       June 30,                   June 30,
                                                                 2003         2004          2003          2004
                                                                 ----         ----          ----          ----
                                                                                (In thousands)

                                                                                              
Service cost                                                     $    38       $    56      $    73       $   113
Interest cost                                                        705           879        1,405         1,539
Amortization of prior service credit                                (519)         (477)      (1,038)         (732)
Recognized actuarial losses                                           11            45           19            90
                                                                 -------       -------      -------       -------

                                                                 $   235       $   503      $   459       $ 1,010
                                                                 =======       =======      =======       =======


     The Medicare  Prescription Drug,  Improvement and Modernization Act of 2003
(the "Medicare 2003 Act") introduced a prescription  drug benefit under Medicare
(Medicare  Part D) as well as a federal  subsidy to sponsors  of retiree  health
care  benefit  plans  that  provide  a  benefit  that  is at  least  actuarially
equivalent to Medicare Part D. Detailed  regulations  necessary to implement the
Medicare 2003 Act have not been issued,  including  those that would specify the
manner in which actuarial equivalency would be determined, the evidence required
to  demonstrate  actuarial   equivalence  and  the  documentation   requirements
necessary  to be receive the  subsidy.  Until such  definitive  regulations  are
issued, the Company is unable to determine whether the prescription drug benefit
offered  under  its  postretirement   benefit  plans  is  at  least  actuarially
equivalent  to  Medicare  Part  D.   Accordingly,   the  Company's   accumulated
postretirement benefit obligation and net periodic  postretirement benefit cost,
as reflected  in the  accompanying  consolidated  financial  statements,  do not
reflect any effect of the federal subsidy. When such definitive  regulations are
issued  or at such  other  time  that the  Company  can  determine  whether  the
prescription drug benefit offered under its  postretirement  benefit plans is at
least  actuarially  equivalent to Medicare Part D, the Company would account for
the effect of the federal  subsidy,  if any,  prospectively  from that date,  as
permitted by and in accordance with FASB Staff Position No. 106-2.

Note 15 - Accounting principle newly adopted in 2004:

     The Company  complied with the  consolidation  requirements of FIN No. 46R,
Consolidation of Variable Interest Entities, an interpretation of ARB No. 51, as
amended,  as of March 31, 2004. The Company does not have any  involvement  with
any variable interest entity (as that term is defined in FIN No. 46R) covered by
the scope of FIN No. 46R that would  require  the  Company to  consolidate  such
entity  under FIN No. 46R which had not already  been  consolidated  under prior
applicable  GAAP,  and  therefore  the  impact to the  Company of  adopting  the
consolidation requirements of FIN No. 46R was not material.






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


RESULTS OF OPERATIONS:

General

     The Company  reported  net income of $263.7  million,  or $2.19 per diluted
share, in the second quarter of 2004 compared to net income of $17.8 million, or
$.15 per diluted share,  in the second quarter of 2003. For the first six months
of 2004,  the Company  reported  income  before  cumulative  effect of change in
accounting principle of $267.1 million, or $2.22 per diluted share,  compared to
income of $19.4 million,  or $.16 per diluted share,  in the first six months of
2003.

     The Company  believes the  analysis  presented  in the  following  table is
useful in understanding  the  comparability of its results of operations for the
2003 and 2004 periods  presented.  Each of these items are more fully  discussed
below in the applicable  sections of this "Management's  Discussion and Analysis
of Financial  Condition and Results of Operations - Results of Operations" or in
the 2003 Annual Report.



                                                                   Income before cumulative effect of change in
                                                                              accounting principle -
                                                                           diluted earnings per share -
                                                                  Three months ended           Six months ended
                                                                         June 30,                   June 30,
                                                                   2003         2004          2003          2004
                                                                   ----         ----          ----          ----

                                                                                               
German valuation allowance adjustment (1)                         $ -           $1.75        $ -           $1.75

Tax benefits related to EMS (2)                                     -             .30          -             .30

Kronos contract dispute settlement (3)                              -             .03          -             .03

Refund of prior year German income taxes(4)                         .17            -           .17            -

Operations and other, net                                          (.02)          .11         (.01)          .14
                                                                  -----         -----        -----         -----

                                                                  $ .15         $2.19        $ .16         $2.22
                                                                  =====         =====        =====         =====


(1)  Kronos'  reversal  of  its  German  deferred  income  tax  asset  valuation
     allowance as of June 30, 2004.

(2)  Reversal of the deferred  income tax asset valuation  allowance  related to
     EMS and adjustment of estimated tax due upon IRS settlement.

(3)  Kronos' income from settlement of a contract dispute.

(4)  Refund of prior year German income taxes received.

     The  increase in the  Company's  diluted  earnings per share from the first
quarter and first six months of 2003 compared to the same periods in 2004 is due
primarily to the net effects of (i) changes in chemicals  operating income, (ii)
higher  component   products   operating  income,   (iii)  lower   environmental
remediation  and legal  expenses  of NL,  (iv) the  reversal  of Kronos'  German
deferred income tax asset valuation  allowance and (v) the tax benefits  related
to EMS. Overall,  the Company currently  believes its net income in 2004 will be
higher  than 2003 due in part to the impact of the tax  benefits  recognized  in
2004.

     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 Annual Report on Form 10-Q relating to matters that are not historical
facts,  including,  but not  limited  to,  statements  found  in  this  Item 7 -
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations," are forward-looking  statements that represent management's beliefs
and  assumptions  based  on  currently  available  information.  Forward-looking
statements can be identified by the use of words such as "believes,"  "intends,"
"may," "should," "could,"  "anticipates,"  "expected" or comparable terminology,
or by  discussions of strategies or trends.  Although the Company  believes that
the expectations reflected in such forward-looking statements are reasonable, it
cannot give any  assurances  that these  expectations  will prove to be correct.
Such statements by their nature involve substantial risks and uncertainties that
could  significantly  impact expected  results,  and actual future results could
differ materially from those described in such forward-looking statements. While
it is not possible to identify all factors,  the Company  continues to face many
risks and  uncertainties.  Among the  factors  that could  cause  actual  future
results to differ materially are the risks and  uncertainties  discussed in this
Quarterly  Report and those  described from time to time in the Company's  other
filings with the SEC including, but not limited to, the following:

o    Future supply and demand for the Company's products,
o    The extent of the  dependence  of certain of the  Company's  businesses  on
     certain market sectors (such as the dependence of TIMET's  titanium  metals
     business on the aerospace industry),
o    The  cyclicality  of certain of the Company's  businesses  (such as Kronos'
     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 Kronos'  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    The ability to implement  headcount  reductions in certain  operations in a
     cost  effective  manner  within the  constraints  of non-U.S.  governmental
     regulations, and the timing and amount of any cost savings realized,
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    The ultimate  outcome of income tax audits,  tax settlement  initiatives or
     other tax matters,
o    The ultimate ability to utilize income tax attributes, the benefit of which
     has been recognized under the  "more-likely-than-not"  recognition criteria
     (such  as  Kronos'  ability  to  utilize  its  German  net  operating  loss
     carryforwards),
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  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 changes in information,  future
events or otherwise.

Chemicals

     Relative changes in Kronos' TiO2 sales and operating income during the 2003
and 2004 periods  presented are  primarily  due to (i) relative  changes in TiO2
average selling prices and (ii) relative  changes in foreign  currency  exchange
rates.  Selling  prices (in  billing  currencies)  for TiO2,  Kronos'  principal
product,  were  generally  increasing  during the first  quarter  of 2003,  were
generally  flat during the second  quarter of 2003,  were  generally  decreasing
during the third and fourth  quarters of 2003 and the first  quarter of 2004 and
were generally flat during the second quarter of 2004.








                                            Three months ended                     Six months ended
                                                 June 30,                              June 30,
                                            ------------------                     ----------------
                                            2003          2004      % Change       2003         2004      % Change
                                            ----          ----      --------       ----         ----      --------
                                                      (In millions, except percentages)

                                                                                             
Net sales                                 $266.6        $295.7        +11%       $519.6        $559.0         +8%
Operating income                            31.7          36.2        +14%         62.4          58.4         -7%

Ti02 data:
  Sales volumes*                             121           137        +13%          240           255         +6%
  Production volumes*                        120           123         +3%          237           240         +1%

  Percentage change in Ti02 average selling prices:
    Using actual
     foreign currency
     exchange rates                                                     -%                                    +2%
    Impact of changes in
     foreign currency
     exchange rates                                                    -5%                                    -7%
                                                                      ----                                   ----

    In billing currencies                                              -5%                                    -5%
                                                                      ====                                   ====


* Thousands of metric tons

     Kronos' sales  increased  $29.1 million (11%) in the second quarter of 2004
compared to the second quarter of 2003, and increased $39.4 million (8%) for the
first six  months of 2004 as the  favorable  effect of  fluctuations  in foreign
currency  exchange rates,  which increased  chemicals sales by approximately $13
million and $35 million,  respectively,  as further  discussed below, and higher
sales volumes more than offset the impact of lower average TiO2 selling  prices.
Excluding the effect of fluctuations in the value of the U.S. dollar relative to
other currencies,  Kronos' average TiO2 selling prices in billing  currencies in
each of the second  quarter  and first six months of 2004 were 5% lower than the
comparable  periods of 2003. When  translated from billing  currencies into U.S.
dollars using actual  foreign  currency  exchange  rates  prevailing  during the
respective periods, Kronos' average TiO2 selling prices in the second quarter of
2004 were  comparable  to the second  quarter of 2003,  and increased 2% for the
first six months of the year.

     Kronos' 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 Kronos'  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 Kronos'  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").  Kronos
discloses  percentage  changes in its average TiO2 prices in billing  currencies
because Kronos 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 nil and 2% increases in Kronos' average TiO2
selling  prices  during  the  second  quarter  and  first  six  months  of 2004,
respectively,  as  compared  to the same  periods of 2003 using  actual  foreign
currency  exchange  rates  prevailing  during the  respective  periods (the GAAP
measure) and the 5% decreases in Kronos'  average TiO2 selling prices 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 Kronos' average TiO2 selling prices
using actual foreign currency  exchange rates  prevailing  during the respective
periods (the GAAP measure),  (ii) the percentage  change in Kronos' 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).

     Reflecting  the impact of partial  implementation  of prior price  increase
announcements, Kronos' average TiO2 selling prices in the second quarter of 2004
were  generally  flat as compared to the first  quarter of 2004,  reversing  the
downward trend that had existed since the third quarter of 2003. Kronos has also
recently announced  additional price increases of 4 cents per pound in the U.S.,
a  Canadian 6 cents per pound in Canada and a euro 120 per metric ton in Europe,
all of which are targeted to be  implemented  later in 2004. The extent to which
all of such price increases will be realized will depend on, among other things,
economic factors.

     Chemicals  operating  income in the second  quarter of 2004  includes  $6.3
million of income related to the settlement of a certain contract dispute with a
customer.  As part of the  settlement,  the customer  agreed to make payments to
Kronos through 2007 aggregating  $7.3 million.  The $6.3 million gain recognized
represents  the present value of the future  payments to be paid by the customer
to Kronos.

     Kronos'  TiO2 sales  volumes in the second  quarter of 2004  increased  13%
compared  to the  second  quarter  of 2003,  and  volumes  were 6% higher in the
year-to-date  period, as higher volumes in European and export markets more than
offset lower volumes in Canada.  Kronos' operating income  comparisons were also
favorably impacted by higher production levels, which increased 3% in the second
quarter of 2004 compared to the second  quarter of 2003, and increased 1% in the
first six months of 2004.  Kronos'  operating  rates were near full  capacity in
both periods,  and Kronos' sales and production  volumes in the first six months
of 2004 were both new records  for Kronos.  Operating  income  comparisons  were
negatively impacted by the lower average selling prices for TiO2.

     Kronos has  substantial  operations and assets  located  outside the United
States (primarily in Germany,  Belgium, Norway and Canada). A significant amount
of Kronos' sales  generated  from its non-U.S.  operations  are  denominated  in
currencies other than the U.S. dollar,  primarily the euro, other major European
currencies  and the Canadian  dollar.  In addition,  a portion of Kronos'  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
Kronos'  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 second  quarter and first six
months of 2004 by a net amount of  approximately  $13 million  and $35  million,
respectively, compared to the same periods of 2003. Fluctuations in the value of
the U.S. dollar relative to other currencies  similarly impacted Kronos' foreign
currency-denominated  operating  expenses.  Kronos' operating costs that are not
denominated in the U.S. dollar,  when translated into U.S. dollars,  were higher
in the 2004  periods as compared to the same periods of 2003.  Overall,  the net
impact of currency  exchange rate  fluctuations  increased  chemicals  operating
income in the second  quarter  and first six months of 2004 by $6 million and $8
million, respectively, as compared to the same periods in 2003.

     Kronos expects its TiO2 sales and production  volumes in calendar 2004 will
be higher as  compared to 2003.  Kronos'  average  TiO2  selling  prices,  which
declined during the second half of 2003 and first quarter of 2004, began to rise
during  the second  quarter of 2004,  and  should  continue  to rise  during the
remainder  of the year.  Nevertheless,  Kronos  expects its average TiO2 selling
prices,  in billing  currencies,  will be lower in calendar  2004 as compared to
2003.  Overall,  Kronos  expects it chemicals  operating  income in 2004 will be
lower than 2003.  Kronos'  expectations as to the future prospects of Kronos and
the TiO2  industry are based upon a number of factors  beyond  Kronos'  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 Kronos' expectations,
Kronos' 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 and Kronos.  Such  adjustments  result in
additional  depreciation  and  amortization  expense beyond  amounts  separately
reported  by  Kronos.   Such  additional  non-cash  expenses  reduced  chemicals
operating  income, as reported by Valhi, by $7.4 million in the first six months
of 2003 and $8.0 million in the first six months of 2004.

Component products



                                            Three months ended                    Six months ended
                                                  June 30,                            June 30,
                                            ------------------                     --------------
                                           2003          2004      % Change       2003         2004      % Change
                                           ----          ----      --------       ----         ----      --------
                                                               (In millions, except percentages)

                                                                                           
Net sales                                 $ 49.1         $ 56.8        +14%     $100.7        $109.9        +9%
Operating income                              .9            5.9       +575%        2.2            8.8     +300%


     Component  products  sales were higher in the second  quarter and first six
months  of 2004 as  compared  to the  same  periods  in 2003  due in part to the
favorable   effect  of   fluctuations  in  foreign   currency   exchange  rates.
Fluctuations  in the  value  of the U.S.  dollar  relative  to other  currencies
increased  component products sales by $900,000 in the second quarter of 2004 as
compared to the second quarter of 2003,  and increased  sales by $3.4 million in
the first six months of the year. Component products sales comparisons were also
impacted  by higher  sales  volumes of security  products  and  precision  slide
products,  the effect of price increases for certain products and slightly lower
sales volumes of ergonomic products.

     During the second  quarter of 2004,  sales of slide and  security  products
increased 28% and 5%,  respectively,  as compared to the second quarter of 2003,
while sales of ergonomic products decreased 5% (year-to-date increases for slide
and security products of 17% and 3%, respectively,  and year-to-date decrease of
4% for ergonomic  products).  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.

     Component  products operating income comparisons were favorably impacted by
the effect of certain cost  reduction  initiatives  undertaken in 2002 and 2003,
including retooling of CompX's facility in Michigan,  consolidating  CompX's two
Canadian  facilities into one facility and restructuring the CompX's  operations
in  the  Netherlands.  In  addition,  operating  income  comparisons  were  also
favorably impacted by relative changes in product mix of security products,  the
price  increases  for certain  products and expenses of  approximately  $800,000
incurred  during the first six months of 2003  ($400,000 in the second  quarter)
associated  with  the  consolidation  of the two  Canadian  facilities  into one
facility.

     CompX has  substantial  operations  and assets  located  outside the United
States in Canada,  the  Netherlands  and  Taiwan.  A portion  of  CompX's  sales
generated from its non-U.S.  operations are denominated in currencies other than
the U.S. dollar,  principally the Canadian  dollar,  the euro and the New Taiwan
dollar.  In addition,  a portion of CompX's  sales  generated  from its non-U.S.
operations  (principally in Canada) are denominated in the U.S. dollar. Most raw
materials,  labor and other  production  costs for such non-U.S.  operations are
denominated  primarily in local  currencies.  Consequently,  the translated U.S.
dollar  values of CompX's  foreign  sales and  operating  results are subject to
currency  exchange rate fluctuations  which may favorably or unfavorably  impact
reported  earnings and may affect  comparability of  period-to-period  operating
results.  During  the  second  quarter  and first six  months of 2004,  currency
exchange  rate  fluctuations   positively   impacted  component  products  sales
comparisons with the same period in 2003.  Currency  exchange rate  fluctuations
did not significantly impact component products operating income comparisons for
the same periods.

     While demand has improved across most of CompX's product segments,  certain
customers  are  seeking  lower cost Asian  sources  as  alternatives  to CompX's
products.  Although CompX believes the impact of this will be mitigated  through
its  ongoing   initiatives   to  expand  both  new   products   and  new  market
opportunities,  the recent  increase  in its order rates may be  moderated  to a
certain extent in the near term. Asian-sourced competitive pricing pressures are
expected  to continue to be a  challenge  as those  manufacturers,  particularly
those  located  in  China,  gain  market  share.  CompX  has  responded  to  the
competitive pricing pressure in part by reducing production cost through product
reengineering or improvement in manufacturing  processes,  moving  production to
lower-cost  facilities and providing  value-added customer support services that
foreign  manufacturers are generally unable to provide.  However,  in some cases
CompX has  determined  to forgo  unprofitable  future  sales in  response to the
competitive pricing pressures.

     Additionally,  CompX's cost for steel continues to rise dramatically due to
the continued high demand and shortages worldwide. While CompX has thus far been
able to pass a majority  of its higher raw  material  costs on to its  customers
through price increases and  surcharges,  there is no assurance that it would be
able to continue to pass along any additional higher costs to its customers. The
price  increases and  surcharges  may  accelerate the efforts of some of CompX's
customers to find less expensive products from foreign manufacturers. CompX will
continue to focus on cost improvement initiatives,  utilizing lean manufacturing
techniques and prudent balance sheet  management in order to minimize the impact
of lower sales,  particularly to the office furniture  industry,  and to develop
value-added  customer  relationships  with additional  focus on sales of CompX's
higher-margin ergonomic computer support systems to improve operating results.

     CompX  currently  expects to realize annual cost savings of $3.5 million to
$4 million as the result of the headcount reductions  implemented during 2003 at
it Netherlands  operations.  Although CompX expects the operating results of its
Netherlands operations will continue to improve, CompX is evaluating the overall
strategic role of such operations for CompX as a whole,  and additional  actions
could be taken in the future, including the possible sale of some or all of such
operations,  and  additional  actions  could be taken in the  future  that could
result in significant  charges for asset  impairment,  including  goodwill,  and
other costs in future  periods.  These actions,  along with other  activities to
eliminate  excess  capacity,  are designed to position CompX to more effectively
expand  on  new  product  and  new  market   opportunities  to  improve  CompX's
profitability.

Waste management



                                                             Three months ended             Six months ended
                                                                  June 30,                      June 30,
                                                             2003           2004          2003           2004
                                                             ----           ----          ----           ----
                                                                              (In millions)

                                                                                          
Net sales                                                  $ 1.1         $ 1.4          $ 2.5         $  2.2
Operating loss                                              (3.6)         (3.6)          (5.6)           (6.8)


     Waste management sales decreased,  and its operating loss increased, in the
first six months of 2004  compared to the same  period of 2003 due to  continued
weak  demand  for  waste  management  services  and  costs  associated  with the
enhancement of the operating  management  team.  Waste Control  Specialists also
continues  to explore  opportunities  to obtain  certain  types of new  business
(including  treatment  and storage of certain types of waste) that, if obtained,
could increase its sales,  and decrease its operating  loss, in 2004 as compared
to 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-level  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-level
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-level  radioactive wastes includes obtaining
additional  regulatory  authorizations  for the disposal of low-level  and mixed
low-level 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  low-level  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 has applied for such a disposal license with the applicable
regulatory  agency.  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 2007.  There can be no assurance  that Waste
Control Specialists will be successful in obtaining any such license.

     Waste Control  Specialists  is continuing its efforts 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
low-level  radioactive  wastes.  However,  there can be no assurance  that Waste
Control  Specialists' efforts will prove successful in improving its cash flows.
Valhi has in the past, and may in the future,  consider  strategic  alternatives
with respect to Waste Control  Specialists.  There can be no assurance  that the
Company would not report a loss with respect to any such strategic transaction.

Equity in earnings of TIMET



                                                                Three months ended           Six months ended
                                                                       June 30,                   June 30,
                                                                 2003         2004          2003          2004
                                                                 ----         ----          ----          ----
                                                                                 (In millions)

TIMET historical:
                                                                                            
  Net sales                                                    $101.8        $124.1        $201.1       $244.6
                                                               ======        ======        ======       ======

  Operating income (loss)                                      $ (2.1)       $  7.0        $(10.2)      $  9.8
  Other general corporate, net                                    (.2)           .1           (.5)          .9
  Interest expense                                               (4.0)         (4.1)         (8.3)        (8.4)
                                                               ------        ------        ------       ------
                                                                 (6.3)          3.0         (19.0)         2.3

  Provision for income taxes                                      (.1)          (.8)          (.5)        (1.3)
  Minority interest                                               -             (.3)          (.2)         (.8)
                                                               ------        ------        ------       ------

    Income (loss) before cumulative
     effect of change in accounting
     principle                                                 $ (6.4)       $  1.9        $(19.7)      $   .2
                                                               ======        ======        ======       ======

Equity in earnings (losses) of TIMET                           $ (1.1)       $  2.1        $ (3.9)      $  2.5
                                                               ======        ======        ======       ======


     TIMET  reported  higher sales in the second quarter and first six months of
2004 as compared to the same periods of 2003,  and TIMET improved from reporting
operating  losses in the 2003 periods to operating  income in the 2004  periods.
TIMET's  operating results improved in the second quarter of 2004 as compared to
the second  quarter of 2003 in part due to a 33%  increase  in sales  volumes of
mill  products,  a 3% increase in sales  volumes of melted  products  (ingot and
slab) and an 8%  increase  in  melted  product  average  selling  prices.  These
increases were partially offset by a 3% decrease in mill product average selling
prices  (which  prices  were,  however,  positively  impacted  by the  continued
weakening of the U.S. dollar compared to the British pound sterling and the euro
and  negatively  impacted by changes in product  mix).  TIMET's sales volumes of
mill products and melted products  increased 30% and 21%,  respectively,  in the
first six months of 2004 as compared to the same period in 2003,  while  average
selling  prices for melted  products  increased  1% and  selling  prices of mill
products  decreased  3%. The increase in sales  volumes of mill  products is due
primarily to higher volumes in the commercial and military  aerospace sector and
industrial  markets.  The  increase  in sales  volumes  for melted  products  is
principally the result of new customer relationships and market share gains.

     TIMET's  operating  results in the first six months of 2004 includes income
in the first  quarter of $1.9  million  related to a change in TIMET's  vacation
policy.  TIMET's operating results  comparisons were also favorably  impacted by
improved plant operating rates, which increased from 55% in the first six months
of 2003 to 72% in the  first six  months of 2004,  and  TIMET's  continued  cost
management  efforts.  TIMET's  operating  results  comparisons  were  negatively
impacted by relative changes in TIMET's LIFO inventory  reserves,  which reduced
TIMET's  operating  income in the second quarter and first six months of 2004 by
$2.2 million and $2.5 million,  respectively,  as compared with the same periods
in 2003,  as well as higher costs for raw materials  (scrap and alloys),  energy
and employee incentive compensation.

     TIMET  currently  expects sales  revenues for the full year 2004 will range
from $490 million to $510  million.  Melted  product  sales volumes for the full
year 2004 are expected to  approximate  5,300  metric tons (a 12% increase  over
2003 levels), and mill product sales volumes for the full year 2004 are expected
to  approximate  11,900  metric tons (a 34% increased  over 2003 levels).  These
increases  reflect expected volume  improvements in all key markets - commercial
and military aerospace, industrial and emerging.

     TIMET  currently  expects its  production  volumes  will remain  relatively
stable  throughout  the  remainder  of  2004,   resulting  in  overall  capacity
utilization  during 2004 of approximately  70% to 75% (as compared to 72% in the
first six months of 2004).  TIMET's backlog of unfilled orders was approximately
$265  million at June 30,  2004,  up from $180  million at December 31, 2003 and
$220  million at June 30, 2003.  Substantially  all the June 30, 2004 backlog is
scheduled to ship within the next 12 months.  TIMET's order backlog may not be a
reliable indicator of future business activity.

     The Airline Monitor, a leading aerospace  publication,  recently issued its
July 2004  forecast  for  commercial  aircraft  deliveries,  which  indicated  a
significant  increase in large  commercial  aircraft  deliveries in 2005 through
2008 as compared to its January 2004 forecast.  Although the commercial  airline
industry continues to struggle financially, this improved forecast is consistent
with the recent economic signs of an improving global  operating  environment in
the  commercial  airline  industry,  and TIMET expects strong sales volumes will
continue  in  the  commercial  aerospace  sector  for  the  remainder  of  2004.
Additionally,  TIMET expects sales volumes growth in emerging markets, primarily
in the military armor sectors, during the second half of 2004.

     TIMET currently expects its full year 2004 gross margin to range from 9% to
11% of net sales.  TIMET's  operating  costs are affected by a number of factors
including customer and product mix, material yields,  plant operating rates, raw
material costs,  labor costs and energy costs.  Raw material costs represent the
largest  portion of  TIMET's  manufacturing  cost  structure.  TIMET  expects to
manufacture about one-third of its titanium sponge requirements during 2004. The
unit cost of titanium sponge  manufactured at TIMET's Nevada facility in 2004 is
expected to decrease  relative to 2003,  due  primarily  to higher  sponge plant
operating  rates as the plant  reached  full  capacity in the second  quarter of
2004.  TIMET expects the aggregate cost of its purchased  sponge and alloys will
increase through the remainder of 2004 and into 2005. Additionally, the industry
is currently experiencing higher prices for scrap, and TIMET expects those costs
will  continue to increase  throughout  2004 and into 2005.  When the demand for
titanium  melted and mill  products  begins to  increase,  TIMET's  requirements
precede the increase in scrap generation by downstream  customers and the supply
chain,  placing upward  pressure on the market price of scrap. In February 2004,
TIMET  announced  an increase in prices on all  non-contract  titanium  mill and
melted  products  in an effort to  offset  the  effects  of such  increased  raw
material and energy  costs.  In the event TIMET is unable to realize  certain of
these price  increases,  TIMET may not be able to meet all demand because of its
inability to obtain certain raw materials at acceptable prices.

     TIMET's selling, general,  administrative and development expenses for 2004
are expected to be higher  compared to 2003,  in part due to potential  employee
profit sharing payouts based upon TIMET's various incentive  compensation plans.
TIMET  currently  anticipates  that it will receive orders from Boeing for about
1.5 million pounds of product during 2004. At this projected order level,  TIMET
expects  to  recognize  about $23  million  of income in 2004  under the  Boeing
long-term agreement take-or-pay provisions, including $2.5 million recognized in
the second  quarter  of 2004.  Such  earnings  are  reported  as part of TIMET's
operating income, but will not be included in its sales revenue, sales volume or
gross margin.

     TIMET  currently  expects its operating  income in 2004 will be between $28
million and $38 million,  and TIMET  currently  expects its full year net income
for  2004  will  range  between  $8  million  and  $18  million.   Such  current
expectations  do not reflect any  potential  effects  that might result from the
completion  of  TIMET's  offer  to  exchange  its  convertible   preferred  debt
securities for shares of TIMET's Series A Preferred Stock discussed in Note 7 to
the Consolidated Financial Statements. Such expectations also do not include any
effect that might occur should TIMET decide it would be  appropriate  to reverse
all or a portion of its deferred income tax asset valuation allowance during the
second half of 2004, or a non-operating gain TIMET might recognize in the second
half of 2004  related to the  potential  sale of certain  real  property  at its
Nevada production facility.

     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  Tremont  in   conjunction   with  Tremont's
acquisitions of its interests in TIMET.  Amortization of such basis  differences
generally  increases  earnings  (or  reduces  losses)  attributable  to TIMET as
reported by the Company,  and aggregated $4.0 million in the first six months of
2003 and $2.5 million in the first six months of 2004.

General corporate and other items

     General corporate interest and dividend income.  General corporate interest
and dividend income decreased  slightly in the first six months of 2004 compared
to the same period of 2003 due to a lower  average  level of invested  funds and
lower average yields.  Aggregate general corporate  interest and dividend income
is  currently  expected  to continue to be lower  during the  remainder  of 2004
compared  to same  periods  in 2003 due  primarily  to a lower  amount  of funds
available for investment and lower average interest rates.

     General corporate  expenses.  Net general corporate  expenses in the second
quarter  and first six months of 2004 were  lower than the same  periods of 2003
due primarily to lower  environmental  remediation and legal expenses of NL. Net
general  corporate  expenses  in 2004 are  currently  expected to continue to be
lower than 2003 due to lower expected environmental  remediation expenses of NL.
However,  obligations for environmental  remediation are difficult to assess and
estimate,  and no  assurance  can be given  that  actual  costs  will not exceed
accrued  amounts or that costs will not be  incurred  with  respect to sites for
which no  estimate  of  liability  can  presently  be  made.  See Note 13 to the
Consolidated Financial Statements.

     Interest  expense.  The Company has a  significant  amount of  indebtedness
denominated in the euro,  including KII's euro 285 million 8.875% Senior Secured
Notes. Accordingly,  the reported amount of interest expense will vary depending
on relative changes in foreign currency exchange rates.  Interest expense in the
second  quarter and first six months of 2004 was higher than the same periods in
2003 due primarily to relative changes in foreign currency exchange rates, which
increased  the U.S.  dollar  equivalent  of  interest  expense on the KII Senior
Secured Notes by  approximately  $600,000  during the second  quarter of 2004 as
compared to the second quarter of 2003 (year-to-date  increase of $1.7 million).
Assuming no significant  change in interest rates or foreign  currency  exchange
rates from current levels, interest expense in the remainder 2004 is expected to
continue to be slightly higher than interest expense in 2003.

     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.

     At June 30,  2004,  Kronos  had the  equivalent  of $594  million  and $255
million of income tax loss  carryforwards  in Germany for German  corporate  and
trade tax purposes,  respectively, all of which have no expiration date. As more
fully described in Note 11 to the Consolidated Financial Statements,  Kronos had
previously  provided a deferred  income tax asset  valuation  allowance  against
substantially all of these tax loss carryforwards and other deductible temporary
differences   in  Germany   because   Kronos  did  not  believe   they  met  the
"more-likely-than-not"  recognition  criteria.  During  the first six  months of
2004,  Kronos  reduced its  deferred  income tax asset  valuation  allowance  by
approximately $8.7 million, primarily as a result of utilization of these German
net operating loss  carryforwards,  the benefit of which had not previously been
recognized.  At June 30, 2004, after considering all available evidence,  Kronos
concluded  that  these  German  tax  loss  carryforwards  and  other  deductible
temporary differences now meet the "more-likely-than-not"  recognition criteria.
Accordingly,  as of June 30, 2004,  Kronos reversed the remaining $245.6 million
valuation  allowance  related to such  items.  Because  the  benefit of such net
operating  loss  carryforwards  and other  deductible  temporary  differences in
Germany has now been recognized,  the Company's future effective income tax rate
will be higher than what it would have otherwise been,  although its future cash
income tax rate would not be effected.

     In  January  2004,  the  German  federal  government  enacted  new  tax law
amendments  that limit the annual  utilization of income tax loss  carryforwards
effective  January  1, 2004 to 60% of  taxable  income  after  the first  euro 1
million of taxable income. The new law will have a significant effect on Kronos'
cash tax  payments  in  Germany  going  forward,  the  extent  of which  will be
dependent upon the level of taxable income earned in Germany.

     Minority interest.  See Note 12 to the Consolidated  Financial  Statements.
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.  The Company commenced recognizing minority
interest in Kronos' net assets and  earnings in  December  2003  following  NL's
distribution  of a  portion  of  the  shares  of  Kronos  common  stock  to  its
shareholders.

     Minority interest in NL's other  subsidiaries  relates  principally to EMS.
EMS was established in 1998, at which time EMS contractually  assumed certain of
NL's  environmental  liabilities.  EMS'  earnings are based,  in part,  upon its
ability to  favorably  resolve  these  liabilities  on an aggregate  basis.  The
shareholders  of  EMS,  other  than  NL,   actively  manage  the   environmental
liabilities  and  share in 39% of EMS'  cumulative  earnings.  NL  continues  to
consolidate EMS and provides accruals for the reasonably estimable costs for the
settlement of EMS' environmental liabilities, as discussed below.

     As previously  reported,  Waste Control Specialists was formed by Valhi and
another entity in 1995. Waste Control Specialists assumed certain liabilities of
the other owner and such  liabilities  exceeded the carrying value of the assets
contributed  by the other  owner.  Since its  inception in 1995,  Waste  Control
Specialists  has  reported  aggregate  net  losses.  Consequently,  all of Waste
Control Specialists aggregate,  inception-to-date net losses have accrued to the
Company for financial reporting purposes.  Accordingly,  no minority interest in
Waste Control  Specialists  has been  recognized  in the Company's  consolidated
financial statements. Waste Control Specialists LLC became wholly owned by Valhi
during the second quarter of 2004.

     Accounting principle newly adopted in 2004. See Note 15 to the Consolidated
Financial Statements.

LIQUIDITY AND CAPITAL RESOURCES:

Consolidated cash flows

     Summary.  The Company's  primary source of liquidity on an ongoing basis is
its cash flows from  operating  activities,  which is generally used to (i) fund
capital expenditures,  (ii) repay short-term indebtedness incurred primarily for
working  capital  purposes  and  (iii)  provide  for the  payment  of  dividends
(including  dividends  paid to Valhi by its  subsidiaries).  In  addition,  from
time-to-time  the  Company  will  incur  indebtedness,  generally  to  (i)  fund
short-term  working capital needs, (ii) refinance existing  indebtedness,  (iii)
make investments in marketable and other  securities  (including the acquisition
of securities  issued by  subsidiaries  and  affiliates of the Company) or (iii)
fund major capital  expenditures  or the acquisition of other assets outside the
ordinary  course of  business.  Also,  the Company will from  time-to-time  sell
assets  outside  the  ordinary  course of  business,  the  proceeds of which are
generally used to (i) repay existing indebtedness  (including indebtedness which
may have been  collateralized  by the assets  sold),  (ii) make  investments  in
marketable and other  securities,  (iii) fund major capital  expenditures or the
acquisition of other assets outside the ordinary  course of business or (iv) pay
dividends.

     At June 30, 2004, the Company's  third-party  indebtedness  aggregated $649
million,  of which  about 92% has a maturity  date on or after  January 1, 2005.
Accordingly,  the Company does not currently expect that a significant amount of
its cash flows from operating  activities  generated in 2004 will be required to
be used to repay indebtedness during 2004.

     Operating  activities.  Trends  in cash  flows  from  operating  activities
(excluding the impact of significant asset  dispositions and relative changes in
assets  and  liabilities)  are  generally  similar  to trends  in the  Company's
earnings. However, 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  and  amortization  expense,  non-cash  interest  expense and asset
impairment  charges.  Non-cash  interest  expense relates  principally to NL and
consists of 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.

     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 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.

     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 provided from operating  activities increased from $19.3 million
in the first  six  months of 2003 to $56.9  million  in the first six  months of
2004.  This $37.6  million  increase was due  primarily to the net effect of (i)
higher net income of $247.1  million,  (ii) a larger deferred income tax benefit
of $267.2  million,  (iii) higher  depreciation  expense of $3.5  million,  (iv)
higher distributions from NL's TiO2 manufacturing joint venture of $7.5 million,
(v)  lower  equity  in losses of TIMET of $6.4  million,  (vi)  higher  minority
interest  of $43.4  million,  (vii) a  higher  amount  of net cash  used to fund
changes  in the  Company's  inventories,  receivables,  payables,  accruals  and
accounts with  affiliates of $43.7 million and (viii) lower cash paid for income
taxes of $29.4 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 volumes and sales volumes.  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.

     Valhi does not have complete  access to the cash flows of its  subsidiaries
and  affiliates,  in  part  due  to  limitations  contained  in  certain  credit
agreements as well as the fact that certain of such  subsidiaries and affiliates
are not 100% owned by Valhi.  A detail of Valhi's  consolidated  cash flows from
operating  activities is presented in the table below.  Eliminations  consist of
intercompany dividends (most of which are paid to Valhi Parent).








                                                                                         Six months ended
                                                                                              June 30,
                                                                                     2003               2004
                                                                                     ----               ----
                                                                                            (In millions)

Cash provided (used) by operating activities:
                                                                                                 
  NL/Kronos                                                                         $ 18.6             $ 58.1
  CompX                                                                                8.4               13.7
  Waste Control Specialists                                                           (2.5)              (4.3)
  Valhi Parent                                                                        13.5               18.9
  Eliminations                                                                       (18.7)             (29.5)
                                                                                    ------             ------

                                                                                    $ 19.3             $ 56.9
                                                                                    ======             ======



     Investing  and  financing  activities.  Approximately  66% of the Company's
consolidated  capital expenditures in the first six months of 2004 relate to NL,
11%  relate  to CompX and  substantially  all of the  remainder  relate to Waste
Control Specialists. During the first six months of 2004, Valhi purchased shares
of  Kronos  common  stock in  market  transactions  for  $16.2  million,  and NL
collected $2 million on its loan to one of the Contran family trusts.

     During the first six months of 2004, Valhi repaid a net $6.0 million of its
short-term  demand loans from Contran and borrowed a net $45.0 million under its
revolving bank credit facility,  (ii) CompX repaid a net $24.0 million under its
revolving bank credit facility and (iii) Kronos borrowed an aggregate of euro 26
million ($32 million when borrowed) of borrowings  under its European  revolving
bank  credit  facility,  all of which  were  subsequently  repaid in the  second
quarter.

     At June 30, 2004,  unused credit available under existing credit facilities
approximated $244.1 million, which was comprised of: CompX - $45.5 million under
its new  revolving  credit  facility;  Kronos - $94.8 million under its European
credit facility, $11.4 million under its Canadian credit facility, $40.0 million
under its U.S. credit facility and $3.5 million under other non-U.S. facilities;
and Valhi - $48.9 million under its revolving bank credit facility.

     Provisions  contained in certain of the Company's  credit  agreements could
result in the  acceleration of the applicable  indebtedness  prior to its stated
maturity  for reasons  other than  defaults  from failing to comply with typical
financial covenants.  For example, certain credit agreements allow the lender to
accelerate  the  maturity  of the  indebtedness  upon a change  of  control  (as
defined) of the borrower.  The terms of Valhi's  revolving bank credit  facility
could require Valhi to either reduce outstanding borrowings or pledge additional
collateral in the event the fair value of the existing pledged  collateral falls
below specified levels.  In addition,  certain credit agreements could result in
the  acceleration  of all or a portion of the  indebtedness  following a sale of
assets  outside the ordinary  course of business.  Other than  operating  leases
discussed in the 2003 Annual Report,  neither Valhi nor any of its  subsidiaries
or affiliates are parties to any off-balance sheet financing arrangements.

Chemicals - Kronos

     At June 30, 2004,  Kronos had cash,  cash  equivalents  and marketable debt
securities of $92.0 million,  including restricted balances of $3.5 million, and
Kronos had approximately  $149.7 million available for borrowing under its U.S.,
Canadian and European credit facilities.

     At June 30,  2004,  Kronos'  outstanding  debt was  comprised of (i) $346.4
million related to KII's Senior Secured Notes and (ii) approximately $400,000 of
other  indebtedness.  In  addition,  Kronos had a $200  million  long-term  note
payable  to NL due in 2010 which is  eliminated  in the  Company's  consolidated
financial statements.

     Pricing  within the TiO2  industry  is  cyclical,  and  changes in industry
economic  conditions  significantly  impact Kronos'  earnings and operating cash
flows.  Cash flows from operations is considered the primary source of liquidity
for Kronos.  Changes in TiO2  pricing,  production  volume and customer  demand,
among other things, could significantly affect the liquidity of Kronos.

     See Note 11 to the Consolidated Financial Statements for certain income tax
examinations  currently  underway with respect to certain of Kronos'  income tax
returns in  various  U.S.  and  non-U.S.  jurisdictions,  and see Note 13 to the
Consolidated Financial Statements with respect to certain legal proceedings with
respect to Kronos.

     Kronos periodically evaluates its liquidity requirements,  alternative uses
of capital,  capital needs and availability of resources in view of, among other
things,  its  dividend  policy,   its  debt  service  and  capital   expenditure
requirements  and estimated  future  operating  cash flows.  As a result of this
process, Kronos 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,  Kronos 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,  Kronos may
consider using its available cash,  issuing its equity  securities or increasing
its  indebtedness to the extent  permitted by the agreements  governing  Kronos'
existing debt.

     Kronos has  substantial  operations  located  outside the United States for
which the functional  currency is not the U.S. dollar. As a result, the reported
amounts of Kronos' assets and  liabilities  related to its non-U.S.  operations,
and therefore Kronos' and the Company's  consolidated net assets, will fluctuate
based upon changes in currency exchange rates.

NL Industries

     At June 30, 2004, NL (exclusive of Kronos) had cash,  cash  equivalents and
marketable debt securities of $53.3 million,  including  restricted  balances of
$25.9  million.  Of such  restricted  balances,  $17 million was 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.  NL also
has a $200 million  long-term note receivable from Kronos due in 2010,  which is
eliminated in the Company's consolidated financial statements.

     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,  and see Note 13 to the Consolidated  Financial Statements and Part II,
Item 1,  "Legal  Proceedings"  with  respect to certain  legal  proceedings  and
environmental matters with respect to NL.

     In December 2003, NL completed the distribution of  approximately  48.8% of
Kronos' outstanding common stock to its shareholders under which NL shareholders
received  one share of  Kronos'  common  stock for every two shares of NL common
stock  held.  Approximately  23.9  million  shares of Kronos  common  stock were
distributed.  Immediately  prior to the  distribution of shares of Kronos common
stock,  Kronos  distributed a $200 million  promissory note payable by Kronos to
NL. In March 2004, NL paid its $.20 per share regular quarterly  dividend in the
form of  shares  of  Kronos  common  stock.  Approximately  345,100  shares,  or
approximately .7% of Kronos' outstanding common stock, were distributed. NL paid
its next  regular  $.20 per share  quarterly  dividend  in the form of shares of
Kronos common stock in July 2004.  Approximately  322,500  shares of Kronos,  or
approximately .7% of Kronos'  outstanding common stock, were distributed in this
distribution.  Following this distribution,  NL will no longer own a majority of
Kronos'  outstanding  common stock, and accordingly NL will cease to consolidate
Kronos as of July 1, 2004.  However,  the Company will  continue to  consolidate
Kronos since the Company continues to own a majority of Kronos,  either directly
or indirectly through NL and Tremont.

     NL periodically evaluates its liquidity  requirements,  alternative uses of
capital,  capital  needs and  availability  of resources in view of, among other
things,  its  dividend  policy,   its  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.  To the
extent that CompX's actual operating results or developments differ from CompX's
expectations, CompX's liquidity could be adversely affected. CompX suspended its
regular quarterly dividend of $.125 per share in the second quarter of 2003.

     Certain of the CompX's  sales  generated  by its  non-U.S.  operations  are
denominated in U.S. dollars.  CompX periodically uses currency forward contracts
to manage a portion of foreign exchange rate risk associated with receivables or
similar  exchange  rate risk  associated  with  future  sales  denominated  in a
currency other than the holder's functional currency. CompX has not entered into
these contracts for trading or speculative  purposes in the past, nor does CompX
currently  anticipate  entering into such  contracts for trading or  speculative
purposes  in the  future.  At each  balance  sheet  date,  any such  outstanding
currency  forward contract is  marked-to-market  with any resulting gain or loss
recognized in income currently as part of net currency  transactions.  To manage
such exchange rate risk, at June 30, 2004, CompX held contracts maturing through
August 2004 to exchange an  aggregate  of U.S.  $2.9  million for an  equivalent
amount of Canadian  dollars at exchange  rates  ranging from Cdn.  $1.35 to Cdn.
$1.39 per U.S. dollar.  At June 30, 2004 the actual exchange rate was Cdn. $1.35
per U.S. dollar.

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

Waste management - Waste Control Specialists

     At  June  30,  2004,  Waste  Control  Specialists'  indebtedness  consisted
principally of $39.1 million of borrowings owed to a wholly-owned  subsidiary of
Valhi  (December  31,  2003  intercompany  indebtedness  - $30.9  million).  The
additional  borrowings  during  the first six  months of 2004 were used by Waste
Control  Specialists  primarily  to fund  its  operating  loss  and its  capital
expenditures.  Such  indebtedness  is eliminated  in the Company's  consolidated
financial  statements.  Waste Control  Specialists will likely borrow additional
amounts  during the remainder of 2004 under its revolving  credit  facility with
such Valhi subsidiary.

TIMET

     At June 30, 2004,  TIMET had $147 million of borrowing  availability  under
its various U.S. and European  credit  agreements.  During the first  quarter of
2004,  TIMET amended its U.S. credit facility to remove the equipment  component
from the determination of TIMET's  borrowing  availability in order to avoid the
cost  of an  appraisal.  This  amendment  effectively  reduced  TIMET's  current
borrowing  availability  in the U.S. by $12 million.  However,  TIMET can regain
this availability,  upon request, by completing an updated equipment  appraisal.
TIMET  presently  expects its in cash flows from  operating  activities  will be
slightly  positive  during 2004,  reflecting  in part the  resumption  of paying
quarterly  distributions  on  the  convertible  preferred  debt  securities,  as
discussed below. TIMET received the 2004 advance of $27.9 million from Boeing in
January 2004.

     See Note 13 to the  Consolidated  Financial  Statements  for certain  legal
proceedings,  environmental  matters  and other  contingencies  associated  with
TIMET.  While  TIMET  currently  believes  that the  outcome  of these  matters,
individually  and in the aggregate,  will not have a material  adverse effect on
TIMET's consolidated financial position,  liquidity or overall trends in results
of operations,  all such matters are subject to inherent uncertainties.  Were an
unfavorable  outcome to occur in any given period,  it is possible that it could
have a material adverse impact on TIMET's  consolidated results of operations or
cash flows in a particular period.

     At June 30, 2004, a wholly-owned  subsidiary of TIMET had issued  4,024,820
shares  outstanding  of  its  6.625%  convertible   preferred  debt  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 debt 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  continued  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. In April
2004,  TIMET  paid all  previously-deferred  distributions  with  respect to the
convertible  preferred debt securities and paid the next scheduled  distribution
in June 2004.

     In April 2004,  TIMET  announced  that its board of directors had approved,
subject to certain  conditions,  a split of its common  stock at a ratio of five
shares of post-split common stock for each outstanding share of pre-split common
stock.  When  completed,  which is expected to occur during the third quarter of
2004, such stock split will have no financial  statement  impact to the Company,
and the Company's ownership interest in TIMET will not change as a result of the
split.

     In July  2004,  TIMET  commenced  an offer to  exchange  any and all of the
outstanding  convertible preferred debt securities issued by TIMET Capital Trust
I for shares of a new Series A  Preferred  Stock of TIMET at the rate of 1 share
of  Series A  Preferred  Stock for each  convertible  preferred  debt  security.
Completion  of the tender offer is subject to certain  conditions.  Dividends on
the Series A shares would accumulate at the rate of 6 3/4% of their  liquidation
value of $50 per share,  and would be  convertible  into shares of TIMET  common
stock at the rate of  one-third  of a share of TIMET  common  stock per Series A
share (a rate of one and two third of a share of TIMET common stock per Series A
share, assuming completion of the five-for-one stock split discussed above). The
Series A shares would not be mandatorily redeemable,  but would be redeemable at
the option of TIMET in certain circumstances.  Valhi has indicated it intends to
tender its shares of the convertible  preferred debt securities  (14,700 shares)
in the tender  offer,  which is currently  expected to be  completed  during the
third quarter of 2004.

     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

     See Note 13 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, currently  collateralized  by 10.2 million shares of NL common
stock and 5.1  million  shares of Kronos  common  stock  owned by  Tremont.  The
facility,  which matures in December 2004, is eliminated in Valhi's consolidated
financial  statements.  At June 30,  2004,  no amounts  were  outstanding  under
Tremont's  loan  facility  with NL and $15 million was  available to Tremont for
additional borrowings.

General corporate - Valhi

     Because Valhi's operations are conducted primarily through its subsidiaries
and  affiliates,  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.  In February 2004,
Kronos announced it would pay its first regular  quarterly cash dividend of $.25
per share.  At that rate, and based on the 21.3 million shares of Kronos held by
Valhi and  Tremont at June 30, 2004 (16.1  million  shares held by Valhi and 5.2
million share held by Tremont, a wholly-owned  subsidiary of Valhi), Valhi would
directly or indirectly  receive  aggregate annual dividends from Kronos of $21.3
million.  NL, which paid regular  quarterly  cash dividends of $.20 per share in
2003, paid its first quarter 2004 regular  quarterly  dividend of $.20 per share
in the form of  shares of Kronos  common  stock.  CompX  suspended  its  regular
quarterly dividend in the second quarter of 2003. The Company does not currently
expect to receive any distributions from Waste Control Specialists during 2004.

     Various credit  agreements to which certain  subsidiaries or affiliates are
parties contain customary  limitations on the payment of dividends,  typically a
percentage of net income or cash flow;  however,  such  restrictions in the past
have not  significantly  impacted  Valhi's ability to service its parent company
level obligations. Valhi has not guaranteed any indebtedness of its subsidiaries
or affiliates.  To the extent that one or more of Valhi's  subsidiaries  were to
become  unable  to  maintain  its  current  level of  dividends,  either  due to
restrictions  contained in the  applicable  subsidiary's  credit  agreements  or
otherwise,  Valhi parent company's liquidity could become adversely impacted. In
such an event,  Valhi might  consider  reducing or  eliminating  its dividend or
selling interests in subsidiaries or other assets.

     At June 30,  2004,  Valhi had $7.4  million  of parent  level cash and cash
equivalents  and had $50 million  outstanding  under its  revolving  bank credit
agreement. In addition,  Valhi had $48.9 million of borrowing availability under
its revolving bank credit facility.  During the second quarter of 2004, the size
of Valhi's revolving bank credit facility was increased from $85 million to $100
million.

     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 2004,  Valhi  currently
expects that  distributions  received from the LLC in 2004 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 current
scheduled  maturity  in 2007,  and such loan is  subordinated  to Snake  River's
third-party  senior debt. At June 30, 2004,  the accrued and unpaid  interest on
the $80 million loan to Snake River  aggregated  $35.7 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  2007,  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 ($10.9 million in 2004) 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 measure

     In an effort to provide investors with additional information regarding the
Company's results of operations as determined by 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 Kronos' 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 June 30, 2004. Based upon
their  evaluation,  these  executive  officers have concluded that the Company's
disclosure  controls  and  procedures  are  effective  as of the  date  of  such
evaluation.

     The Company also  maintains a system of internal  controls  over  financial
reporting.  The term "internal control over financial  reporting," as defined by
regulations  of the SEC, means a process  designed by, or under the  supervision
of, the  Company's  principal  executive and principal  financial  officers,  or
persons  performing  similar  functions,  and effected by the Company's board of
directors,  management  and other  personnel,  to provide  reasonable  assurance
regarding  the  reliability  of  financial  reporting  and  the  preparation  of
financial statements for external purposes in accordance with GAAP, and includes
those policies and procedures that:

o    Pertain to the maintenance of records that in reasonable  detail accurately
     and fairly reflect the  transactions  and dispositions of the assets of the
     Company,
o    Provide reasonable assurance that transactions are recorded as necessary to
     permit  preparation  of financial  statements in accordance  with GAAP, and
     that  receipts  and  expenditures  of the  Company  are being  made only in
     accordance with  authorizations of management and directors of the Company,
     and
o    Provide reasonable  assurance  regarding  prevention or timely detection of
     unauthorized  acquisition,  use or disposition of the Company's assets that
     could  have a  material  effect  on the  Company's  consolidated  financial
     statements.

     There has been no change to the Company's system of internal  controls over
financial  reporting  during the quarter ended June 30, 2004 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 Note 13 to the Consolidated Financial Statements,  the
2003  Annual  Report  and the  Company's  Quarterly  Report on Form 10-Q for the
quarter ended March 31, 2004 for descriptions of certain legal proceedings.

     In July 2004, the court awarded  $150,000 to  plaintiffs'  counsel for fees
and  reimbursement of expenses in the  previously-reported  matter In re Tremont
Corporation Shareholders Litigation.

     Sabater,  et al. v. Lead Industries  Association,  et al. (Supreme Court of
the State of New York, County of Bronx,  Index No.  25533/98).  In June 2004, at
plaintiffs' request, the trial court dismissed the case with prejudice as to the
adult plaintiffs and without prejudice as to the minor plaintiffs.

     Thomas v. Lead Industries  Association,  et al. (Circuit Court,  Milwaukee,
Wisconsin, Case No. 99-CV-6411).  In June 2004, the appellate court affirmed the
trial court's dismissal of all of plaintiff's  claims.  In July 2004,  plaintiff
filed a petition for review with the Wisconsin Supreme Court.

     State of Rhode  Island v. Lead  Industries  Association,  et al.  (Superior
Court of Rhode Island,  No.  99-5226).  In July 2004,  the Rhode Island  Supreme
Court  dismissed  plaintiff's  appeal  of, and denied  plaintiff's  petition  to
review, the trial court's decision that the case must be tried to a jury.

     Smith,  et al. v. Lead  Industries  Association,  et al. (Circuit Court for
Baltimore City, Maryland, Case No.  24-C-99-004490).  In May 2004, the appellate
court reversed and remanded the trial court's  dismissal of  plaintiffs'  design
defect  claim and other  claims,  but affirmed  the trial  court's  dismissal of
plaintiffs'  fraud  claim and failure to warn  claim.  In July 2004,  plaintiffs
filed a petition for review with the Maryland Court of Appeals.

     City of St. Louis v. Lead Industries Association,  et al. (Missouri Circuit
Court 22nd Judicial  Circuit,  St. Louis City,  Cause No. 002-245,  Division 1).
Defendants'  renewed  motion to dismiss  and motion for  summary  judgment  were
denied by the trial court in March 2004, but the trial court limited plaintiff's
complaint to monetary damages from 1990 to 2000,  specifically  excluding future
damages. In April 2004, the court set a trial date for July 2005.

     Spring Branch Independent  School District v. Lead Industries  Association,
et al. (District Court of Harris County,  Texas, No. 2000-31175).  In June 2004,
the appellate court affirmed the trial court's order granting defendants' motion
for summary judgment. The time for plaintiff's appeal has not run.

     Lewis et al. v. Lead Industries Association,  et al. (Circuit Court of Cook
County, Illinois, County Department,  Chancery Division, Case No. 00CH09800). In
May 2004,  the trial court  denied  defendants'  motion for summary  judgment on
plaintiffs'  conspiracy count. In May 2004,  defendants filed another motion for
summary judgment on plaintiffs' conspiracy count, arguing that plaintiffs cannot
show that all manufacturers of lead pigment were members of a conspiracy.

     Barker, et al. v. The  Sherwin-Williams  Company,  et al. (Circuit Court of
Jefferson County,  Mississippi,  Civil Action No. 2000-587). With respect to the
ten plaintiffs transferred by the trial court to Holmes County, in May 2004, the
Mississippi  Supreme Court remanded the case to the trial court in Holmes County
and instructed the court to transfer the plaintiffs to their appropriate venues.
With respect to the eight plaintiffs remaining in Jefferson County, in July 2004
the  Mississippi  Supreme  Court  denied  plaintiffs'  motion to add  additional
defendants.

     Russell v. NL Industries,  Inc., et al.  (Circuit Court of LeFlore  County,
Mississippi,  No.2002-0235-CICI).  In  May  2004,  four  of the  six  plaintiffs
voluntarily dismissed their claims.

     Jones v. NL  Industries,  Inc., et al.  (Circuit  Court of LeFlore  County,
Mississippi,  Civil Action No.  2002-0241 - CICI).  In June 2004,  the court set
trial date of February 2006.

     The Quapaw Tribe of Oklahoma et al. v. ASARCO  Incorporated  et al. (United
States District Court,  Northern District of Oklahoma,  Case No. 03C-V846 H). In
April 2004, the plaintiffs  filed an amended  complaint  adding claims under the
Resource Conservation Recovery Act ("RCRA") and the Comprehensive  Environmental
Response,  Compensation and Liability Act, and NL moved to dismiss those claims.
In June  2004,  the trial  court  dismissed  the  plaintiffs'  claims for unjust
enrichment and fraud as well as one plaintiff's claims arising under RCRA.

     Evans v.  Asarco  (United  States  District  Court,  Northern  District  of
Oklahoma, Case No. 04-CV-94EA(M)). The trial court has stayed the proceedings in
this case pending the outcome of a class certification  decision in Cole, et al.
v. ASARCO  Incorporated et al. (U.S. District Court for the Northern District of
Oklahoma,  Case No. 03C V327 EA (J)) case, from which NL has been dismissed with
prejudice.

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

     Valhi's  2004  Annual  Meeting of  Stockholders  was held on May 25,  2004.
Thomas E. Barry, Norman S. Edelcup, W. Hayden McIlroy, Glenn R. Simmons,  Harold
C.  Simmons,  J.  Walter  Tucker,  Jr.  and  Steven L.  Watson  were  elected as
directors,  each receiving votes "For" their election from at least 96.7% of the
119.5 million common shares eligible to vote at the Annual Meeting.

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

        (a)    Exhibits

                  10.1** -    First  Amendment  to Purchase  and Sale  Agreement
                              between   Rolls-Royce   plc  and  Titanium  Metals
                              Corporation - incorporated by reference to Exhibit
                              10.1 to  TIMET's  Quarterly  Report  on Form  10-Q
                              (File No.  0-28538) for the quarter ended June 30,
                              2004.

                  10.2** -    Second  Amendment to Purchase  and Sale  Agreement
                              between   Rolls-Royce   plc  and  Titanium  Metals
                              Corporation-  incorporated by reference to Exhibit
                              10.2 to  TIMET's  Quarterly  Report  on Form  10-Q
                              (File No.  0-28538) for the quarter ended June 30,
                              2004.

                  10.3** -    Termination  Agreement by and between Wyman-Gordon
                              Company and Titanium Metals Corporation, effective
                              as  of  September  28,  2003  -  incorporated   by
                              reference  to Exhibit  10.3 to  TIMET's  Quarterly
                              Report on Form 10-Q  (File  No.  0-28538)  for the
                              quarter ended June 30, 2004.

                  31.1   -    Certification

                  31.2   -    Certification

                  32.1   -    Certification.

**   Portions  of the  exhibit  have been  omitted  pursuant  to a  request  for
     confidential treatment.






     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. Valhi will also furnish, without charge, a
copy of its Code of Business Conduct and Ethics and its Audit Committee  Charter
and its Corporate Governance Guidelines,  each as adopted by the Company's board
of directors, upon request. Such requests should be directed to the attention of
Valhi's  Corporate  Secretary at Valhi's  corporate  offices located at 5430 LBJ
Freeway, Suite 1700, Dallas, Texas 75240.

        (b)    Reports on Form 8-K

               Reports on Form 8-K for the quarter ended June 30, 2004.

               May 10, 2004 - Reported Items 9 and 12. May 25, 2004 - Reported
               Item 9.






                                   SIGNATURES


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



                                VALHI, INC.
                               (Registrant)



Date   August 6, 2004         By /s/ Bobby D. O'Brien
     ------------------          ------------------------------
                                 Bobby D. O'Brien
                                 Vice President, Chief Financial
                                 Officer and Treasurer
                                 (Principal Financial Officer)



Date   August 6, 2004         By /s/ Gregory M. Swalwell
     ------------------          ------------------------------
                                 Gregory M. Swalwell
                                 Vice President and Controller
                                 (Principal Accounting Officer)